{ "books": [ { "columns": [ { "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "edition": "approved", "fiscal_year": 2025, "id": "fy2025-approved", "pages_read": [ 29, 31, 32, 33, 34, 36, 37, 38, 39, 40, 41, 42, 43, 44, 45, 46, 47, 48, 49, 50, 51, 52, 53, 54, 55, 56, 57, 58, 59, 60, 61, 62, 63, 64, 65, 66, 67, 68, 69, 70, 72, 73, 74, 76, 77, 78, 80, 82, 84, 85, 86, 88, 90, 92, 94, 96, 98, 99, 100, 101, 102, 103, 104, 106, 107, 108 ], "source_id": "src-8f2a41668955", "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "title": "2024-2025 Approved Budget" }, { "columns": [ { "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended Budget", "kind": "amended" }, { "fiscal_year": 2026, "header_as_printed": "FY 2026 Projections", "kind": "projected" }, { "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" }, { "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "fiscal_year": 2026, "header_as_printed": "FY 2026 Projected", "kind": "projected" } ], "edition": "approved", "fiscal_year": 2027, "id": "fy2027-approved", "pages_read": [ 28, 30, 31, 32, 33, 34, 36, 37, 38, 39, 40, 41, 42, 43, 44, 45, 46, 47, 48, 49, 50, 51, 52, 53, 54, 55, 56, 57, 58, 59, 60, 61, 62, 63, 64, 65, 66, 67, 68, 69, 70, 71, 72, 73, 74, 75, 76, 77, 78, 80, 81, 82, 84, 85, 86, 87, 89, 91, 93, 94, 95, 97, 99, 101, 103, 105, 107, 108, 109, 110, 111, 112, 113, 114, 116, 117, 118, 119 ], "source_id": "src-f6538dd0321b", "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "title": "Fiscal Year 2027 Approved Budget" } ], "budget_lines": [ { "account_code": "57060", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,300,000", "dollars": 1300000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "PUBLIC SAFETY PROJECTS - EMA", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC SAFETY PROJECTS - EMA", "heading_from_total": false, "held": null, "id": "fy2025-approved/p100/r11", "label_as_printed": "BUILDING CONSTRUCTION", "page": 100, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,300,000", "dollars": 1300000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 1300000, "sum": 1300000 } ], "state": "exact" }, "department": "PUBLIC SAFETY PROJECTS - EMA", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC SAFETY PROJECTS - EMA", "heading_from_total": false, "held": null, "id": "fy2025-approved/p100/r12", "label_as_printed": "Capital Expenditures", "page": 100, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p100/r11" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,300,000", "dollars": 1300000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 1300000, "sum": 1300000 } ], "state": "exact" }, "department": "PUBLIC SAFETY PROJECTS - EMA", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC SAFETY PROJECTS - EMA", "heading_from_total": false, "held": null, "id": "fy2025-approved/p100/r13", "label_as_printed": "Total PUBLIC SAFETY PROJECTS - EMA", "page": 100, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p100/r11" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57090", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "125,000", "dollars": 125000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "PUBLIC SAFETY PROJECTS - FIRE SERVICES", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC SAFETY PROJECTS - FIRE SERVICES", "heading_from_total": true, "held": null, "id": "fy2025-approved/p100/r14", "label_as_printed": "DATA PROCESSING EQUIPMENT", "page": 100, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "125,000", "dollars": 125000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 125000, "sum": 125000 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "PUBLIC SAFETY PROJECTS - FIRE SERVICES", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC SAFETY PROJECTS - FIRE SERVICES", "heading_from_total": true, "held": null, "id": "fy2025-approved/p100/r15", "label_as_printed": "Total PUBLIC SAFETY PROJECTS - FIRE SERVICES", "page": 100, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p100/r14" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57160", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "262,321", "dollars": 262321, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "PUBLIC SAFETY PROJECTS - VIOLENT CRIME", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC SAFETY PROJECTS - VIOLENT CRIME", "heading_from_total": true, "held": null, "id": "fy2025-approved/p100/r16", "label_as_printed": "LAW ENFORCEMENT EQUIPMENT", "page": 100, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "262,321", "dollars": 262321, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 262321, "sum": 262321 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "PUBLIC SAFETY PROJECTS - VIOLENT CRIME", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC SAFETY PROJECTS - VIOLENT CRIME", "heading_from_total": true, "held": null, "id": "fy2025-approved/p100/r17", "label_as_printed": "Total PUBLIC SAFETY PROJECTS - VIOLENT CRIME", "page": 100, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p100/r16" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57080", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,000,000", "dollars": 2000000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "PUBLIC SAFETY PROJECTS - VIOLENT CRIME", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC SAFETY PROJECTS - VIOLENT CRIME", "heading_from_total": true, "held": null, "id": "fy2025-approved/p100/r18", "label_as_printed": "COMMUNICATION EQUIPMENT", "page": 100, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,000,000", "dollars": 2000000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 2000000, "sum": 2000000 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "PUBLIC SAFETY PROJECTS - VIOLENT CRIME", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC SAFETY PROJECTS - VIOLENT CRIME", "heading_from_total": true, "held": null, "id": "fy2025-approved/p100/r19", "label_as_printed": "Total PUBLIC SAFETY PROJECTS - VIOLENT CRIME", "page": 100, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p100/r18" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57900", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "190,661", "dollars": 190661, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "PUBLIC SAFETY PROJECTS - TORNADO SIRENS", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC SAFETY PROJECTS - TORNADO SIRENS", "heading_from_total": true, "held": null, "id": "fy2025-approved/p100/r20", "label_as_printed": "OTHER EQUIPMENT", "page": 100, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "190,661", "dollars": 190661, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 190661, "sum": 190661 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "PUBLIC SAFETY PROJECTS - TORNADO SIRENS", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC SAFETY PROJECTS - TORNADO SIRENS", "heading_from_total": true, "held": null, "id": "fy2025-approved/p100/r21", "label_as_printed": "Total PUBLIC SAFETY PROJECTS - TORNADO SIRENS", "page": 100, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p100/r20" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53210", "book_id": "fy2025-approved", "cells": [ { "as_printed": "10,900", "dollars": 10900, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "PUBLIC SAFETY PROJECTS - SHERIFFS", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC SAFETY PROJECTS - SHERIFFS", "heading_from_total": true, "held": null, "id": "fy2025-approved/p100/r22", "label_as_printed": "ENGINEERING SERVICES", "page": 100, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "10,900", "dollars": 10900, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 10900, "sum": 10900 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "PUBLIC SAFETY PROJECTS - SHERIFFS", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC SAFETY PROJECTS - SHERIFFS", "heading_from_total": true, "held": null, "id": "fy2025-approved/p100/r23", "label_as_printed": "Total PUBLIC SAFETY PROJECTS - SHERIFFS", "page": 100, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p100/r22" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57910", "book_id": "fy2025-approved", "cells": [ { "as_printed": "37,372", "dollars": 37372, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "PUBLIC SAFETY PROJECTS - SHERIFFS OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC SAFETY PROJECTS - SHERIFFS OFFICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p100/r25", "label_as_printed": "OTHER CONSTRUCTION", "page": 100, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "37,372", "dollars": 37372, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "190,000", "dollars": 190000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 37372, "sum": 37372 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 190000, "printed": 190000, "sum": 0 } ], "state": "does_not_add_up" }, "department": "PUBLIC SAFETY PROJECTS - SHERIFFS OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC SAFETY PROJECTS - SHERIFFS OFFICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p100/r26", "label_as_printed": "Capital Expenditures", "page": 100, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p100/r25" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "37,372", "dollars": 37372, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "190,000", "dollars": 190000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 37372, "sum": 37372 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 190000, "printed": 190000, "sum": 0 } ], "state": "does_not_add_up" }, "department": "PUBLIC SAFETY PROJECTS - SHERIFFS OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC SAFETY PROJECTS - SHERIFFS OFFICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p100/r27", "label_as_printed": "Total PUBLIC SAFETY PROJECTS - SHERIFFS OFFICE", "page": 100, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p100/r25" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57060", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "200,000", "dollars": 200000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "PUBLIC SAFETY PROJECTS - PUBLIC SAFETY COMPLEX", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC SAFETY PROJECTS - PUBLIC SAFETY COMPLEX", "heading_from_total": false, "held": null, "id": "fy2025-approved/p100/r29", "label_as_printed": "BUILDING CONSTRUCTION", "page": 100, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "17,781", "dollars": 17781, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "196,770", "dollars": 196770, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "200,000", "dollars": 200000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 17781, "printed": 17781, "sum": 0 }, { "diff": 196770, "printed": 196770, "sum": 0 }, { "diff": 0, "printed": 200000, "sum": 200000 } ], "state": "does_not_add_up" }, "department": "PUBLIC SAFETY PROJECTS - PUBLIC SAFETY COMPLEX", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC SAFETY PROJECTS - PUBLIC SAFETY COMPLEX", "heading_from_total": false, "held": null, "id": "fy2025-approved/p100/r30", "label_as_printed": "Capital Expenditures", "page": 100, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p100/r29" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "17,781", "dollars": 17781, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "196,770", "dollars": 196770, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "200,000", "dollars": 200000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 17781, "printed": 17781, "sum": 0 }, { "diff": 196770, "printed": 196770, "sum": 0 }, { "diff": 0, "printed": 200000, "sum": 200000 } ], "state": "does_not_add_up" }, "department": "PUBLIC SAFETY PROJECTS - PUBLIC SAFETY COMPLEX", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC SAFETY PROJECTS - PUBLIC SAFETY COMPLEX", "heading_from_total": false, "held": null, "id": "fy2025-approved/p100/r31", "label_as_printed": "Total PUBLIC SAFETY PROJECTS - PUBLIC SAFETY", "page": 100, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p100/r29" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57910", "book_id": "fy2025-approved", "cells": [ { "as_printed": "100,815", "dollars": 100815, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "169,875", "dollars": 169875, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "PUBLIC SAFETY PROJECTS - PUBIC SAFETY", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC SAFETY PROJECTS - PUBIC SAFETY", "heading_from_total": true, "held": null, "id": "fy2025-approved/p100/r32", "label_as_printed": "OTHER CONSTRUCTION", "page": 100, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "100,815", "dollars": 100815, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "169,875", "dollars": 169875, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 100815, "sum": 100815 }, { "diff": 0, "printed": 169875, "sum": 169875 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "PUBLIC SAFETY PROJECTS - PUBIC SAFETY", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC SAFETY PROJECTS - PUBIC SAFETY", "heading_from_total": true, "held": null, "id": "fy2025-approved/p100/r33", "label_as_printed": "Total PUBLIC SAFETY PROJECTS - PUBIC SAFETY", "page": 100, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p100/r32" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "35,164", "dollars": 35164, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "14,836", "dollars": 14836, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "PUBLIC SAFETY PROJECTS - JAIL", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC SAFETY PROJECTS - JAIL", "heading_from_total": true, "held": null, "id": "fy2025-approved/p100/r34", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 100, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57060", "book_id": "fy2025-approved", "cells": [ { "as_printed": "245,802", "dollars": 245802, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "322,204", "dollars": 322204, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "PUBLIC SAFETY PROJECTS - JAIL", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC SAFETY PROJECTS - JAIL", "heading_from_total": true, "held": null, "id": "fy2025-approved/p100/r35", "label_as_printed": "BUILDING CONSTRUCTION", "page": 100, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "280,966", "dollars": 280966, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "347,066", "dollars": 347066, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 280966, "sum": 280966 }, { "diff": 10026, "printed": 347066, "sum": 337040 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "does_not_add_up" }, "department": "PUBLIC SAFETY PROJECTS - JAIL", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC SAFETY PROJECTS - JAIL", "heading_from_total": true, "held": null, "id": "fy2025-approved/p100/r36", "label_as_printed": "Total PUBLIC SAFETY PROJECTS - JAIL", "page": 100, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p100/r34", "fy2025-approved/p100/r35" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57900", "book_id": "fy2025-approved", "cells": [ { "as_printed": "18,748", "dollars": 18748, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "202,724", "dollars": 202724, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "PUBLIC SAFETY PROJECTS - EMA", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC SAFETY PROJECTS - EMA", "heading_from_total": false, "held": null, "id": "fy2025-approved/p100/r38", "label_as_printed": "OTHER EQUIPMENT", "page": 100, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "18,748", "dollars": 18748, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "202,724", "dollars": 202724, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "80,000", "dollars": 80000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 18748, "sum": 18748 }, { "diff": 0, "printed": 202724, "sum": 202724 }, { "diff": 80000, "printed": 80000, "sum": 0 } ], "state": "does_not_add_up" }, "department": "PUBLIC SAFETY PROJECTS - EMA", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC SAFETY PROJECTS - EMA", "heading_from_total": false, "held": null, "id": "fy2025-approved/p100/r39", "label_as_printed": "Capital Expenditures", "page": 100, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p100/r38" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "18,748", "dollars": 18748, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "202,724", "dollars": 202724, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "80,000", "dollars": 80000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 18748, "sum": 18748 }, { "diff": 0, "printed": 202724, "sum": 202724 }, { "diff": 80000, "printed": 80000, "sum": 0 } ], "state": "does_not_add_up" }, "department": "PUBLIC SAFETY PROJECTS - EMA", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC SAFETY PROJECTS - EMA", "heading_from_total": false, "held": null, "id": "fy2025-approved/p100/r40", "label_as_printed": "Total PUBLIC SAFETY PROJECTS - EMA", "page": 100, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p100/r38" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57060", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "3,900,000", "dollars": 3900000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "PUBLIC SAFETY PROJECTS - FIRE SERVICES", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC SAFETY PROJECTS - FIRE SERVICES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p100/r42", "label_as_printed": "BUILDING CONSTRUCTION", "page": 100, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57180", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,551", "dollars": 1551, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "PUBLIC SAFETY PROJECTS - FIRE SERVICES", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC SAFETY PROJECTS - FIRE SERVICES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p100/r43", "label_as_printed": "MOTOR VEHICLES", "page": 100, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57070", "book_id": "fy2025-approved", "cells": [ { "as_printed": "26,357", "dollars": 26357, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "ADMIN OF JUSTICE PROJECTS - COURT", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "ADMIN OF JUSTICE PROJECTS - COURT", "heading_from_total": true, "held": null, "id": "fy2025-approved/p100/r6", "label_as_printed": "BUILDING IMPROVEMENTS", "page": 100, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "26,357", "dollars": 26357, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 26357, "sum": 26357 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "ADMIN OF JUSTICE PROJECTS - COURT", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "ADMIN OF JUSTICE PROJECTS - COURT", "heading_from_total": true, "held": null, "id": "fy2025-approved/p100/r7", "label_as_printed": "Total ADMIN OF JUSTICE PROJECTS - COURT", "page": 100, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p100/r6" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57070", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,400,000", "dollars": 1400000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "PUBLIC SAFETY PROJECTS - COURT CENTER", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC SAFETY PROJECTS - COURT CENTER", "heading_from_total": true, "held": null, "id": "fy2025-approved/p100/r8", "label_as_printed": "BUILDING IMPROVEMENTS", "page": 100, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,400,000", "dollars": 1400000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 1400000, "sum": 1400000 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "PUBLIC SAFETY PROJECTS - COURT CENTER", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC SAFETY PROJECTS - COURT CENTER", "heading_from_total": true, "held": null, "id": "fy2025-approved/p100/r9", "label_as_printed": "Total PUBLIC SAFETY PROJECTS - COURT CENTER", "page": 100, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p100/r8" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "897,560", "dollars": 897560, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 897560, "sum": 897560 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "PUBLIC SAFETY PROJECTS - EMS", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC SAFETY PROJECTS - EMS", "heading_from_total": true, "held": null, "id": "fy2025-approved/p101/r10", "label_as_printed": "Total PUBLIC SAFETY PROJECTS - EMS", "page": 101, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p101/r9" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57060", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "15,000,000", "dollars": 15000000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "PUBLIC HEALTH /WELFARE PROJECT - ANIMAL", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC HEALTH /WELFARE PROJECT - ANIMAL", "heading_from_total": true, "held": null, "id": "fy2025-approved/p101/r11", "label_as_printed": "BUILDING CONSTRUCTION", "page": 101, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "15,000,000", "dollars": 15000000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 15000000, "sum": 15000000 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "PUBLIC HEALTH /WELFARE PROJECT - ANIMAL", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC HEALTH /WELFARE PROJECT - ANIMAL", "heading_from_total": true, "held": null, "id": "fy2025-approved/p101/r12", "label_as_printed": "Total PUBLIC HEALTH /WELFARE PROJECT - ANIMAL", "page": 101, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p101/r11" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57090", "book_id": "fy2025-approved", "cells": [ { "as_printed": "10,064", "dollars": 10064, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "239,936", "dollars": 239936, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "PUBLIC HEALTH /WELFARE PROJECT - EMS", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC HEALTH /WELFARE PROJECT - EMS", "heading_from_total": true, "held": null, "id": "fy2025-approved/p101/r13", "label_as_printed": "DATA PROCESSING EQUIPMENT", "page": 101, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "10,064", "dollars": 10064, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "239,936", "dollars": 239936, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 10064, "sum": 10064 }, { "diff": 0, "printed": 239936, "sum": 239936 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "PUBLIC HEALTH /WELFARE PROJECT - EMS", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC HEALTH /WELFARE PROJECT - EMS", "heading_from_total": true, "held": null, "id": "fy2025-approved/p101/r14", "label_as_printed": "Total PUBLIC HEALTH /WELFARE PROJECT - EMS", "page": 101, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p101/r13" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57070", "book_id": "fy2025-approved", "cells": [ { "as_printed": "2,100", "dollars": 2100, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "377,189", "dollars": 377189, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "PUBLIC HEALTH /WELFARE PROJECT - CDGB -", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC HEALTH /WELFARE PROJECT - CDGB -", "heading_from_total": true, "held": null, "id": "fy2025-approved/p101/r15", "label_as_printed": "BUILDING IMPROVEMENTS", "page": 101, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "2,100", "dollars": 2100, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "377,189", "dollars": 377189, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 2100, "sum": 2100 }, { "diff": 0, "printed": 377189, "sum": 377189 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "PUBLIC HEALTH /WELFARE PROJECT - CDGB -", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC HEALTH /WELFARE PROJECT - CDGB -", "heading_from_total": true, "held": null, "id": "fy2025-approved/p101/r16", "label_as_printed": "Total PUBLIC HEALTH /WELFARE PROJECT - CDGB -", "page": 101, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p101/r15" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "412,999", "dollars": 412999, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "337,001", "dollars": 337001, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "PUBLIC HEALTH /WELFARE PROJECT - ANIMAL", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC HEALTH /WELFARE PROJECT - ANIMAL", "heading_from_total": true, "held": null, "id": "fy2025-approved/p101/r17", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 101, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "412,999", "dollars": 412999, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "337,001", "dollars": 337001, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 412999, "sum": 412999 }, { "diff": 0, "printed": 337001, "sum": 337001 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "PUBLIC HEALTH /WELFARE PROJECT - ANIMAL", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC HEALTH /WELFARE PROJECT - ANIMAL", "heading_from_total": true, "held": null, "id": "fy2025-approved/p101/r18", "label_as_printed": "Total PUBLIC HEALTH /WELFARE PROJECT - ANIMAL", "page": 101, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p101/r17" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57060", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "663,776", "dollars": 663776, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "PUBLIC HEALTH /WELFARE PROJECT - ANIMAL", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC HEALTH /WELFARE PROJECT - ANIMAL", "heading_from_total": true, "held": null, "id": "fy2025-approved/p101/r19", "label_as_printed": "BUILDING CONSTRUCTION", "page": 101, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "663,776", "dollars": 663776, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 663776, "sum": 663776 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "PUBLIC HEALTH /WELFARE PROJECT - ANIMAL", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC HEALTH /WELFARE PROJECT - ANIMAL", "heading_from_total": true, "held": null, "id": "fy2025-approved/p101/r20", "label_as_printed": "Total PUBLIC HEALTH /WELFARE PROJECT - ANIMAL", "page": 101, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p101/r19" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57150", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "333,700", "dollars": 333700, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "PUBLIC HEALTH /WELFARE PROJECT - NEW", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC HEALTH /WELFARE PROJECT - NEW", "heading_from_total": true, "held": null, "id": "fy2025-approved/p101/r21", "label_as_printed": "LAND", "page": 101, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "333,700", "dollars": 333700, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 333700, "sum": 333700 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "PUBLIC HEALTH /WELFARE PROJECT - NEW", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC HEALTH /WELFARE PROJECT - NEW", "heading_from_total": true, "held": null, "id": "fy2025-approved/p101/r22", "label_as_printed": "Total PUBLIC HEALTH /WELFARE PROJECT - NEW", "page": 101, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p101/r21" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "39,692", "dollars": 39692, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "10,308", "dollars": 10308, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "PUBLIC HEALTH /WELFARE PROJECT - FIRE", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC HEALTH /WELFARE PROJECT - FIRE", "heading_from_total": true, "held": null, "id": "fy2025-approved/p101/r23", "label_as_printed": "OTHER CAPITAL OUTLAY", "page": 101, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "39,692", "dollars": 39692, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "10,308", "dollars": 10308, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 39692, "sum": 39692 }, { "diff": 0, "printed": 10308, "sum": 10308 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "PUBLIC HEALTH /WELFARE PROJECT - FIRE", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC HEALTH /WELFARE PROJECT - FIRE", "heading_from_total": true, "held": null, "id": "fy2025-approved/p101/r24", "label_as_printed": "Total PUBLIC HEALTH /WELFARE PROJECT - FIRE", "page": 101, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p101/r23" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57060", "book_id": "fy2025-approved", "cells": [ { "as_printed": "569,712", "dollars": 569712, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "PUBLIC HEALTH /WELFARE PROJECT - EMS", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC HEALTH /WELFARE PROJECT - EMS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p101/r26", "label_as_printed": "BUILDING CONSTRUCTION", "page": 101, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57070", "book_id": "fy2025-approved", "cells": [ { "as_printed": "19,363", "dollars": 19363, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "340,000", "dollars": 340000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "PUBLIC HEALTH /WELFARE PROJECT - EMS", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC HEALTH /WELFARE PROJECT - EMS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p101/r27", "label_as_printed": "BUILDING IMPROVEMENTS", "page": 101, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57150", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "50,000", "dollars": 50000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "PUBLIC HEALTH /WELFARE PROJECT - EMS", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC HEALTH /WELFARE PROJECT - EMS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p101/r28", "label_as_printed": "LAND", "page": 101, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57900", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "247,500", "dollars": 247500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "PUBLIC HEALTH /WELFARE PROJECT - EMS", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC HEALTH /WELFARE PROJECT - EMS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p101/r29", "label_as_printed": "OTHER EQUIPMENT", "page": 101, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "60,000", "dollars": 60000, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "355,000", "dollars": 355000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "PUBLIC HEALTH /WELFARE PROJECT - EMS", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC HEALTH /WELFARE PROJECT - EMS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p101/r30", "label_as_printed": "OTHER CAPITAL OUTLAY", "page": 101, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,292,263", "dollars": 1292263, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "443,094", "dollars": 443094, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "587,500", "dollars": 587500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 643188, "printed": 1292263, "sum": 649075 }, { "diff": 38094, "printed": 443094, "sum": 405000 }, { "diff": 0, "printed": 587500, "sum": 587500 } ], "state": "does_not_add_up" }, "department": "PUBLIC HEALTH /WELFARE PROJECT - EMS", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC HEALTH /WELFARE PROJECT - EMS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p101/r31", "label_as_printed": "Capital Expenditures", "page": 101, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p101/r26", "fy2025-approved/p101/r27", "fy2025-approved/p101/r28", "fy2025-approved/p101/r29", "fy2025-approved/p101/r30" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,292,263", "dollars": 1292263, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "443,094", "dollars": 443094, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "587,500", "dollars": 587500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 643188, "printed": 1292263, "sum": 649075 }, { "diff": 38094, "printed": 443094, "sum": 405000 }, { "diff": 0, "printed": 587500, "sum": 587500 } ], "state": "does_not_add_up" }, "department": "PUBLIC HEALTH /WELFARE PROJECT - EMS", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC HEALTH /WELFARE PROJECT - EMS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p101/r32", "label_as_printed": "Total PUBLIC HEALTH /WELFARE PROJECT - EMS", "page": 101, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p101/r26", "fy2025-approved/p101/r27", "fy2025-approved/p101/r28", "fy2025-approved/p101/r29", "fy2025-approved/p101/r30" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53040", "book_id": "fy2025-approved", "cells": [ { "as_printed": "58,613", "dollars": 58613, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "21,293", "dollars": 21293, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SOCIAL/CULTURAL/REC PROJECTS - ROTARY", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "SOCIAL/CULTURAL/REC PROJECTS - ROTARY", "heading_from_total": true, "held": null, "id": "fy2025-approved/p101/r33", "label_as_printed": "ARCHITECTS", "page": 101, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "66,267", "dollars": 66267, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SOCIAL/CULTURAL/REC PROJECTS - ROTARY", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "SOCIAL/CULTURAL/REC PROJECTS - ROTARY", "heading_from_total": true, "held": null, "id": "fy2025-approved/p101/r34", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 101, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57060", "book_id": "fy2025-approved", "cells": [ { "as_printed": "228,057", "dollars": 228057, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "510,823", "dollars": 510823, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SOCIAL/CULTURAL/REC PROJECTS - ROTARY", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "SOCIAL/CULTURAL/REC PROJECTS - ROTARY", "heading_from_total": true, "held": null, "id": "fy2025-approved/p101/r35", "label_as_printed": "BUILDING CONSTRUCTION", "page": 101, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "286,670", "dollars": 286670, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "598,383", "dollars": 598383, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 286670, "sum": 286670 }, { "diff": 0, "printed": 598383, "sum": 598383 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "SOCIAL/CULTURAL/REC PROJECTS - ROTARY", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "SOCIAL/CULTURAL/REC PROJECTS - ROTARY", "heading_from_total": true, "held": null, "id": "fy2025-approved/p101/r36", "label_as_printed": "Total SOCIAL/CULTURAL/REC PROJECTS - ROTARY", "page": 101, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p101/r33", "fy2025-approved/p101/r34", "fy2025-approved/p101/r35" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57060", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "8,000,000", "dollars": 8000000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SOCIAL/CULTURAL/REC PROJECTS - STOKES FIELD", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "SOCIAL/CULTURAL/REC PROJECTS - STOKES FIELD", "heading_from_total": false, "held": null, "id": "fy2025-approved/p101/r38", "label_as_printed": "BUILDING CONSTRUCTION", "page": 101, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57910", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "2,200,000", "dollars": 2200000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SOCIAL/CULTURAL/REC PROJECTS - STOKES FIELD", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "SOCIAL/CULTURAL/REC PROJECTS - STOKES FIELD", "heading_from_total": false, "held": null, "id": "fy2025-approved/p101/r39", "label_as_printed": "OTHER CONSTRUCTION", "page": 101, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "8,000,000", "dollars": 8000000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "2,200,000", "dollars": 2200000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 8000000, "sum": 8000000 }, { "diff": 0, "printed": 2200000, "sum": 2200000 } ], "state": "exact" }, "department": "SOCIAL/CULTURAL/REC PROJECTS - STOKES FIELD", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "SOCIAL/CULTURAL/REC PROJECTS - STOKES FIELD", "heading_from_total": false, "held": null, "id": "fy2025-approved/p101/r40", "label_as_printed": "Capital Expenditures", "page": 101, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p101/r38", "fy2025-approved/p101/r39" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "8,000,000", "dollars": 8000000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "2,200,000", "dollars": 2200000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 8000000, "sum": 8000000 }, { "diff": 0, "printed": 2200000, "sum": 2200000 } ], "state": "exact" }, "department": "SOCIAL/CULTURAL/REC PROJECTS - STOKES FIELD", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "SOCIAL/CULTURAL/REC PROJECTS - STOKES FIELD", "heading_from_total": false, "held": null, "id": "fy2025-approved/p101/r41", "label_as_printed": "Total SOCIAL/CULTURAL/REC PROJECTS - STOKES", "page": 101, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p101/r38", "fy2025-approved/p101/r39" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57070", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "160,000", "dollars": 160000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SOCIAL/CULTURAL/REC PROJECTS - LONE OAK", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "SOCIAL/CULTURAL/REC PROJECTS - LONE OAK", "heading_from_total": true, "held": null, "id": "fy2025-approved/p101/r42", "label_as_printed": "BUILDING IMPROVEMENTS", "page": 101, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57900", "book_id": "fy2025-approved", "cells": [ { "as_printed": "132,951", "dollars": 132951, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,235,211", "dollars": 1235211, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "5,227,896", "dollars": 5227896, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "PUBLIC SAFETY PROJECTS - FIRE SERVICES", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC SAFETY PROJECTS - FIRE SERVICES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p101/r6", "label_as_printed": "OTHER EQUIPMENT", "page": 101, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "132,951", "dollars": 132951, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "5,136,762", "dollars": 5136762, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "5,227,896", "dollars": 5227896, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 132951, "sum": 132951 }, { "diff": 0, "printed": 5136762, "sum": 5136762 }, { "diff": 0, "printed": 5227896, "sum": 5227896 } ], "state": "exact" }, "department": "PUBLIC SAFETY PROJECTS - FIRE SERVICES", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC SAFETY PROJECTS - FIRE SERVICES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p101/r7", "label_as_printed": "Capital Expenditures", "page": 101, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p100/r42", "fy2025-approved/p100/r43", "fy2025-approved/p101/r6" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "132,951", "dollars": 132951, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "5,136,762", "dollars": 5136762, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "5,227,896", "dollars": 5227896, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 132951, "sum": 132951 }, { "diff": 0, "printed": 5136762, "sum": 5136762 }, { "diff": 0, "printed": 5227896, "sum": 5227896 } ], "state": "exact" }, "department": "PUBLIC SAFETY PROJECTS - FIRE SERVICES", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC SAFETY PROJECTS - FIRE SERVICES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p101/r8", "label_as_printed": "Total PUBLIC SAFETY PROJECTS - FIRE SERVICES", "page": 101, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p100/r42", "fy2025-approved/p100/r43", "fy2025-approved/p101/r6" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57900", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "897,560", "dollars": 897560, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "PUBLIC SAFETY PROJECTS - EMS", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC SAFETY PROJECTS - EMS", "heading_from_total": true, "held": null, "id": "fy2025-approved/p101/r9", "label_as_printed": "OTHER EQUIPMENT", "page": 101, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53160", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,390,000", "dollars": 1390000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SOCIAL/CULTURAL/REC PROJECTS - LIBRARY", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "SOCIAL/CULTURAL/REC PROJECTS - LIBRARY", "heading_from_total": false, "held": null, "id": "fy2025-approved/p102/r11", "label_as_printed": "CONTRIBUTIONS", "page": 102, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "8,640", "dollars": 8640, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "11,057", "dollars": 11057, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SOCIAL/CULTURAL/REC PROJECTS - LIBRARY", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "SOCIAL/CULTURAL/REC PROJECTS - LIBRARY", "heading_from_total": false, "held": null, "id": "fy2025-approved/p102/r12", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 102, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "8,640", "dollars": 8640, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "11,057", "dollars": 11057, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,390,000", "dollars": 1390000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 8640, "sum": 8640 }, { "diff": 0, "printed": 11057, "sum": 11057 }, { "diff": 0, "printed": 1390000, "sum": 1390000 } ], "state": "exact" }, "department": "SOCIAL/CULTURAL/REC PROJECTS - LIBRARY", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "SOCIAL/CULTURAL/REC PROJECTS - LIBRARY", "heading_from_total": false, "held": null, "id": "fy2025-approved/p102/r13", "label_as_printed": "Other Expenditures", "page": 102, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p102/r11", "fy2025-approved/p102/r12" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "8,640", "dollars": 8640, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "11,057", "dollars": 11057, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,390,000", "dollars": 1390000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 8640, "sum": 8640 }, { "diff": 0, "printed": 11057, "sum": 11057 }, { "diff": 0, "printed": 1390000, "sum": 1390000 } ], "state": "exact" }, "department": "SOCIAL/CULTURAL/REC PROJECTS - LIBRARY", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "SOCIAL/CULTURAL/REC PROJECTS - LIBRARY", "heading_from_total": false, "held": null, "id": "fy2025-approved/p102/r14", "label_as_printed": "Total SOCIAL/CULTURAL/REC PROJECTS - LIBRARY", "page": 102, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p102/r11", "fy2025-approved/p102/r12" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "90,000", "dollars": 90000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SOCIAL/CULTURAL/REC PROJECTS - CIVITAN", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "SOCIAL/CULTURAL/REC PROJECTS - CIVITAN", "heading_from_total": true, "held": null, "id": "fy2025-approved/p102/r15", "label_as_printed": "OTHER CAPITAL OUTLAY", "page": 102, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "90,000", "dollars": 90000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 90000, "sum": 90000 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "SOCIAL/CULTURAL/REC PROJECTS - CIVITAN", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "SOCIAL/CULTURAL/REC PROJECTS - CIVITAN", "heading_from_total": true, "held": null, "id": "fy2025-approved/p102/r16", "label_as_printed": "Total SOCIAL/CULTURAL/REC PROJECTS - CIVITAN", "page": 102, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p102/r15" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "100,000", "dollars": 100000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 100000, "printed": 100000, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "does_not_add_up" }, "department": "SOCIAL/CULTURAL/REC PROJECTS - ROTARY", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "SOCIAL/CULTURAL/REC PROJECTS - ROTARY", "heading_from_total": true, "held": null, "id": "fy2025-approved/p102/r17", "label_as_printed": "Total SOCIAL/CULTURAL/REC PROJECTS - ROTARY", "page": 102, "row_role": "total", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "300,000", "dollars": 300000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SOCIAL/CULTURAL/REC PROJECTS - WOODLAWN", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "SOCIAL/CULTURAL/REC PROJECTS - WOODLAWN", "heading_from_total": true, "held": null, "id": "fy2025-approved/p102/r18", "label_as_printed": "OTHER CAPITAL OUTLAY", "page": 102, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "300,000", "dollars": 300000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 300000, "sum": 300000 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "SOCIAL/CULTURAL/REC PROJECTS - WOODLAWN", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "SOCIAL/CULTURAL/REC PROJECTS - WOODLAWN", "heading_from_total": true, "held": null, "id": "fy2025-approved/p102/r19", "label_as_printed": "Total SOCIAL/CULTURAL/REC PROJECTS - WOODLAWN", "page": 102, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p102/r18" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57070", "book_id": "fy2025-approved", "cells": [ { "as_printed": "8,004", "dollars": 8004, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "405,667", "dollars": 405667, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SOCIAL/CULTURAL/REC PROJECTS - SOUTH", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "SOCIAL/CULTURAL/REC PROJECTS - SOUTH", "heading_from_total": true, "held": null, "id": "fy2025-approved/p102/r20", "label_as_printed": "BUILDING IMPROVEMENTS", "page": 102, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "8,004", "dollars": 8004, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "405,667", "dollars": 405667, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 8004, "sum": 8004 }, { "diff": 0, "printed": 405667, "sum": 405667 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "SOCIAL/CULTURAL/REC PROJECTS - SOUTH", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "SOCIAL/CULTURAL/REC PROJECTS - SOUTH", "heading_from_total": true, "held": null, "id": "fy2025-approved/p102/r21", "label_as_printed": "Total SOCIAL/CULTURAL/REC PROJECTS - SOUTH", "page": 102, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p102/r20" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57070", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "354,688", "dollars": 354688, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SOCIAL/CULTURAL/REC PROJECTS - RICHELLEN", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "SOCIAL/CULTURAL/REC PROJECTS - RICHELLEN", "heading_from_total": true, "held": null, "id": "fy2025-approved/p102/r22", "label_as_printed": "BUILDING IMPROVEMENTS", "page": 102, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "354,688", "dollars": 354688, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 354688, "sum": 354688 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "SOCIAL/CULTURAL/REC PROJECTS - RICHELLEN", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "SOCIAL/CULTURAL/REC PROJECTS - RICHELLEN", "heading_from_total": true, "held": null, "id": "fy2025-approved/p102/r23", "label_as_printed": "Total SOCIAL/CULTURAL/REC PROJECTS - RICHELLEN", "page": 102, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p102/r22" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53040", "book_id": "fy2025-approved", "cells": [ { "as_printed": "8,750", "dollars": 8750, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "11,250", "dollars": 11250, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SOCIAL/CULTURAL/REC PROJECTS - CARMEL", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "SOCIAL/CULTURAL/REC PROJECTS - CARMEL", "heading_from_total": true, "held": null, "id": "fy2025-approved/p102/r24", "label_as_printed": "ARCHITECTS", "page": 102, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "8,750", "dollars": 8750, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "11,250", "dollars": 11250, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 8750, "sum": 8750 }, { "diff": 0, "printed": 11250, "sum": 11250 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "SOCIAL/CULTURAL/REC PROJECTS - CARMEL", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "SOCIAL/CULTURAL/REC PROJECTS - CARMEL", "heading_from_total": true, "held": null, "id": "fy2025-approved/p102/r25", "label_as_printed": "Total SOCIAL/CULTURAL/REC PROJECTS - CARMEL", "page": 102, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p102/r24" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57060", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "200,000", "dollars": 200000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SOCIAL/CULTURAL/REC PROJECTS - FREDONIA", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "SOCIAL/CULTURAL/REC PROJECTS - FREDONIA", "heading_from_total": true, "held": null, "id": "fy2025-approved/p102/r26", "label_as_printed": "BUILDING CONSTRUCTION", "page": 102, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "200,000", "dollars": 200000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 200000, "sum": 200000 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "SOCIAL/CULTURAL/REC PROJECTS - FREDONIA", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "SOCIAL/CULTURAL/REC PROJECTS - FREDONIA", "heading_from_total": true, "held": null, "id": "fy2025-approved/p102/r27", "label_as_printed": "Total SOCIAL/CULTURAL/REC PROJECTS - FREDONIA", "page": 102, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p102/r26" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "19,765", "dollars": 19765, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 19765, "printed": 19765, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "does_not_add_up" }, "department": "SOCIAL/CULTURAL/REC PROJECTS - DOWNTOWN", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "SOCIAL/CULTURAL/REC PROJECTS - DOWNTOWN", "heading_from_total": true, "held": null, "id": "fy2025-approved/p102/r28", "label_as_printed": "Total SOCIAL/CULTURAL/REC PROJECTS - DOWNTOWN", "page": 102, "row_role": "total", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57910", "book_id": "fy2025-approved", "cells": [ { "as_printed": "2,900", "dollars": 2900, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "196,594", "dollars": 196594, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SOCIAL/CULTURAL/REC PROJECTS - STOKES", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "SOCIAL/CULTURAL/REC PROJECTS - STOKES", "heading_from_total": true, "held": null, "id": "fy2025-approved/p102/r29", "label_as_printed": "OTHER CONSTRUCTION", "page": 102, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "2,900", "dollars": 2900, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "196,594", "dollars": 196594, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 2900, "sum": 2900 }, { "diff": 0, "printed": 196594, "sum": 196594 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "SOCIAL/CULTURAL/REC PROJECTS - STOKES", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "SOCIAL/CULTURAL/REC PROJECTS - STOKES", "heading_from_total": true, "held": null, "id": "fy2025-approved/p102/r30", "label_as_printed": "Total SOCIAL/CULTURAL/REC PROJECTS - STOKES", "page": 102, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p102/r29" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53160", "book_id": "fy2025-approved", "cells": [ { "as_printed": "29,355", "dollars": 29355, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "OTHER GENERAL GOVT PROJECTS - AIRPORT", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "OTHER GENERAL GOVT PROJECTS - AIRPORT", "heading_from_total": true, "held": null, "id": "fy2025-approved/p102/r31", "label_as_printed": "CONTRIBUTIONS", "page": 102, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "29,355", "dollars": 29355, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 29355, "sum": 29355 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "OTHER GENERAL GOVT PROJECTS - AIRPORT", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "OTHER GENERAL GOVT PROJECTS - AIRPORT", "heading_from_total": true, "held": null, "id": "fy2025-approved/p102/r32", "label_as_printed": "Total OTHER GENERAL GOVT PROJECTS - AIRPORT", "page": 102, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p102/r31" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53160", "book_id": "fy2025-approved", "cells": [ { "as_printed": "37,139", "dollars": 37139, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,462,862", "dollars": 2462862, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "52,000", "dollars": 52000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "OTHER GENERAL GOVT PROJECTS - AIRPORT", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "OTHER GENERAL GOVT PROJECTS - AIRPORT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p102/r34", "label_as_printed": "CONTRIBUTIONS", "page": 102, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "37,139", "dollars": 37139, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,462,862", "dollars": 2462862, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "52,000", "dollars": 52000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 37139, "sum": 37139 }, { "diff": 0, "printed": 2462862, "sum": 2462862 }, { "diff": 0, "printed": 52000, "sum": 52000 } ], "state": "exact" }, "department": "OTHER GENERAL GOVT PROJECTS - AIRPORT", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "OTHER GENERAL GOVT PROJECTS - AIRPORT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p102/r35", "label_as_printed": "Other Expenditures", "page": 102, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p102/r34" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "37,139", "dollars": 37139, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,462,862", "dollars": 2462862, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "52,000", "dollars": 52000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 37139, "sum": 37139 }, { "diff": 0, "printed": 2462862, "sum": 2462862 }, { "diff": 0, "printed": 52000, "sum": 52000 } ], "state": "exact" }, "department": "OTHER GENERAL GOVT PROJECTS - AIRPORT", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "OTHER GENERAL GOVT PROJECTS - AIRPORT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p102/r36", "label_as_printed": "Total OTHER GENERAL GOVT PROJECTS - AIRPORT", "page": 102, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p102/r34" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "491,914", "dollars": 491914, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,322,732", "dollars": 1322732, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "HIGHWAY & STREET CAP PROJECTS - ROSSVIEW", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "HIGHWAY & STREET CAP PROJECTS - ROSSVIEW", "heading_from_total": true, "held": null, "id": "fy2025-approved/p102/r37", "label_as_printed": "OTHER CAPITAL OUTLAY", "page": 102, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "491,914", "dollars": 491914, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,322,732", "dollars": 1322732, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 491914, "sum": 491914 }, { "diff": 0, "printed": 1322732, "sum": 1322732 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "HIGHWAY & STREET CAP PROJECTS - ROSSVIEW", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "HIGHWAY & STREET CAP PROJECTS - ROSSVIEW", "heading_from_total": true, "held": null, "id": "fy2025-approved/p102/r38", "label_as_printed": "Total HIGHWAY & STREET CAP PROJECTS - ROSSVIEW", "page": 102, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p102/r37" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "610,000", "dollars": 610000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "HIGHWAY & STREET CAP PROJECTS - HIGHWAY", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "HIGHWAY & STREET CAP PROJECTS - HIGHWAY", "heading_from_total": true, "held": null, "id": "fy2025-approved/p102/r39", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 102, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57060", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "13,500,000", "dollars": 13500000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "HIGHWAY & STREET CAP PROJECTS - HIGHWAY", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "HIGHWAY & STREET CAP PROJECTS - HIGHWAY", "heading_from_total": true, "held": null, "id": "fy2025-approved/p102/r40", "label_as_printed": "BUILDING CONSTRUCTION", "page": 102, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57130", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "7,000,000", "dollars": 7000000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "HIGHWAY & STREET CAP PROJECTS - HIGHWAY", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "HIGHWAY & STREET CAP PROJECTS - HIGHWAY", "heading_from_total": true, "held": null, "id": "fy2025-approved/p102/r41", "label_as_printed": "HIGHWAY CONSTRUCTION", "page": 102, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "21,110,000", "dollars": 21110000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 21110000, "sum": 21110000 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "HIGHWAY & STREET CAP PROJECTS - HIGHWAY", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "HIGHWAY & STREET CAP PROJECTS - HIGHWAY", "heading_from_total": true, "held": null, "id": "fy2025-approved/p102/r42", "label_as_printed": "Total HIGHWAY & STREET CAP PROJECTS - HIGHWAY", "page": 102, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p102/r39", "fy2025-approved/p102/r40", "fy2025-approved/p102/r41" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57150", "book_id": "fy2025-approved", "cells": [ { "as_printed": "4,275", "dollars": 4275, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "355,726", "dollars": 355726, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SOCIAL/CULTURAL/REC PROJECTS - LONE OAK", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "SOCIAL/CULTURAL/REC PROJECTS - LONE OAK", "heading_from_total": true, "held": null, "id": "fy2025-approved/p102/r6", "label_as_printed": "LAND", "page": 102, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "4,275", "dollars": 4275, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "515,726", "dollars": 515726, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 4275, "sum": 4275 }, { "diff": 0, "printed": 515726, "sum": 515726 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "SOCIAL/CULTURAL/REC PROJECTS - LONE OAK", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "SOCIAL/CULTURAL/REC PROJECTS - LONE OAK", "heading_from_total": true, "held": null, "id": "fy2025-approved/p102/r7", "label_as_printed": "Total SOCIAL/CULTURAL/REC PROJECTS - LONE OAK", "page": 102, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p101/r42", "fy2025-approved/p102/r6" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57060", "book_id": "fy2025-approved", "cells": [ { "as_printed": "141,401", "dollars": 141401, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "510,047", "dollars": 510047, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SOCIAL/CULTURAL/REC PROJECTS - ROTARY", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "SOCIAL/CULTURAL/REC PROJECTS - ROTARY", "heading_from_total": true, "held": null, "id": "fy2025-approved/p102/r8", "label_as_printed": "BUILDING CONSTRUCTION", "page": 102, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "141,401", "dollars": 141401, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "510,047", "dollars": 510047, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 141401, "sum": 141401 }, { "diff": 0, "printed": 510047, "sum": 510047 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "SOCIAL/CULTURAL/REC PROJECTS - ROTARY", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "SOCIAL/CULTURAL/REC PROJECTS - ROTARY", "heading_from_total": true, "held": null, "id": "fy2025-approved/p102/r9", "label_as_printed": "Total SOCIAL/CULTURAL/REC PROJECTS - ROTARY", "page": 102, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p102/r8" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53210", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "63,202", "dollars": 63202, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "HIGHWAY & STREET CAP PROJECTS - TDOT -", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "HIGHWAY & STREET CAP PROJECTS - TDOT -", "heading_from_total": true, "held": null, "id": "fy2025-approved/p103/r10", "label_as_printed": "ENGINEERING SERVICES", "page": 103, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57230", "book_id": "fy2025-approved", "cells": [ { "as_printed": "104,000", "dollars": 104000, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "959,261", "dollars": 959261, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "HIGHWAY & STREET CAP PROJECTS - TDOT -", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "HIGHWAY & STREET CAP PROJECTS - TDOT -", "heading_from_total": true, "held": null, "id": "fy2025-approved/p103/r11", "label_as_printed": "RIGHT-OF-WAY", "page": 103, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "104,000", "dollars": 104000, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,022,463", "dollars": 1022463, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 104000, "sum": 104000 }, { "diff": 0, "printed": 1022463, "sum": 1022463 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "HIGHWAY & STREET CAP PROJECTS - TDOT -", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "HIGHWAY & STREET CAP PROJECTS - TDOT -", "heading_from_total": true, "held": null, "id": "fy2025-approved/p103/r12", "label_as_printed": "Total HIGHWAY & STREET CAP PROJECTS - TDOT -", "page": 103, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p103/r10", "fy2025-approved/p103/r11" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57130", "book_id": "fy2025-approved", "cells": [ { "as_printed": "9,194", "dollars": 9194, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,288,114", "dollars": 2288114, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "HIGHWAY & STREET CAP PROJECTS - LAFAYETTE", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "HIGHWAY & STREET CAP PROJECTS - LAFAYETTE", "heading_from_total": true, "held": null, "id": "fy2025-approved/p103/r13", "label_as_printed": "HIGHWAY CONSTRUCTION", "page": 103, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "9,194", "dollars": 9194, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,288,114", "dollars": 2288114, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 9194, "sum": 9194 }, { "diff": 0, "printed": 2288114, "sum": 2288114 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "HIGHWAY & STREET CAP PROJECTS - LAFAYETTE", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "HIGHWAY & STREET CAP PROJECTS - LAFAYETTE", "heading_from_total": true, "held": null, "id": "fy2025-approved/p103/r14", "label_as_printed": "Total HIGHWAY & STREET CAP PROJECTS - LAFAYETTE", "page": 103, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p103/r13" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57130", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "450,000", "dollars": 450000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "HIGHWAY & STREET CAP PROJECTS - LAFAYETTE", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "HIGHWAY & STREET CAP PROJECTS - LAFAYETTE", "heading_from_total": true, "held": null, "id": "fy2025-approved/p103/r15", "label_as_printed": "HIGHWAY CONSTRUCTION", "page": 103, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "450,000", "dollars": 450000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 450000, "sum": 450000 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "HIGHWAY & STREET CAP PROJECTS - LAFAYETTE", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "HIGHWAY & STREET CAP PROJECTS - LAFAYETTE", "heading_from_total": true, "held": null, "id": "fy2025-approved/p103/r16", "label_as_printed": "Total HIGHWAY & STREET CAP PROJECTS - LAFAYETTE", "page": 103, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p103/r15" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57130", "book_id": "fy2025-approved", "cells": [ { "as_printed": "941,500", "dollars": 941500, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "387,679", "dollars": 387679, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "HIGHWAY & STREET CAP PROJECTS - RIVER ROAD", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "HIGHWAY & STREET CAP PROJECTS - RIVER ROAD", "heading_from_total": true, "held": null, "id": "fy2025-approved/p103/r17", "label_as_printed": "HIGHWAY CONSTRUCTION", "page": 103, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "941,500", "dollars": 941500, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "387,679", "dollars": 387679, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 941500, "sum": 941500 }, { "diff": 0, "printed": 387679, "sum": 387679 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "HIGHWAY & STREET CAP PROJECTS - RIVER ROAD", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "HIGHWAY & STREET CAP PROJECTS - RIVER ROAD", "heading_from_total": true, "held": null, "id": "fy2025-approved/p103/r18", "label_as_printed": "Total HIGHWAY & STREET CAP PROJECTS - RIVER ROAD", "page": 103, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p103/r17" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57130", "book_id": "fy2025-approved", "cells": [ { "as_printed": "11,100", "dollars": 11100, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,488,900", "dollars": 1488900, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "HIGHWAY & STREET CAP PROJECTS -", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "HIGHWAY & STREET CAP PROJECTS -", "heading_from_total": true, "held": null, "id": "fy2025-approved/p103/r19", "label_as_printed": "HIGHWAY CONSTRUCTION", "page": 103, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "11,100", "dollars": 11100, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,488,900", "dollars": 1488900, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 11100, "sum": 11100 }, { "diff": 0, "printed": 1488900, "sum": 1488900 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "HIGHWAY & STREET CAP PROJECTS -", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "HIGHWAY & STREET CAP PROJECTS -", "heading_from_total": true, "held": null, "id": "fy2025-approved/p103/r20", "label_as_printed": "Total HIGHWAY & STREET CAP PROJECTS -", "page": 103, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p103/r19" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57070", "book_id": "fy2025-approved", "cells": [ { "as_printed": "130,821", "dollars": 130821, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "HIGHWAY & STREET CAP PROJECTS - HIGHWAY DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "HIGHWAY & STREET CAP PROJECTS - HIGHWAY DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p103/r22", "label_as_printed": "BUILDING IMPROVEMENTS", "page": 103, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57130", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "750,000", "dollars": 750000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "HIGHWAY & STREET CAP PROJECTS - HIGHWAY DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "HIGHWAY & STREET CAP PROJECTS - HIGHWAY DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p103/r23", "label_as_printed": "HIGHWAY CONSTRUCTION", "page": 103, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57280", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "571,500", "dollars": 571500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "HIGHWAY & STREET CAP PROJECTS - HIGHWAY DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "HIGHWAY & STREET CAP PROJECTS - HIGHWAY DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p103/r24", "label_as_printed": "TRAFFIC CONTROL EQUIPMENT", "page": 103, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "130,821", "dollars": 130821, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "750,000", "dollars": 750000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "571,500", "dollars": 571500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 130821, "sum": 130821 }, { "diff": 0, "printed": 750000, "sum": 750000 }, { "diff": 0, "printed": 571500, "sum": 571500 } ], "state": "exact" }, "department": "HIGHWAY & STREET CAP PROJECTS - HIGHWAY DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "HIGHWAY & STREET CAP PROJECTS - HIGHWAY DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p103/r25", "label_as_printed": "Capital Expenditures", "page": 103, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p103/r22", "fy2025-approved/p103/r23", "fy2025-approved/p103/r24" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "130,821", "dollars": 130821, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "750,000", "dollars": 750000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "571,500", "dollars": 571500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 130821, "sum": 130821 }, { "diff": 0, "printed": 750000, "sum": 750000 }, { "diff": 0, "printed": 571500, "sum": 571500 } ], "state": "exact" }, "department": "HIGHWAY & STREET CAP PROJECTS - HIGHWAY DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "HIGHWAY & STREET CAP PROJECTS - HIGHWAY DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p103/r26", "label_as_printed": "Total HIGHWAY & STREET CAP PROJECTS - HIGHWAY", "page": 103, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p103/r22", "fy2025-approved/p103/r23", "fy2025-approved/p103/r24" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "112,860", "dollars": 112860, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "602,140", "dollars": 602140, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "HIGHWAY & STREET CAP PROJECTS - CHARLES BELL ROAD IMPROVEMENTS", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "HIGHWAY & STREET CAP PROJECTS - CHARLES BELL ROAD IMPROVEMENTS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p103/r28", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 103, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57150", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,700,000", "dollars": 1700000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "HIGHWAY & STREET CAP PROJECTS - CHARLES BELL ROAD IMPROVEMENTS", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "HIGHWAY & STREET CAP PROJECTS - CHARLES BELL ROAD IMPROVEMENTS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p103/r29", "label_as_printed": "LAND", "page": 103, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57230", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,700,000", "dollars": 2700000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "HIGHWAY & STREET CAP PROJECTS - CHARLES BELL ROAD IMPROVEMENTS", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "HIGHWAY & STREET CAP PROJECTS - CHARLES BELL ROAD IMPROVEMENTS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p103/r30", "label_as_printed": "RIGHT-OF-WAY", "page": 103, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,700,000", "dollars": 2700000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,700,000", "dollars": 1700000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 2700000, "sum": 2700000 }, { "diff": 0, "printed": 1700000, "sum": 1700000 } ], "state": "exact" }, "department": "HIGHWAY & STREET CAP PROJECTS - CHARLES BELL ROAD IMPROVEMENTS", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "HIGHWAY & STREET CAP PROJECTS - CHARLES BELL ROAD IMPROVEMENTS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p103/r31", "label_as_printed": "Capital Expenditures", "page": 103, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p103/r29", "fy2025-approved/p103/r30" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "112,860", "dollars": 112860, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "3,302,140", "dollars": 3302140, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,700,000", "dollars": 1700000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 112860, "sum": 112860 }, { "diff": 0, "printed": 3302140, "sum": 3302140 }, { "diff": 0, "printed": 1700000, "sum": 1700000 } ], "state": "exact" }, "department": "HIGHWAY & STREET CAP PROJECTS - CHARLES BELL ROAD IMPROVEMENTS", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "HIGHWAY & STREET CAP PROJECTS - CHARLES BELL ROAD IMPROVEMENTS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p103/r32", "label_as_printed": "Total HIGHWAY & STREET CAP PROJECTS - CHARLES", "page": 103, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p103/r28", "fy2025-approved/p103/r29", "fy2025-approved/p103/r30" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57910", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "515,000", "dollars": 515000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "HIGHWAY & STREET CAP PROJECTS - HIGHWAY 48/13 @ OL 48 UPGRADES", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "HIGHWAY & STREET CAP PROJECTS - HIGHWAY 48/13 @ OL 48 UPGRADES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p103/r34", "label_as_printed": "OTHER CONSTRUCTION", "page": 103, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "515,000", "dollars": 515000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 515000, "sum": 515000 } ], "state": "exact" }, "department": "HIGHWAY & STREET CAP PROJECTS - HIGHWAY 48/13 @ OL 48 UPGRADES", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "HIGHWAY & STREET CAP PROJECTS - HIGHWAY 48/13 @ OL 48 UPGRADES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p103/r35", "label_as_printed": "Capital Expenditures", "page": 103, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p103/r34" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "515,000", "dollars": 515000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 515000, "sum": 515000 } ], "state": "exact" }, "department": "HIGHWAY & STREET CAP PROJECTS - HIGHWAY 48/13 @ OL 48 UPGRADES", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "HIGHWAY & STREET CAP PROJECTS - HIGHWAY 48/13 @ OL 48 UPGRADES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p103/r36", "label_as_printed": "Total HIGHWAY & STREET CAP PROJECTS - HIGHWAY", "page": 103, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p103/r34" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57910", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "750,000", "dollars": 750000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "HIGHWAY & STREET CAP PROJECTS - HIGHWAY 12 @ EXCEL INTERSECTION", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "HIGHWAY & STREET CAP PROJECTS - HIGHWAY 12 @ EXCEL INTERSECTION", "heading_from_total": false, "held": null, "id": "fy2025-approved/p103/r38", "label_as_printed": "OTHER CONSTRUCTION", "page": 103, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "750,000", "dollars": 750000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 750000, "sum": 750000 } ], "state": "exact" }, "department": "HIGHWAY & STREET CAP PROJECTS - HIGHWAY 12 @ EXCEL INTERSECTION", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "HIGHWAY & STREET CAP PROJECTS - HIGHWAY 12 @ EXCEL INTERSECTION", "heading_from_total": false, "held": null, "id": "fy2025-approved/p103/r39", "label_as_printed": "Capital Expenditures", "page": 103, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p103/r38" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "750,000", "dollars": 750000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 750000, "sum": 750000 } ], "state": "exact" }, "department": "HIGHWAY & STREET CAP PROJECTS - HIGHWAY 12 @ EXCEL INTERSECTION", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "HIGHWAY & STREET CAP PROJECTS - HIGHWAY 12 @ EXCEL INTERSECTION", "heading_from_total": false, "held": null, "id": "fy2025-approved/p103/r40", "label_as_printed": "Total HIGHWAY & STREET CAP PROJECTS - HIGHWAY 12", "page": 103, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p103/r38" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57910", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,150,000", "dollars": 1150000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "HIGHWAY & STREET CAP PROJECTS - ARKADELPHIA ROAD IMPROVEMENTS", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "HIGHWAY & STREET CAP PROJECTS - ARKADELPHIA ROAD IMPROVEMENTS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p103/r42", "label_as_printed": "OTHER CONSTRUCTION", "page": 103, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,150,000", "dollars": 1150000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 1150000, "sum": 1150000 } ], "state": "exact" }, "department": "HIGHWAY & STREET CAP PROJECTS - ARKADELPHIA ROAD IMPROVEMENTS", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "HIGHWAY & STREET CAP PROJECTS - ARKADELPHIA ROAD IMPROVEMENTS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p103/r43", "label_as_printed": "Capital Expenditures", "page": 103, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p103/r42" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,150,000", "dollars": 1150000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 1150000, "sum": 1150000 } ], "state": "exact" }, "department": "HIGHWAY & STREET CAP PROJECTS - ARKADELPHIA ROAD IMPROVEMENTS", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "HIGHWAY & STREET CAP PROJECTS - ARKADELPHIA ROAD IMPROVEMENTS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p103/r44", "label_as_printed": "Total HIGHWAY & STREET CAP PROJECTS -", "page": 103, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p103/r42" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57130", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,005,000", "dollars": 1005000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "HIGHWAY & STREET CAP PROJECTS - MOODY ROAD", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "HIGHWAY & STREET CAP PROJECTS - MOODY ROAD", "heading_from_total": false, "held": null, "id": "fy2025-approved/p103/r7", "label_as_printed": "HIGHWAY CONSTRUCTION", "page": 103, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,005,000", "dollars": 1005000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 1005000, "sum": 1005000 } ], "state": "exact" }, "department": "HIGHWAY & STREET CAP PROJECTS - MOODY ROAD", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "HIGHWAY & STREET CAP PROJECTS - MOODY ROAD", "heading_from_total": false, "held": null, "id": "fy2025-approved/p103/r8", "label_as_printed": "Capital Expenditures", "page": 103, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p103/r7" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,005,000", "dollars": 1005000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 1005000, "sum": 1005000 } ], "state": "exact" }, "department": "HIGHWAY & STREET CAP PROJECTS - MOODY ROAD", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "HIGHWAY & STREET CAP PROJECTS - MOODY ROAD", "heading_from_total": false, "held": null, "id": "fy2025-approved/p103/r9", "label_as_printed": "Total HIGHWAY & STREET CAP PROJECTS - MOODY", "page": 103, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p103/r7" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53160", "book_id": "fy2025-approved", "cells": [ { "as_printed": "77,669,992", "dollars": 77669992, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "75,598,300", "dollars": 75598300, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "EDUCATION CAPITAL PROJECTS - CMCSS CAPITAL", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "EDUCATION CAPITAL PROJECTS - CMCSS CAPITAL", "heading_from_total": true, "held": null, "id": "fy2025-approved/p104/r10", "label_as_printed": "CONTRIBUTIONS", "page": 104, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "77,669,992", "dollars": 77669992, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "75,598,300", "dollars": 75598300, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 77669992, "sum": 77669992 }, { "diff": 0, "printed": 75598300, "sum": 75598300 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "EDUCATION CAPITAL PROJECTS - CMCSS CAPITAL", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "EDUCATION CAPITAL PROJECTS - CMCSS CAPITAL", "heading_from_total": true, "held": null, "id": "fy2025-approved/p104/r11", "label_as_printed": "Total EDUCATION CAPITAL PROJECTS - CMCSS CAPITAL", "page": 104, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p104/r10" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "113,600", "dollars": 113600, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 113600, "printed": 113600, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "does_not_add_up" }, "department": "EDUCATION CAPITAL PROJECTS - CMCSS CAPITAL", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "EDUCATION CAPITAL PROJECTS - CMCSS CAPITAL", "heading_from_total": true, "held": null, "id": "fy2025-approved/p104/r12", "label_as_printed": "Total EDUCATION CAPITAL PROJECTS - CMCSS CAPITAL", "page": 104, "row_role": "total", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53160", "book_id": "fy2025-approved", "cells": [ { "as_printed": "3,500,000", "dollars": 3500000, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,845,693", "dollars": 2845693, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "9,200,000", "dollars": 9200000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "EDUCATION CAPITAL PROJECTS - CMCSS CAPITAL PROJECTS CONTRIBUTION", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "EDUCATION CAPITAL PROJECTS - CMCSS CAPITAL PROJECTS CONTRIBUTION", "heading_from_total": false, "held": null, "id": "fy2025-approved/p104/r14", "label_as_printed": "CONTRIBUTIONS", "page": 104, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "3,500,000", "dollars": 3500000, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,845,693", "dollars": 2845693, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "9,200,000", "dollars": 9200000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 3500000, "sum": 3500000 }, { "diff": 0, "printed": 2845693, "sum": 2845693 }, { "diff": 0, "printed": 9200000, "sum": 9200000 } ], "state": "exact" }, "department": "EDUCATION CAPITAL PROJECTS - CMCSS CAPITAL PROJECTS CONTRIBUTION", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "EDUCATION CAPITAL PROJECTS - CMCSS CAPITAL PROJECTS CONTRIBUTION", "heading_from_total": false, "held": null, "id": "fy2025-approved/p104/r15", "label_as_printed": "Other Expenditures", "page": 104, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p104/r14" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "3,500,000", "dollars": 3500000, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,845,693", "dollars": 2845693, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "9,200,000", "dollars": 9200000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 3500000, "sum": 3500000 }, { "diff": 0, "printed": 2845693, "sum": 2845693 }, { "diff": 0, "printed": 9200000, "sum": 9200000 } ], "state": "exact" }, "department": "EDUCATION CAPITAL PROJECTS - CMCSS CAPITAL PROJECTS CONTRIBUTION", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "EDUCATION CAPITAL PROJECTS - CMCSS CAPITAL PROJECTS CONTRIBUTION", "heading_from_total": false, "held": null, "id": "fy2025-approved/p104/r16", "label_as_printed": "Total EDUCATION CAPITAL PROJECTS - CMCSS CAPITAL", "page": 104, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p104/r14" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "55900", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "6,000,000", "dollars": 6000000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "OPERATING TRANSFERS", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "OPERATING TRANSFERS", "heading_from_total": true, "held": null, "id": "fy2025-approved/p104/r17", "label_as_printed": "TRANSFERS TO OTHER FUNDS", "page": 104, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [ "transfer" ] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "6,000,000", "dollars": 6000000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 6000000, "sum": 6000000 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "OPERATING TRANSFERS", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "OPERATING TRANSFERS", "heading_from_total": true, "held": null, "id": "fy2025-approved/p104/r18", "label_as_printed": "Total OPERATING TRANSFERS", "page": 104, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p104/r17" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [ "transfer" ] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "123,918,110", "dollars": 123918110, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "206,156,323", "dollars": 206156323, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "40,618,896", "dollars": 40618896, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 1326531, "printed": 123918110, "sum": 122591579 }, { "diff": 3524088, "printed": 206156323, "sum": 202632235 }, { "diff": 1220000, "printed": 40618896, "sum": 39398896 } ], "state": "does_not_add_up" }, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": null, "heading_from_total": false, "held": null, "id": "fy2025-approved/p104/r19", "label_as_printed": "Total Expenditures CAPITAL PROJECTS FUND 171", "page": 104, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p98/r7", "fy2025-approved/p98/r11", "fy2025-approved/p98/r12", "fy2025-approved/p98/r14", "fy2025-approved/p98/r16", "fy2025-approved/p98/r18", "fy2025-approved/p98/r20", "fy2025-approved/p98/r23", "fy2025-approved/p98/r27", "fy2025-approved/p98/r30", "fy2025-approved/p98/r32", "fy2025-approved/p98/r34", "fy2025-approved/p98/r36", "fy2025-approved/p98/r37", "fy2025-approved/p98/r38", "fy2025-approved/p98/r40", "fy2025-approved/p98/r42", "fy2025-approved/p99/r6", "fy2025-approved/p99/r8", "fy2025-approved/p99/r10", "fy2025-approved/p99/r12", "fy2025-approved/p99/r13", "fy2025-approved/p99/r16", "fy2025-approved/p99/r19", "fy2025-approved/p99/r20", "fy2025-approved/p99/r21", "fy2025-approved/p99/r23", "fy2025-approved/p99/r25", "fy2025-approved/p99/r28", "fy2025-approved/p99/r32", "fy2025-approved/p99/r33", "fy2025-approved/p99/r34", "fy2025-approved/p99/r37", "fy2025-approved/p99/r39", "fy2025-approved/p99/r40", "fy2025-approved/p99/r42", "fy2025-approved/p100/r6", "fy2025-approved/p100/r8", "fy2025-approved/p100/r11", "fy2025-approved/p100/r14", "fy2025-approved/p100/r16", "fy2025-approved/p100/r18", "fy2025-approved/p100/r20", "fy2025-approved/p100/r22", "fy2025-approved/p100/r25", "fy2025-approved/p100/r29", "fy2025-approved/p100/r32", "fy2025-approved/p100/r34", "fy2025-approved/p100/r35", "fy2025-approved/p100/r38", "fy2025-approved/p100/r42", "fy2025-approved/p100/r43", "fy2025-approved/p101/r6", "fy2025-approved/p101/r9", "fy2025-approved/p101/r11", "fy2025-approved/p101/r13", "fy2025-approved/p101/r15", "fy2025-approved/p101/r17", "fy2025-approved/p101/r19", "fy2025-approved/p101/r21", "fy2025-approved/p101/r23", "fy2025-approved/p101/r26", "fy2025-approved/p101/r27", "fy2025-approved/p101/r28", "fy2025-approved/p101/r29", "fy2025-approved/p101/r30", "fy2025-approved/p101/r33", "fy2025-approved/p101/r34", "fy2025-approved/p101/r35", "fy2025-approved/p101/r38", "fy2025-approved/p101/r39", "fy2025-approved/p101/r42", "fy2025-approved/p102/r6", "fy2025-approved/p102/r8", "fy2025-approved/p102/r11", "fy2025-approved/p102/r12", "fy2025-approved/p102/r15", "fy2025-approved/p102/r18", "fy2025-approved/p102/r20", "fy2025-approved/p102/r22", "fy2025-approved/p102/r24", "fy2025-approved/p102/r26", "fy2025-approved/p102/r29", "fy2025-approved/p102/r31", "fy2025-approved/p102/r34", "fy2025-approved/p102/r37", "fy2025-approved/p102/r39", "fy2025-approved/p102/r40", "fy2025-approved/p102/r41", "fy2025-approved/p103/r7", "fy2025-approved/p103/r10", "fy2025-approved/p103/r11", "fy2025-approved/p103/r13", "fy2025-approved/p103/r15", "fy2025-approved/p103/r17", "fy2025-approved/p103/r19", "fy2025-approved/p103/r22", "fy2025-approved/p103/r23", "fy2025-approved/p103/r24", "fy2025-approved/p103/r28", "fy2025-approved/p103/r29", "fy2025-approved/p103/r30", "fy2025-approved/p103/r34", "fy2025-approved/p103/r38", "fy2025-approved/p103/r42", "fy2025-approved/p104/r7", "fy2025-approved/p104/r10", "fy2025-approved/p104/r14", "fy2025-approved/p104/r17" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57910", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "750,000", "dollars": 750000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "HIGHWAY & STREET CAP PROJECTS - EXCELL ROAD WIDENING", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "HIGHWAY & STREET CAP PROJECTS - EXCELL ROAD WIDENING", "heading_from_total": false, "held": null, "id": "fy2025-approved/p104/r7", "label_as_printed": "OTHER CONSTRUCTION", "page": 104, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "750,000", "dollars": 750000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 750000, "sum": 750000 } ], "state": "exact" }, "department": "HIGHWAY & STREET CAP PROJECTS - EXCELL ROAD WIDENING", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "HIGHWAY & STREET CAP PROJECTS - EXCELL ROAD WIDENING", "heading_from_total": false, "held": null, "id": "fy2025-approved/p104/r8", "label_as_printed": "Capital Expenditures", "page": 104, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p104/r7" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "750,000", "dollars": 750000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 750000, "sum": 750000 } ], "state": "exact" }, "department": "HIGHWAY & STREET CAP PROJECTS - EXCELL ROAD WIDENING", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "HIGHWAY & STREET CAP PROJECTS - EXCELL ROAD WIDENING", "heading_from_total": false, "held": null, "id": "fy2025-approved/p104/r9", "label_as_printed": "Total HIGHWAY & STREET CAP PROJECTS - EXCELL", "page": 104, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p104/r7" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "49700", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "WORKER'S COMPENSATION FUND", "fund_no": "266", "heading_as_printed": "Other Sources (Non-Revenue)", "heading_from_total": false, "held": null, "id": "fy2025-approved/p107/r11", "label_as_printed": "INSURANCE RECOVERY", "page": 107, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [ "non_revenue" ] }, { "account_code": "49800", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,052,111", "dollars": 1052111, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "WORKER'S COMPENSATION FUND", "fund_no": "266", "heading_as_printed": "Other Sources (Non-Revenue)", "heading_from_total": false, "held": null, "id": "fy2025-approved/p107/r12", "label_as_printed": "OPERATING TRANSFERS", "page": 107, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [ "transfer", "non_revenue" ] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,052,111", "dollars": 1052111, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 1052111, "sum": 1052111 } ], "state": "exact" }, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "WORKER'S COMPENSATION FUND", "fund_no": "266", "heading_as_printed": "Other Sources (Non-Revenue)", "heading_from_total": false, "held": null, "id": "fy2025-approved/p107/r13", "label_as_printed": "Total Other Sources (Non-Revenue)", "page": 107, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p107/r11", "fy2025-approved/p107/r12" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [ "non_revenue" ] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "761", "dollars": 761, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,052,111", "dollars": 1052111, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 761, "sum": 761 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 1052111, "sum": 1052111 } ], "state": "exact" }, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "WORKER'S COMPENSATION FUND", "fund_no": "266", "heading_as_printed": null, "heading_from_total": false, "held": null, "id": "fy2025-approved/p107/r14", "label_as_printed": "Total Revenues", "page": 107, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p107/r8", "fy2025-approved/p107/r11", "fy2025-approved/p107/r12" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "761", "dollars": 761, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,052,111", "dollars": 1052111, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 761, "sum": 761 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 1052111, "sum": 1052111 } ], "state": "exact" }, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "WORKER'S COMPENSATION FUND", "fund_no": "266", "heading_as_printed": null, "heading_from_total": false, "held": null, "id": "fy2025-approved/p107/r15", "label_as_printed": "Total Revenues WORKER'S COMPENSATION FUND 266", "page": 107, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p107/r8", "fy2025-approved/p107/r11", "fy2025-approved/p107/r12" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "44170", "book_id": "fy2025-approved", "cells": [ { "as_printed": "761", "dollars": 761, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "WORKER'S COMPENSATION FUND", "fund_no": "266", "heading_as_printed": "Other Local Revenues", "heading_from_total": false, "held": null, "id": "fy2025-approved/p107/r8", "label_as_printed": "MISCELLANEOUS REFUNDS", "page": 107, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "761", "dollars": 761, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 761, "sum": 761 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "WORKER'S COMPENSATION FUND", "fund_no": "266", "heading_as_printed": "Other Local Revenues", "heading_from_total": false, "held": null, "id": "fy2025-approved/p107/r9", "label_as_printed": "Total Other Local Revenues", "page": 107, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p107/r8" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "53080", "book_id": "fy2025-approved", "cells": [ { "as_printed": "4,400", "dollars": 4400, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "5,000", "dollars": 5000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "RISK MANAGEMENT", "edition": "approved", "edition_differs": [], "fund_name": "WORKER'S COMPENSATION FUND", "fund_no": "266", "heading_as_printed": "RISK MANAGEMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p108/r10", "label_as_printed": "CONSULTANTS", "page": 108, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53120", "book_id": "fy2025-approved", "cells": [ { "as_printed": "34,636", "dollars": 34636, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "142,152", "dollars": 142152, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "95,000", "dollars": 95000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "RISK MANAGEMENT", "edition": "approved", "edition_differs": [], "fund_name": "WORKER'S COMPENSATION FUND", "fund_no": "266", "heading_as_printed": "RISK MANAGEMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p108/r11", "label_as_printed": "CONTRACTS - PRIVATE AGENCIES", "page": 108, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53200", "book_id": "fy2025-approved", "cells": [ { "as_printed": "760", "dollars": 760, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "600", "dollars": 600, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "805", "dollars": 805, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "RISK MANAGEMENT", "edition": "approved", "edition_differs": [], "fund_name": "WORKER'S COMPENSATION FUND", "fund_no": "266", "heading_as_printed": "RISK MANAGEMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p108/r12", "label_as_printed": "DUES & MEMBERSHIPS", "page": 108, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53400", "book_id": "fy2025-approved", "cells": [ { "as_printed": "228,643", "dollars": 228643, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "214,000", "dollars": 214000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "204,695", "dollars": 204695, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "RISK MANAGEMENT", "edition": "approved", "edition_differs": [], "fund_name": "WORKER'S COMPENSATION FUND", "fund_no": "266", "heading_as_printed": "RISK MANAGEMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p108/r13", "label_as_printed": "MEDICAL & DENTAL SERVICES", "page": 108, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53480", "book_id": "fy2025-approved", "cells": [ { "as_printed": "33", "dollars": 33, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "200", "dollars": 200, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "200", "dollars": 200, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "RISK MANAGEMENT", "edition": "approved", "edition_differs": [], "fund_name": "WORKER'S COMPENSATION FUND", "fund_no": "266", "heading_as_printed": "RISK MANAGEMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p108/r14", "label_as_printed": "POSTAL CHARGES", "page": 108, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53490", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "150", "dollars": 150, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "225", "dollars": 225, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "RISK MANAGEMENT", "edition": "approved", "edition_differs": [], "fund_name": "WORKER'S COMPENSATION FUND", "fund_no": "266", "heading_as_printed": "RISK MANAGEMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p108/r15", "label_as_printed": "PRINTING, STATIONARY & FORMS", "page": 108, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2025-approved", "cells": [ { "as_printed": "3,774", "dollars": 3774, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "5,400", "dollars": 5400, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "8,000", "dollars": 8000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "RISK MANAGEMENT", "edition": "approved", "edition_differs": [], "fund_name": "WORKER'S COMPENSATION FUND", "fund_no": "266", "heading_as_printed": "RISK MANAGEMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p108/r16", "label_as_printed": "TRAVEL", "page": 108, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53560", "book_id": "fy2025-approved", "cells": [ { "as_printed": "661", "dollars": 661, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "5,000", "dollars": 5000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "RISK MANAGEMENT", "edition": "approved", "edition_differs": [], "fund_name": "WORKER'S COMPENSATION FUND", "fund_no": "266", "heading_as_printed": "RISK MANAGEMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p108/r17", "label_as_printed": "TUITION", "page": 108, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "3,475", "dollars": 3475, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "7,500", "dollars": 7500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "272,500", "dollars": 272500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "RISK MANAGEMENT", "edition": "approved", "edition_differs": [], "fund_name": "WORKER'S COMPENSATION FUND", "fund_no": "266", "heading_as_printed": "RISK MANAGEMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p108/r18", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 108, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54110", "book_id": "fy2025-approved", "cells": [ { "as_printed": "357", "dollars": 357, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "450", "dollars": 450, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "450", "dollars": 450, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "RISK MANAGEMENT", "edition": "approved", "edition_differs": [], "fund_name": "WORKER'S COMPENSATION FUND", "fund_no": "266", "heading_as_printed": "RISK MANAGEMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p108/r19", "label_as_printed": "DATA PROCESSING SUPPLIES", "page": 108, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54130", "book_id": "fy2025-approved", "cells": [ { "as_printed": "19,158", "dollars": 19158, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "18,433", "dollars": 18433, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "18,000", "dollars": 18000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "RISK MANAGEMENT", "edition": "approved", "edition_differs": [], "fund_name": "WORKER'S COMPENSATION FUND", "fund_no": "266", "heading_as_printed": "RISK MANAGEMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p108/r20", "label_as_printed": "DRUGS & MEDICAL SUPPLIES", "page": 108, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54290", "book_id": "fy2025-approved", "cells": [ { "as_printed": "419", "dollars": 419, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "550", "dollars": 550, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "550", "dollars": 550, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "RISK MANAGEMENT", "edition": "approved", "edition_differs": [], "fund_name": "WORKER'S COMPENSATION FUND", "fund_no": "266", "heading_as_printed": "RISK MANAGEMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p108/r21", "label_as_printed": "INSTRUCTIONAL SUPPLY/MATERIAL", "page": 108, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54350", "book_id": "fy2025-approved", "cells": [ { "as_printed": "402", "dollars": 402, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "300", "dollars": 300, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "RISK MANAGEMENT", "edition": "approved", "edition_differs": [], "fund_name": "WORKER'S COMPENSATION FUND", "fund_no": "266", "heading_as_printed": "RISK MANAGEMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p108/r22", "label_as_printed": "OFFICE SUPPLIES", "page": 108, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "12,601", "dollars": 12601, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "13,382", "dollars": 13382, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "13,000", "dollars": 13000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "RISK MANAGEMENT", "edition": "approved", "edition_differs": [], "fund_name": "WORKER'S COMPENSATION FUND", "fund_no": "266", "heading_as_printed": "RISK MANAGEMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p108/r23", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 108, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "310,957", "dollars": 310957, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "407,817", "dollars": 407817, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "625,225", "dollars": 625225, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 1, "printed": 310957, "sum": 310956 }, { "diff": 0, "printed": 407817, "sum": 407817 }, { "diff": 0, "printed": 625225, "sum": 625225 } ], "state": "within_rounding" }, "department": "RISK MANAGEMENT", "edition": "approved", "edition_differs": [], "fund_name": "WORKER'S COMPENSATION FUND", "fund_no": "266", "heading_as_printed": "RISK MANAGEMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p108/r24", "label_as_printed": "Other Expenditures", "page": 108, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p108/r9", "fy2025-approved/p108/r10", "fy2025-approved/p108/r11", "fy2025-approved/p108/r12", "fy2025-approved/p108/r13", "fy2025-approved/p108/r14", "fy2025-approved/p108/r15", "fy2025-approved/p108/r16", "fy2025-approved/p108/r17", "fy2025-approved/p108/r18", "fy2025-approved/p108/r19", "fy2025-approved/p108/r20", "fy2025-approved/p108/r21", "fy2025-approved/p108/r22", "fy2025-approved/p108/r23" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57110", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "35,000", "dollars": 35000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "5,000", "dollars": 5000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "RISK MANAGEMENT", "edition": "approved", "edition_differs": [], "fund_name": "WORKER'S COMPENSATION FUND", "fund_no": "266", "heading_as_printed": "RISK MANAGEMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p108/r25", "label_as_printed": "FURNITURE & FIXTURES", "page": 108, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57180", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "28,000", "dollars": 28000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "RISK MANAGEMENT", "edition": "approved", "edition_differs": [], "fund_name": "WORKER'S COMPENSATION FUND", "fund_no": "266", "heading_as_printed": "RISK MANAGEMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p108/r26", "label_as_printed": "MOTOR VEHICLES", "page": 108, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "63,000", "dollars": 63000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "5,000", "dollars": 5000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 63000, "sum": 63000 }, { "diff": 0, "printed": 5000, "sum": 5000 } ], "state": "exact" }, "department": "RISK MANAGEMENT", "edition": "approved", "edition_differs": [], "fund_name": "WORKER'S COMPENSATION FUND", "fund_no": "266", "heading_as_printed": "RISK MANAGEMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p108/r27", "label_as_printed": "Capital Expenditures", "page": 108, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p108/r25", "fy2025-approved/p108/r26" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "616,169", "dollars": 616169, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "907,788", "dollars": 907788, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,084,196", "dollars": 1084196, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 1, "printed": 616169, "sum": 616168 }, { "diff": 0, "printed": 907788, "sum": 907788 }, { "diff": 0, "printed": 1084196, "sum": 1084196 } ], "state": "within_rounding" }, "department": "RISK MANAGEMENT", "edition": "approved", "edition_differs": [], "fund_name": "WORKER'S COMPENSATION FUND", "fund_no": "266", "heading_as_printed": "RISK MANAGEMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p108/r28", "label_as_printed": "Total RISK MANAGEMENT", "page": 108, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p108/r8", "fy2025-approved/p108/r9", "fy2025-approved/p108/r10", "fy2025-approved/p108/r11", "fy2025-approved/p108/r12", "fy2025-approved/p108/r13", "fy2025-approved/p108/r14", "fy2025-approved/p108/r15", "fy2025-approved/p108/r16", "fy2025-approved/p108/r17", "fy2025-approved/p108/r18", "fy2025-approved/p108/r19", "fy2025-approved/p108/r20", "fy2025-approved/p108/r21", "fy2025-approved/p108/r22", "fy2025-approved/p108/r23", "fy2025-approved/p108/r25", "fy2025-approved/p108/r26" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "616,169", "dollars": 616169, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "907,788", "dollars": 907788, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,084,196", "dollars": 1084196, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 1, "printed": 616169, "sum": 616168 }, { "diff": 0, "printed": 907788, "sum": 907788 }, { "diff": 0, "printed": 1084196, "sum": 1084196 } ], "state": "within_rounding" }, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "WORKER'S COMPENSATION FUND", "fund_no": "266", "heading_as_printed": null, "heading_from_total": false, "held": null, "id": "fy2025-approved/p108/r29", "label_as_printed": "Total Expenditures WORKER'S COMPENSATION FUND 266", "page": 108, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p108/r8", "fy2025-approved/p108/r9", "fy2025-approved/p108/r10", "fy2025-approved/p108/r11", "fy2025-approved/p108/r12", "fy2025-approved/p108/r13", "fy2025-approved/p108/r14", "fy2025-approved/p108/r15", "fy2025-approved/p108/r16", "fy2025-approved/p108/r17", "fy2025-approved/p108/r18", "fy2025-approved/p108/r19", "fy2025-approved/p108/r20", "fy2025-approved/p108/r21", "fy2025-approved/p108/r22", "fy2025-approved/p108/r23", "fy2025-approved/p108/r25", "fy2025-approved/p108/r26" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "305,212", "dollars": 305212, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "436,971", "dollars": 436971, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "453,971", "dollars": 453971, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "RISK MANAGEMENT", "edition": "approved", "edition_differs": [], "fund_name": "WORKER'S COMPENSATION FUND", "fund_no": "266", "heading_as_printed": "RISK MANAGEMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p108/r8", "label_as_printed": "Salaries & Benefits", "page": 108, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53070", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,637", "dollars": 1637, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,700", "dollars": 1700, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,800", "dollars": 1800, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "RISK MANAGEMENT", "edition": "approved", "edition_differs": [], "fund_name": "WORKER'S COMPENSATION FUND", "fund_no": "266", "heading_as_printed": "RISK MANAGEMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p108/r9", "label_as_printed": "COMMUNICATION", "page": 108, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "48,727,982", "dollars": 48727982, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "52,607,790", "dollars": 52607790, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "46,729,232", "dollars": 46729232, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": null, "heading_from_total": false, "held": null, "id": "fy2025-approved/p29/r31", "label_as_printed": "Estimated Beginning Fund Balance July 1", "page": 29, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "fund_balance", "tags": [ "available_funds" ] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "52,607,790", "dollars": 52607790, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "46,729,232", "dollars": 46729232, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "36,261,207", "dollars": 36261207, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": null, "heading_from_total": false, "held": null, "id": "fy2025-approved/p29/r32", "label_as_printed": "Estimated Ending Fund Balance June 30", "page": 29, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "fund_balance", "tags": [ "available_funds" ] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "381,398", "dollars": 381398, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "100,000", "dollars": 100000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "100,000", "dollars": 100000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Fund Balance", "heading_from_total": true, "held": null, "id": "fy2025-approved/p29/r33", "label_as_printed": "Estimated Nonspendable Fund Balance", "page": 29, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "fund_balance", "tags": [ "available_funds" ] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "7,260,158", "dollars": 7260158, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "5,742,001", "dollars": 5742001, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "5,742,001", "dollars": 5742001, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Fund Balance", "heading_from_total": true, "held": null, "id": "fy2025-approved/p29/r34", "label_as_printed": "Estimated Restricted Fund Balance", "page": 29, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "fund_balance", "tags": [ "available_funds" ] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "728,417", "dollars": 728417, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "500,000", "dollars": 500000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "500,000", "dollars": 500000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Fund Balance", "heading_from_total": true, "held": null, "id": "fy2025-approved/p29/r35", "label_as_printed": "Estimated Committed Fund Balance", "page": 29, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "fund_balance", "tags": [ "available_funds" ] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,791,469", "dollars": 1791469, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "3,000,000", "dollars": 3000000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "3,000,000", "dollars": 3000000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Fund Balance", "heading_from_total": true, "held": null, "id": "fy2025-approved/p29/r36", "label_as_printed": "Estimated Assigned Fund Balance", "page": 29, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "fund_balance", "tags": [ "available_funds" ] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "42,446,348", "dollars": 42446348, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "37,387,231", "dollars": 37387231, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "26,919,206", "dollars": 26919206, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Fund Balance", "heading_from_total": true, "held": null, "id": "fy2025-approved/p29/r37", "label_as_printed": "Estimated Unassigned Fund Balance", "page": 29, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "fund_balance", "tags": [ "available_funds" ] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "52,607,790", "dollars": 52607790, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "46,729,232", "dollars": 46729232, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "36,261,207", "dollars": 36261207, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 52607790, "sum": 52607790 }, { "diff": 0, "printed": 46729232, "sum": 46729232 }, { "diff": 0, "printed": 36261207, "sum": 36261207 } ], "state": "exact" }, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Fund Balance", "heading_from_total": true, "held": null, "id": "fy2025-approved/p29/r38", "label_as_printed": "Total Fund Balance", "page": 29, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p29/r33", "fy2025-approved/p29/r34", "fy2025-approved/p29/r35", "fy2025-approved/p29/r36", "fy2025-approved/p29/r37" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "fund_balance", "tags": [ "available_funds" ] }, { "account_code": "40125", "book_id": "fy2025-approved", "cells": [ { "as_printed": "62,158", "dollars": 62158, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "30,000", "dollars": 30000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "30,000", "dollars": 30000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2025-approved/p31/r10", "label_as_printed": "TRUSTEE COLLECTIONS - BANKRUPT", "page": 31, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "40130", "book_id": "fy2025-approved", "cells": [ { "as_printed": "530,159", "dollars": 530159, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "500,000", "dollars": 500000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "500,000", "dollars": 500000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2025-approved/p31/r11", "label_as_printed": "CIRCUIT/CHANCERY COLLECT-PYR", "page": 31, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "40140", "book_id": "fy2025-approved", "cells": [ { "as_printed": "328,825", "dollars": 328825, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "300,000", "dollars": 300000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "300,000", "dollars": 300000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2025-approved/p31/r12", "label_as_printed": "INTEREST & PENALTY", "page": 31, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "40161", "book_id": "fy2025-approved", "cells": [ { "as_printed": "763", "dollars": 763, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "763", "dollars": 763, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "763", "dollars": 763, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2025-approved/p31/r13", "label_as_printed": "PMTS IN LIEU OF TAXES - T.V.A.", "page": 31, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "40162", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,652,257", "dollars": 1652257, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,575,000", "dollars": 1575000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,575,000", "dollars": 1575000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2025-approved/p31/r14", "label_as_printed": "PMTS IN LIEU OF TAXES -UTILITY CLARKSVILLE", "page": 31, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "40162", "book_id": "fy2025-approved", "cells": [ { "as_printed": "92,202", "dollars": 92202, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "65,000", "dollars": 65000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "65,000", "dollars": 65000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2025-approved/p31/r15", "label_as_printed": "PMTS IN LIEU OF TAXES -UTILITY DICKSON", "page": 31, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "40163", "book_id": "fy2025-approved", "cells": [ { "as_printed": "13,328", "dollars": 13328, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "11,065", "dollars": 11065, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "11,065", "dollars": 11065, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2025-approved/p31/r16", "label_as_printed": "PMTS IN LIEU OF TAXES - OTHER FEDERAL GOVERNMENT", "page": 31, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "40163", "book_id": "fy2025-approved", "cells": [ { "as_printed": "39,000", "dollars": 39000, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "39,000", "dollars": 39000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "39,000", "dollars": 39000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2025-approved/p31/r17", "label_as_printed": "PMTS IN LIEU OF TAXES - OTHER FIELDSTONE VILLAGE", "page": 31, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "40163", "book_id": "fy2025-approved", "cells": [ { "as_printed": "200", "dollars": 200, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "200", "dollars": 200, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "200", "dollars": 200, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2025-approved/p31/r18", "label_as_printed": "PMTS IN LIEU OF TAXES - OTHER", "page": 31, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "40163", "book_id": "fy2025-approved", "cells": [ { "as_printed": "63,285", "dollars": 63285, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "653,582", "dollars": 653582, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "590,298", "dollars": 590298, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2025-approved/p31/r19", "label_as_printed": "PMTS IN LIEU OF TAXES - OTHER HANKOOK", "page": 31, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "40163", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2025-approved/p31/r20", "label_as_printed": "PMTS IN LIEU OF TAXES - OTHER OAK PLAINS PILOT", "page": 31, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "40163", "book_id": "fy2025-approved", "cells": [ { "as_printed": "71,608", "dollars": 71608, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "71,608", "dollars": 71608, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "71,608", "dollars": 71608, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2025-approved/p31/r21", "label_as_printed": "PMTS IN LIEU OF TAXES - OTHER THREE C GROUP", "page": 31, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "40163", "book_id": "fy2025-approved", "cells": [ { "as_printed": "49,662", "dollars": 49662, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "49,200", "dollars": 49200, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "49,200", "dollars": 49200, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2025-approved/p31/r22", "label_as_printed": "PMTS IN LIEU OF TAXES - OTHER BETTER LIVING SERVICES", "page": 31, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "40163", "book_id": "fy2025-approved", "cells": [ { "as_printed": "94,800", "dollars": 94800, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "61,662", "dollars": 61662, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "61,662", "dollars": 61662, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2025-approved/p31/r23", "label_as_printed": "PMTS IN LIEU OF TAXES - OTHER SHILOH", "page": 31, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "40163", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2025-approved/p31/r24", "label_as_printed": "PMTS IN LIEU OF TAXES - OTHER RAMBLEWOOD PILOT PMT", "page": 31, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "40163", "book_id": "fy2025-approved", "cells": [ { "as_printed": "22,584", "dollars": 22584, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2025-approved/p31/r25", "label_as_printed": "PMTS IN LIEU OF TAXES - OTHER CLARKSVILLE COMMONS", "page": 31, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "40163", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2025-approved/p31/r26", "label_as_printed": "PMTS IN LIEU OF TAXES - OTHER", "page": 31, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "40163", "book_id": "fy2025-approved", "cells": [ { "as_printed": "27,633", "dollars": 27633, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "29,010", "dollars": 29010, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "28,500", "dollars": 28500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2025-approved/p31/r27", "label_as_printed": "PMTS IN LIEU OF TAXES - OTHER MONTGOMERY COMMONS", "page": 31, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "40220", "book_id": "fy2025-approved", "cells": [ { "as_printed": "2,419,022", "dollars": 2419022, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,500,000", "dollars": 2500000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "2,500,000", "dollars": 2500000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2025-approved/p31/r28", "label_as_printed": "HOTEL/MOTEL TAX", "page": 31, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "40250", "book_id": "fy2025-approved", "cells": [ { "as_printed": "405,377", "dollars": 405377, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "390,000", "dollars": 390000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "390,000", "dollars": 390000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2025-approved/p31/r29", "label_as_printed": "LITIGATION TAX - GENERAL", "page": 31, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "40260", "book_id": "fy2025-approved", "cells": [ { "as_printed": "79,945", "dollars": 79945, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "80,000", "dollars": 80000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "80,000", "dollars": 80000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2025-approved/p31/r30", "label_as_printed": "LITIGATION TAX-SPECIAL PURPOSE", "page": 31, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "40270", "book_id": "fy2025-approved", "cells": [ { "as_printed": "2,324,062", "dollars": 2324062, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,000,000", "dollars": 2000000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "2,000,000", "dollars": 2000000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2025-approved/p31/r31", "label_as_printed": "BUSINESS TAX", "page": 31, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "40320", "book_id": "fy2025-approved", "cells": [ { "as_printed": "454,031", "dollars": 454031, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "450,000", "dollars": 450000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "450,000", "dollars": 450000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2025-approved/p31/r32", "label_as_printed": "BANK EXCISE TAX", "page": 31, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "40330", "book_id": "fy2025-approved", "cells": [ { "as_printed": "401,224", "dollars": 401224, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "400,000", "dollars": 400000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "400,000", "dollars": 400000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2025-approved/p31/r33", "label_as_printed": "WHOLESALE BEER TAX", "page": 31, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "79,023,921", "dollars": 79023921, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "92,206,090", "dollars": 92206090, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "97,554,296", "dollars": 97554296, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -1, "printed": 79023921, "sum": 79023922 }, { "diff": 0, "printed": 92206090, "sum": 92206090 }, { "diff": 0, "printed": 97554296, "sum": 97554296 } ], "state": "within_rounding" }, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2025-approved/p31/r34", "label_as_printed": "Total Taxes", "page": 31, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p31/r8", "fy2025-approved/p31/r9", "fy2025-approved/p31/r10", "fy2025-approved/p31/r11", "fy2025-approved/p31/r12", "fy2025-approved/p31/r13", "fy2025-approved/p31/r14", "fy2025-approved/p31/r15", "fy2025-approved/p31/r16", "fy2025-approved/p31/r17", "fy2025-approved/p31/r18", "fy2025-approved/p31/r19", "fy2025-approved/p31/r20", "fy2025-approved/p31/r21", "fy2025-approved/p31/r22", "fy2025-approved/p31/r23", "fy2025-approved/p31/r24", "fy2025-approved/p31/r25", "fy2025-approved/p31/r26", "fy2025-approved/p31/r27", "fy2025-approved/p31/r28", "fy2025-approved/p31/r29", "fy2025-approved/p31/r30", "fy2025-approved/p31/r31", "fy2025-approved/p31/r32", "fy2025-approved/p31/r33" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "41120", "book_id": "fy2025-approved", "cells": [ { "as_printed": "210,937", "dollars": 210937, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "195,000", "dollars": 195000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "205,000", "dollars": 205000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Licenses & Permits", "heading_from_total": false, "held": null, "id": "fy2025-approved/p31/r36", "label_as_printed": "ANIMAL REGISTRATION", "page": 31, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "41130", "book_id": "fy2025-approved", "cells": [ { "as_printed": "12,161", "dollars": 12161, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "10,000", "dollars": 10000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "10,000", "dollars": 10000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Licenses & Permits", "heading_from_total": false, "held": null, "id": "fy2025-approved/p31/r37", "label_as_printed": "ANIMAL VACCINATION", "page": 31, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "41140", "book_id": "fy2025-approved", "cells": [ { "as_printed": "278,546", "dollars": 278546, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "300,000", "dollars": 300000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "300,000", "dollars": 300000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Licenses & Permits", "heading_from_total": false, "held": null, "id": "fy2025-approved/p31/r38", "label_as_printed": "CABLE TV FRANCHISE", "page": 31, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "41520", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,057,959", "dollars": 1057959, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,500,000", "dollars": 1500000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "2,000,000", "dollars": 2000000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Licenses & Permits", "heading_from_total": false, "held": null, "id": "fy2025-approved/p31/r39", "label_as_printed": "BUILDING PERMITS", "page": 31, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "41540", "book_id": "fy2025-approved", "cells": [ { "as_printed": "43,200", "dollars": 43200, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "30,000", "dollars": 30000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "35,000", "dollars": 35000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Licenses & Permits", "heading_from_total": false, "held": null, "id": "fy2025-approved/p31/r40", "label_as_printed": "PLUMBING PERMITS", "page": 31, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "41590", "book_id": "fy2025-approved", "cells": [ { "as_printed": "310,617", "dollars": 310617, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "375,000", "dollars": 375000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "465,000", "dollars": 465000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Licenses & Permits", "heading_from_total": false, "held": null, "id": "fy2025-approved/p31/r41", "label_as_printed": "OTHER PERMITS", "page": 31, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,913,419", "dollars": 1913419, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,410,000", "dollars": 2410000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "3,015,000", "dollars": 3015000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -1, "printed": 1913419, "sum": 1913420 }, { "diff": 0, "printed": 2410000, "sum": 2410000 }, { "diff": 0, "printed": 3015000, "sum": 3015000 } ], "state": "within_rounding" }, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Licenses & Permits", "heading_from_total": false, "held": null, "id": "fy2025-approved/p31/r42", "label_as_printed": "Total Licenses & Permits", "page": 31, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p31/r36", "fy2025-approved/p31/r37", "fy2025-approved/p31/r38", "fy2025-approved/p31/r39", "fy2025-approved/p31/r40", "fy2025-approved/p31/r41" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "40110", "book_id": "fy2025-approved", "cells": [ { "as_printed": "69,202,456", "dollars": 69202456, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "82,200,000", "dollars": 82200000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "87,612,000", "dollars": 87612000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2025-approved/p31/r8", "label_as_printed": "CURRENT PROPERTY TAX", "page": 31, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "40120", "book_id": "fy2025-approved", "cells": [ { "as_printed": "689,341", "dollars": 689341, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "800,000", "dollars": 800000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "800,000", "dollars": 800000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2025-approved/p31/r9", "label_as_printed": "TRUSTEE'S COLLECTIONS - PYR", "page": 31, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "42142", "book_id": "fy2025-approved", "cells": [ { "as_printed": "867", "dollars": 867, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,800", "dollars": 1800, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,800", "dollars": 1800, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Fines, Forfeitures & Penalties", "heading_from_total": false, "held": null, "id": "fy2025-approved/p32/r10", "label_as_printed": "VETERANS TREATMENT COURT FEES", "page": 32, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "42190", "book_id": "fy2025-approved", "cells": [ { "as_printed": "11,210", "dollars": 11210, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "9,000", "dollars": 9000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "9,000", "dollars": 9000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Fines, Forfeitures & Penalties", "heading_from_total": false, "held": null, "id": "fy2025-approved/p32/r11", "label_as_printed": "DATA ENTRY FEES -CIRCUIT COURT", "page": 32, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "42191", "book_id": "fy2025-approved", "cells": [ { "as_printed": "8,514", "dollars": 8514, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "7,500", "dollars": 7500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "7,500", "dollars": 7500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Fines, Forfeitures & Penalties", "heading_from_total": false, "held": null, "id": "fy2025-approved/p32/r12", "label_as_printed": "COURTROOM SECURITY - CIRCUIT", "page": 32, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "42192", "book_id": "fy2025-approved", "cells": [ { "as_printed": "4,887", "dollars": 4887, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "3,525", "dollars": 3525, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "3,525", "dollars": 3525, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Fines, Forfeitures & Penalties", "heading_from_total": false, "held": null, "id": "fy2025-approved/p32/r13", "label_as_printed": "CIRCUIT COURT VICTIMS ASSESS", "page": 32, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "42310", "book_id": "fy2025-approved", "cells": [ { "as_printed": "130,545", "dollars": 130545, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "135,000", "dollars": 135000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "135,000", "dollars": 135000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Fines, Forfeitures & Penalties", "heading_from_total": false, "held": null, "id": "fy2025-approved/p32/r14", "label_as_printed": "FINES", "page": 32, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "42311", "book_id": "fy2025-approved", "cells": [ { "as_printed": "456", "dollars": 456, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "250", "dollars": 250, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "250", "dollars": 250, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Fines, Forfeitures & Penalties", "heading_from_total": false, "held": null, "id": "fy2025-approved/p32/r15", "label_as_printed": "FINES - LITTERING", "page": 32, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "42320", "book_id": "fy2025-approved", "cells": [ { "as_printed": "274,057", "dollars": 274057, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "225,000", "dollars": 225000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "275,000", "dollars": 275000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Fines, Forfeitures & Penalties", "heading_from_total": false, "held": null, "id": "fy2025-approved/p32/r16", "label_as_printed": "OFFICERS COSTS", "page": 32, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "42330", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,045", "dollars": 1045, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Fines, Forfeitures & Penalties", "heading_from_total": false, "held": null, "id": "fy2025-approved/p32/r17", "label_as_printed": "GAME & FISH FINES", "page": 32, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "42341", "book_id": "fy2025-approved", "cells": [ { "as_printed": "24,951", "dollars": 24951, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "20,000", "dollars": 20000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "20,000", "dollars": 20000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Fines, Forfeitures & Penalties", "heading_from_total": false, "held": null, "id": "fy2025-approved/p32/r18", "label_as_printed": "DRUG COURT FEES", "page": 32, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "42342", "book_id": "fy2025-approved", "cells": [ { "as_printed": "16,495", "dollars": 16495, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "15,000", "dollars": 15000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "15,000", "dollars": 15000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Fines, Forfeitures & Penalties", "heading_from_total": false, "held": null, "id": "fy2025-approved/p32/r19", "label_as_printed": "VETERANS TREATMENT COURT FEES", "page": 32, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "42350", "book_id": "fy2025-approved", "cells": [ { "as_printed": "334,225", "dollars": 334225, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "200,000", "dollars": 200000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "300,000", "dollars": 300000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Fines, Forfeitures & Penalties", "heading_from_total": false, "held": null, "id": "fy2025-approved/p32/r20", "label_as_printed": "JAIL FEES GENERAL SESSIONS", "page": 32, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "42380", "book_id": "fy2025-approved", "cells": [ { "as_printed": "17,124", "dollars": 17124, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "20,000", "dollars": 20000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "20,000", "dollars": 20000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Fines, Forfeitures & Penalties", "heading_from_total": false, "held": null, "id": "fy2025-approved/p32/r21", "label_as_printed": "DUI TREATMENT FINES", "page": 32, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "42390", "book_id": "fy2025-approved", "cells": [ { "as_printed": "57,328", "dollars": 57328, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "63,000", "dollars": 63000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "63,000", "dollars": 63000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Fines, Forfeitures & Penalties", "heading_from_total": false, "held": null, "id": "fy2025-approved/p32/r22", "label_as_printed": "DATA ENTRY FEE-GENERAL SESS", "page": 32, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "42392", "book_id": "fy2025-approved", "cells": [ { "as_printed": "54,653", "dollars": 54653, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "60,000", "dollars": 60000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "60,000", "dollars": 60000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Fines, Forfeitures & Penalties", "heading_from_total": false, "held": null, "id": "fy2025-approved/p32/r23", "label_as_printed": "GEN SESSIONS VICTIM ASSESSMNT", "page": 32, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "42410", "book_id": "fy2025-approved", "cells": [ { "as_printed": "727", "dollars": 727, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,700", "dollars": 1700, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,700", "dollars": 1700, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Fines, Forfeitures & Penalties", "heading_from_total": false, "held": null, "id": "fy2025-approved/p32/r24", "label_as_printed": "FINES", "page": 32, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "42420", "book_id": "fy2025-approved", "cells": [ { "as_printed": "19,740", "dollars": 19740, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "15,000", "dollars": 15000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "15,000", "dollars": 15000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Fines, Forfeitures & Penalties", "heading_from_total": false, "held": null, "id": "fy2025-approved/p32/r25", "label_as_printed": "OFFICERS COSTS", "page": 32, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "42450", "book_id": "fy2025-approved", "cells": [ { "as_printed": "30,322", "dollars": 30322, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "25,000", "dollars": 25000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "25,000", "dollars": 25000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Fines, Forfeitures & Penalties", "heading_from_total": false, "held": null, "id": "fy2025-approved/p32/r26", "label_as_printed": "JAIL FEES", "page": 32, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "42490", "book_id": "fy2025-approved", "cells": [ { "as_printed": "7,306", "dollars": 7306, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "10,250", "dollars": 10250, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "10,250", "dollars": 10250, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Fines, Forfeitures & Penalties", "heading_from_total": false, "held": null, "id": "fy2025-approved/p32/r27", "label_as_printed": "DATA ENTRY FEE-JUVENILE COURT", "page": 32, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "42520", "book_id": "fy2025-approved", "cells": [ { "as_printed": "34,845", "dollars": 34845, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "35,000", "dollars": 35000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "35,000", "dollars": 35000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Fines, Forfeitures & Penalties", "heading_from_total": false, "held": null, "id": "fy2025-approved/p32/r28", "label_as_printed": "OFFICERS COSTS", "page": 32, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "42530", "book_id": "fy2025-approved", "cells": [ { "as_printed": "5,160", "dollars": 5160, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "5,000", "dollars": 5000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "5,000", "dollars": 5000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Fines, Forfeitures & Penalties", "heading_from_total": false, "held": null, "id": "fy2025-approved/p32/r29", "label_as_printed": "DATA ENTRY FEE -CHANCERY COURT", "page": 32, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "42610", "book_id": "fy2025-approved", "cells": [ { "as_printed": "707", "dollars": 707, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "4,500", "dollars": 4500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Fines, Forfeitures & Penalties", "heading_from_total": false, "held": null, "id": "fy2025-approved/p32/r30", "label_as_printed": "FINES", "page": 32, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "42641", "book_id": "fy2025-approved", "cells": [ { "as_printed": "55,606", "dollars": 55606, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "30,000", "dollars": 30000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "30,000", "dollars": 30000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Fines, Forfeitures & Penalties", "heading_from_total": false, "held": null, "id": "fy2025-approved/p32/r31", "label_as_printed": "DRUG COURT FEES", "page": 32, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "42910", "book_id": "fy2025-approved", "cells": [ { "as_printed": "525", "dollars": 525, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Fines, Forfeitures & Penalties", "heading_from_total": false, "held": null, "id": "fy2025-approved/p32/r32", "label_as_printed": "PROCEEDS -CONFISCATED PROPERTY", "page": 32, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "42990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "39,288", "dollars": 39288, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "18,300", "dollars": 18300, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "16,300", "dollars": 16300, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Fines, Forfeitures & Penalties", "heading_from_total": false, "held": null, "id": "fy2025-approved/p32/r33", "label_as_printed": "OTHER FINES/FORFEITS/PENALTIES", "page": 32, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,169,105", "dollars": 1169105, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "940,425", "dollars": 940425, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,089,925", "dollars": 1089925, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -3, "printed": 1169105, "sum": 1169108 }, { "diff": 0, "printed": 940425, "sum": 940425 }, { "diff": 0, "printed": 1089925, "sum": 1089925 } ], "state": "within_rounding" }, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Fines, Forfeitures & Penalties", "heading_from_total": false, "held": null, "id": "fy2025-approved/p32/r34", "label_as_printed": "Total Fines, Forfeitures & Penalties", "page": 32, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p32/r7", "fy2025-approved/p32/r8", "fy2025-approved/p32/r9", "fy2025-approved/p32/r10", "fy2025-approved/p32/r11", "fy2025-approved/p32/r12", "fy2025-approved/p32/r13", "fy2025-approved/p32/r14", "fy2025-approved/p32/r15", "fy2025-approved/p32/r16", "fy2025-approved/p32/r17", "fy2025-approved/p32/r18", "fy2025-approved/p32/r19", "fy2025-approved/p32/r20", "fy2025-approved/p32/r21", "fy2025-approved/p32/r22", "fy2025-approved/p32/r23", "fy2025-approved/p32/r24", "fy2025-approved/p32/r25", "fy2025-approved/p32/r26", "fy2025-approved/p32/r27", "fy2025-approved/p32/r28", "fy2025-approved/p32/r29", "fy2025-approved/p32/r30", "fy2025-approved/p32/r31", "fy2025-approved/p32/r32", "fy2025-approved/p32/r33" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "43120", "book_id": "fy2025-approved", "cells": [ { "as_printed": "7,420,445", "dollars": 7420445, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "6,900,000", "dollars": 6900000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "6,900,000", "dollars": 6900000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Charges for Current Services", "heading_from_total": false, "held": null, "id": "fy2025-approved/p32/r36", "label_as_printed": "PATIENT CHARGES", "page": 32, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "43140", "book_id": "fy2025-approved", "cells": [ { "as_printed": "3,750", "dollars": 3750, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "4,500", "dollars": 4500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "5,500", "dollars": 5500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Charges for Current Services", "heading_from_total": false, "held": null, "id": "fy2025-approved/p32/r37", "label_as_printed": "ZONING STUDIES", "page": 32, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "43190", "book_id": "fy2025-approved", "cells": [ { "as_printed": "75,681", "dollars": 75681, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "55,000", "dollars": 55000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "55,000", "dollars": 55000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Charges for Current Services", "heading_from_total": false, "held": null, "id": "fy2025-approved/p32/r38", "label_as_printed": "OTHER GENERAL SERVICE CHARGES", "page": 32, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "43340", "book_id": "fy2025-approved", "cells": [ { "as_printed": "127,308", "dollars": 127308, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "17,000", "dollars": 17000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "110,000", "dollars": 110000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Charges for Current Services", "heading_from_total": false, "held": null, "id": "fy2025-approved/p32/r39", "label_as_printed": "RECREATION FEES", "page": 32, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "43350", "book_id": "fy2025-approved", "cells": [ { "as_printed": "11,133", "dollars": 11133, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "10,200", "dollars": 10200, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "9,900", "dollars": 9900, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Charges for Current Services", "heading_from_total": false, "held": null, "id": "fy2025-approved/p32/r40", "label_as_printed": "COPY FEES", "page": 32, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "43365", "book_id": "fy2025-approved", "cells": [ { "as_printed": "475,511", "dollars": 475511, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "475,500", "dollars": 475500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "475,500", "dollars": 475500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Charges for Current Services", "heading_from_total": false, "held": null, "id": "fy2025-approved/p32/r41", "label_as_printed": "ARCHIVE & RECORD MANAGEMENT", "page": 32, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "43366", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,400", "dollars": 1400, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Charges for Current Services", "heading_from_total": false, "held": null, "id": "fy2025-approved/p32/r42", "label_as_printed": "GREENBELT LATE APPLICATION FEE", "page": 32, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "43370", "book_id": "fy2025-approved", "cells": [ { "as_printed": "418,734", "dollars": 418734, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "436,000", "dollars": 436000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "436,000", "dollars": 436000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Charges for Current Services", "heading_from_total": false, "held": null, "id": "fy2025-approved/p32/r43", "label_as_printed": "TELEPHONE COMMISSIONS", "page": 32, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "42110", "book_id": "fy2025-approved", "cells": [ { "as_printed": "17,634", "dollars": 17634, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "14,000", "dollars": 14000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "14,000", "dollars": 14000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Fines, Forfeitures & Penalties", "heading_from_total": false, "held": null, "id": "fy2025-approved/p32/r7", "label_as_printed": "FINES", "page": 32, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "42120", "book_id": "fy2025-approved", "cells": [ { "as_printed": "19,358", "dollars": 19358, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "20,000", "dollars": 20000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "20,000", "dollars": 20000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Fines, Forfeitures & Penalties", "heading_from_total": false, "held": null, "id": "fy2025-approved/p32/r8", "label_as_printed": "OFFICERS COSTS", "page": 32, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "42141", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,533", "dollars": 1533, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,600", "dollars": 1600, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,600", "dollars": 1600, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Fines, Forfeitures & Penalties", "heading_from_total": false, "held": null, "id": "fy2025-approved/p32/r9", "label_as_printed": "DRUG COURT FEES", "page": 32, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "43380", "book_id": "fy2025-approved", "cells": [ { "as_printed": "70,322", "dollars": 70322, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "68,000", "dollars": 68000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "68,000", "dollars": 68000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Charges for Current Services", "heading_from_total": false, "held": null, "id": "fy2025-approved/p33/r1", "label_as_printed": "VENDING MACHINE COLLECTIONS", "page": 33, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "43393", "book_id": "fy2025-approved", "cells": [ { "as_printed": "3,850", "dollars": 3850, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "27,000", "dollars": 27000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "27,000", "dollars": 27000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Charges for Current Services", "heading_from_total": false, "held": null, "id": "fy2025-approved/p33/r10", "label_as_printed": "PROBATION FEES", "page": 33, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "43394", "book_id": "fy2025-approved", "cells": [ { "as_printed": "30,163", "dollars": 30163, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "30,000", "dollars": 30000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "30,000", "dollars": 30000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Charges for Current Services", "heading_from_total": false, "held": null, "id": "fy2025-approved/p33/r11", "label_as_printed": "DATA PROCESSING FEES - SHERIFF", "page": 33, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "43395", "book_id": "fy2025-approved", "cells": [ { "as_printed": "16,300", "dollars": 16300, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "18,000", "dollars": 18000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "18,000", "dollars": 18000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Charges for Current Services", "heading_from_total": false, "held": null, "id": "fy2025-approved/p33/r12", "label_as_printed": "SEXUAL OFFENDER FEE - SHERIFF", "page": 33, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "43396", "book_id": "fy2025-approved", "cells": [ { "as_printed": "29,067", "dollars": 29067, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "30,000", "dollars": 30000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "30,000", "dollars": 30000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Charges for Current Services", "heading_from_total": false, "held": null, "id": "fy2025-approved/p33/r13", "label_as_printed": "DATA PROCESSING FEE-COUNTY CLK", "page": 33, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "43990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "21,146", "dollars": 21146, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "4,200", "dollars": 4200, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "5,000", "dollars": 5000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Charges for Current Services", "heading_from_total": false, "held": null, "id": "fy2025-approved/p33/r14", "label_as_printed": "OTHER CHARGES FOR SERVICES", "page": 33, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "8,984,654", "dollars": 8984654, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "8,335,400", "dollars": 8335400, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "8,439,900", "dollars": 8439900, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -1, "printed": 8984654, "sum": 8984655 }, { "diff": 0, "printed": 8335400, "sum": 8335400 }, { "diff": 0, "printed": 8439900, "sum": 8439900 } ], "state": "within_rounding" }, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Charges for Current Services", "heading_from_total": false, "held": null, "id": "fy2025-approved/p33/r15", "label_as_printed": "Total Charges for Current Services", "page": 33, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p32/r36", "fy2025-approved/p32/r37", "fy2025-approved/p32/r38", "fy2025-approved/p32/r39", "fy2025-approved/p32/r40", "fy2025-approved/p32/r41", "fy2025-approved/p32/r42", "fy2025-approved/p32/r43", "fy2025-approved/p33/r1", "fy2025-approved/p33/r7", "fy2025-approved/p33/r8", "fy2025-approved/p33/r9", "fy2025-approved/p33/r10", "fy2025-approved/p33/r11", "fy2025-approved/p33/r12", "fy2025-approved/p33/r13", "fy2025-approved/p33/r14" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "44110", "book_id": "fy2025-approved", "cells": [ { "as_printed": "4,729,782", "dollars": 4729782, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "3,000,000", "dollars": 3000000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "3,000,000", "dollars": 3000000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Other Local Revenues", "heading_from_total": false, "held": null, "id": "fy2025-approved/p33/r17", "label_as_printed": "INTEREST EARNED", "page": 33, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "44120", "book_id": "fy2025-approved", "cells": [ { "as_printed": "621,652", "dollars": 621652, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "325,320", "dollars": 325320, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "325,320", "dollars": 325320, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Other Local Revenues", "heading_from_total": false, "held": null, "id": "fy2025-approved/p33/r18", "label_as_printed": "LEASE/RENTALS", "page": 33, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "44140", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Other Local Revenues", "heading_from_total": false, "held": null, "id": "fy2025-approved/p33/r19", "label_as_printed": "SALE OF MAPS", "page": 33, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "44145", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Other Local Revenues", "heading_from_total": false, "held": null, "id": "fy2025-approved/p33/r20", "label_as_printed": "SALE OF RECYCLED MATERIALS", "page": 33, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "44170", "book_id": "fy2025-approved", "cells": [ { "as_printed": "363,015", "dollars": 363015, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "313,000", "dollars": 313000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "314,100", "dollars": 314100, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Other Local Revenues", "heading_from_total": false, "held": null, "id": "fy2025-approved/p33/r21", "label_as_printed": "MISCELLANEOUS REFUNDS", "page": 33, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "44530", "book_id": "fy2025-approved", "cells": [ { "as_printed": "97,715", "dollars": 97715, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "27,851", "dollars": 27851, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "5,000", "dollars": 5000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Other Local Revenues", "heading_from_total": false, "held": null, "id": "fy2025-approved/p33/r22", "label_as_printed": "SALE OF EQUIPMENT", "page": 33, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "44540", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Other Local Revenues", "heading_from_total": false, "held": null, "id": "fy2025-approved/p33/r23", "label_as_printed": "SALE OF PROPERTY", "page": 33, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "44570", "book_id": "fy2025-approved", "cells": [ { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Other Local Revenues", "heading_from_total": false, "held": null, "id": "fy2025-approved/p33/r24", "label_as_printed": "CONTRIBUTIONS & GIFTS", "page": 33, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "44990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "578,683", "dollars": 578683, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "459,355", "dollars": 459355, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "502,000", "dollars": 502000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Other Local Revenues", "heading_from_total": false, "held": null, "id": "fy2025-approved/p33/r25", "label_as_printed": "OTHER LOCAL REVENUES", "page": 33, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "6,393,847", "dollars": 6393847, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "4,128,526", "dollars": 4128526, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "4,149,420", "dollars": 4149420, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 6393847, "sum": 6393847 }, { "diff": 0, "printed": 4128526, "sum": 4128526 }, { "diff": 0, "printed": 4149420, "sum": 4149420 } ], "state": "exact" }, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Other Local Revenues", "heading_from_total": false, "held": null, "id": "fy2025-approved/p33/r26", "label_as_printed": "Total Other Local Revenues", "page": 33, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p33/r17", "fy2025-approved/p33/r18", "fy2025-approved/p33/r19", "fy2025-approved/p33/r20", "fy2025-approved/p33/r21", "fy2025-approved/p33/r22", "fy2025-approved/p33/r23", "fy2025-approved/p33/r24", "fy2025-approved/p33/r25" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "45110", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Fees Received", "heading_from_total": false, "held": null, "id": "fy2025-approved/p33/r28", "label_as_printed": "COUNTY CLERK", "page": 33, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "45510", "book_id": "fy2025-approved", "cells": [ { "as_printed": "2,456,722", "dollars": 2456722, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,100,000", "dollars": 2100000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "2,450,000", "dollars": 2450000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Fees Received", "heading_from_total": false, "held": null, "id": "fy2025-approved/p33/r29", "label_as_printed": "COUNTY CLERK", "page": 33, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "45520", "book_id": "fy2025-approved", "cells": [ { "as_printed": "780,859", "dollars": 780859, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "700,000", "dollars": 700000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "700,000", "dollars": 700000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Fees Received", "heading_from_total": false, "held": null, "id": "fy2025-approved/p33/r30", "label_as_printed": "CIRCUIT COURT CLERK", "page": 33, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "45540", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,972,047", "dollars": 1972047, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,700,000", "dollars": 1700000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,700,000", "dollars": 1700000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Fees Received", "heading_from_total": false, "held": null, "id": "fy2025-approved/p33/r31", "label_as_printed": "GENERAL SESSIONS COURT CLERK", "page": 33, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "45550", "book_id": "fy2025-approved", "cells": [ { "as_printed": "457,180", "dollars": 457180, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "425,000", "dollars": 425000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "425,000", "dollars": 425000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Fees Received", "heading_from_total": false, "held": null, "id": "fy2025-approved/p33/r32", "label_as_printed": "CLERK & MASTER", "page": 33, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "45560", "book_id": "fy2025-approved", "cells": [ { "as_printed": "207,187", "dollars": 207187, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "200,000", "dollars": 200000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "200,000", "dollars": 200000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Fees Received", "heading_from_total": false, "held": null, "id": "fy2025-approved/p33/r33", "label_as_printed": "JUVENILE COURT CLERK", "page": 33, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "45580", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,540,387", "dollars": 1540387, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,300,000", "dollars": 1300000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,300,000", "dollars": 1300000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Fees Received", "heading_from_total": false, "held": null, "id": "fy2025-approved/p33/r34", "label_as_printed": "REGISTER", "page": 33, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "45590", "book_id": "fy2025-approved", "cells": [ { "as_printed": "89,421", "dollars": 89421, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "70,000", "dollars": 70000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "85,000", "dollars": 85000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Fees Received", "heading_from_total": false, "held": null, "id": "fy2025-approved/p33/r35", "label_as_printed": "SHERIFF", "page": 33, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "45610", "book_id": "fy2025-approved", "cells": [ { "as_printed": "5,067,132", "dollars": 5067132, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "5,000,000", "dollars": 5000000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "5,000,000", "dollars": 5000000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Fees Received", "heading_from_total": false, "held": null, "id": "fy2025-approved/p33/r36", "label_as_printed": "TRUSTEE", "page": 33, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "12,570,934", "dollars": 12570934, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "11,495,000", "dollars": 11495000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "11,860,000", "dollars": 11860000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -1, "printed": 12570934, "sum": 12570935 }, { "diff": 0, "printed": 11495000, "sum": 11495000 }, { "diff": 0, "printed": 11860000, "sum": 11860000 } ], "state": "within_rounding" }, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Fees Received", "heading_from_total": false, "held": null, "id": "fy2025-approved/p33/r37", "label_as_printed": "Total Fees Received", "page": 33, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p33/r28", "fy2025-approved/p33/r29", "fy2025-approved/p33/r30", "fy2025-approved/p33/r31", "fy2025-approved/p33/r32", "fy2025-approved/p33/r33", "fy2025-approved/p33/r34", "fy2025-approved/p33/r35", "fy2025-approved/p33/r36" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "46110", "book_id": "fy2025-approved", "cells": [ { "as_printed": "577,320", "dollars": 577320, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "580,011", "dollars": 580011, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "580,011", "dollars": 580011, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "State of Tennessee", "heading_from_total": false, "held": null, "id": "fy2025-approved/p33/r39", "label_as_printed": "JUVENILE SERVICES PROGRAM", "page": 33, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "46210", "book_id": "fy2025-approved", "cells": [ { "as_printed": "120,536", "dollars": 120536, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "124,800", "dollars": 124800, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "100,000", "dollars": 100000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "State of Tennessee", "heading_from_total": false, "held": null, "id": "fy2025-approved/p33/r40", "label_as_printed": "LAW ENFORCEMENT TRAINING PROG", "page": 33, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "46240", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "3,075,000", "dollars": 3075000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "3,075,000", "dollars": 3075000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "State of Tennessee", "heading_from_total": false, "held": null, "id": "fy2025-approved/p33/r41", "label_as_printed": "SCHOOL RESOURCE OFFICER GRANTS", "page": 33, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "46290", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,700", "dollars": 1700, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "State of Tennessee", "heading_from_total": false, "held": null, "id": "fy2025-approved/p33/r42", "label_as_printed": "OTHER PUB SAFETY GRANT", "page": 33, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "46390", "book_id": "fy2025-approved", "cells": [ { "as_printed": "129,350", "dollars": 129350, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "344,687", "dollars": 344687, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "130,000", "dollars": 130000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "State of Tennessee", "heading_from_total": false, "held": null, "id": "fy2025-approved/p33/r43", "label_as_printed": "OTHER HEALTH & WELFARE GRANT", "page": 33, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "43383", "book_id": "fy2025-approved", "cells": [ { "as_printed": "198,799", "dollars": 198799, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "180,000", "dollars": 180000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "190,000", "dollars": 190000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Charges for Current Services", "heading_from_total": false, "held": null, "id": "fy2025-approved/p33/r7", "label_as_printed": "TITLING AND REGISTRATION", "page": 33, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "43384", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Charges for Current Services", "heading_from_total": false, "held": null, "id": "fy2025-approved/p33/r8", "label_as_printed": "FINGERPRINT FEES", "page": 33, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "43392", "book_id": "fy2025-approved", "cells": [ { "as_printed": "81,046", "dollars": 81046, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "80,000", "dollars": 80000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "80,000", "dollars": 80000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Charges for Current Services", "heading_from_total": false, "held": null, "id": "fy2025-approved/p33/r9", "label_as_printed": "DATA PROCESSING FEES -REGISTER", "page": 33, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "46430", "book_id": "fy2025-approved", "cells": [ { "as_printed": "81,684", "dollars": 81684, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "91,300", "dollars": 91300, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "91,300", "dollars": 91300, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "State of Tennessee", "heading_from_total": false, "held": null, "id": "fy2025-approved/p34/r1", "label_as_printed": "LITTER PROGRAM", "page": 34, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "46840", "book_id": "fy2025-approved", "cells": [ { "as_printed": "402,261", "dollars": 402261, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "400,000", "dollars": 400000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "400,000", "dollars": 400000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "State of Tennessee", "heading_from_total": false, "held": null, "id": "fy2025-approved/p34/r10", "label_as_printed": "ALCOHOLIC BEVERAGE TAX", "page": 34, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "46851", "book_id": "fy2025-approved", "cells": [ { "as_printed": "2,161,669", "dollars": 2161669, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,200,000", "dollars": 2200000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "2,200,000", "dollars": 2200000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "State of Tennessee", "heading_from_total": false, "held": null, "id": "fy2025-approved/p34/r11", "label_as_printed": "STATE REVENUE SHARING - T.V.A.", "page": 34, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "46852", "book_id": "fy2025-approved", "cells": [ { "as_printed": "257,029", "dollars": 257029, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "290,000", "dollars": 290000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "290,000", "dollars": 290000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "State of Tennessee", "heading_from_total": false, "held": null, "id": "fy2025-approved/p34/r12", "label_as_printed": "REVENUE SHARING - TELECOM", "page": 34, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "46855", "book_id": "fy2025-approved", "cells": [ { "as_printed": "87,007", "dollars": 87007, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "State of Tennessee", "heading_from_total": false, "held": null, "id": "fy2025-approved/p34/r13", "label_as_printed": "SHARED SPRTS GAMING PRIVILEGE", "page": 34, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "46890", "book_id": "fy2025-approved", "cells": [ { "as_printed": "11,089", "dollars": 11089, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "15,000", "dollars": 15000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "10,000", "dollars": 10000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "State of Tennessee", "heading_from_total": false, "held": null, "id": "fy2025-approved/p34/r14", "label_as_printed": "PRISONER TRANSPORTATION", "page": 34, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "46915", "book_id": "fy2025-approved", "cells": [ { "as_printed": "552,885", "dollars": 552885, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "400,000", "dollars": 400000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "400,000", "dollars": 400000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "State of Tennessee", "heading_from_total": false, "held": null, "id": "fy2025-approved/p34/r15", "label_as_printed": "CONTRACTED PRISONER BOARDING", "page": 34, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "46960", "book_id": "fy2025-approved", "cells": [ { "as_printed": "15,164", "dollars": 15164, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "15,164", "dollars": 15164, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "15,164", "dollars": 15164, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "State of Tennessee", "heading_from_total": false, "held": null, "id": "fy2025-approved/p34/r16", "label_as_printed": "REGISTRAR'S SALARY SUPPLEMENTS", "page": 34, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "46980", "book_id": "fy2025-approved", "cells": [ { "as_printed": "3,755,442", "dollars": 3755442, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "4,468,834", "dollars": 4468834, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "4,084,060", "dollars": 4084060, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "State of Tennessee", "heading_from_total": false, "held": null, "id": "fy2025-approved/p34/r17", "label_as_printed": "OTHER STATE GRANTS", "page": 34, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "46990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,354,977", "dollars": 1354977, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "990,000", "dollars": 990000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "997,000", "dollars": 997000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "State of Tennessee", "heading_from_total": false, "held": null, "id": "fy2025-approved/p34/r18", "label_as_printed": "OTHER STATE REVENUES", "page": 34, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "9,554,990", "dollars": 9554990, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "13,045,296", "dollars": 13045296, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "12,422,035", "dollars": 12422035, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -1, "printed": 9554990, "sum": 9554991 }, { "diff": 0, "printed": 13045296, "sum": 13045296 }, { "diff": 0, "printed": 12422035, "sum": 12422035 } ], "state": "within_rounding" }, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "State of Tennessee", "heading_from_total": false, "held": null, "id": "fy2025-approved/p34/r19", "label_as_printed": "Total State of Tennessee", "page": 34, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p33/r39", "fy2025-approved/p33/r40", "fy2025-approved/p33/r41", "fy2025-approved/p33/r42", "fy2025-approved/p33/r43", "fy2025-approved/p34/r1", "fy2025-approved/p34/r2", "fy2025-approved/p34/r8", "fy2025-approved/p34/r9", "fy2025-approved/p34/r10", "fy2025-approved/p34/r11", "fy2025-approved/p34/r12", "fy2025-approved/p34/r13", "fy2025-approved/p34/r14", "fy2025-approved/p34/r15", "fy2025-approved/p34/r16", "fy2025-approved/p34/r17", "fy2025-approved/p34/r18" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "46810", "book_id": "fy2025-approved", "cells": [ { "as_printed": "3,536", "dollars": 3536, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "3,500", "dollars": 3500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "3,500", "dollars": 3500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "State of Tennessee", "heading_from_total": false, "held": null, "id": "fy2025-approved/p34/r2", "label_as_printed": "FLOOD CONTROL", "page": 34, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "47235", "book_id": "fy2025-approved", "cells": [ { "as_printed": "67,577", "dollars": 67577, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "251,906", "dollars": 251906, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "74,350", "dollars": 74350, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Federal Government", "heading_from_total": false, "held": null, "id": "fy2025-approved/p34/r21", "label_as_printed": "HOMELAND SECURITY GRANTS", "page": 34, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "47250", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "40,000", "dollars": 40000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Federal Government", "heading_from_total": false, "held": null, "id": "fy2025-approved/p34/r22", "label_as_printed": "LAW ENFORCEMENT GRANTS", "page": 34, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "47590", "book_id": "fy2025-approved", "cells": [ { "as_printed": "128,067", "dollars": 128067, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "160,369", "dollars": 160369, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "35,000", "dollars": 35000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Federal Government", "heading_from_total": false, "held": null, "id": "fy2025-approved/p34/r23", "label_as_printed": "OTHER FEDERAL THROUGH STATE", "page": 34, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "47700", "book_id": "fy2025-approved", "cells": [ { "as_printed": "272,167", "dollars": 272167, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "112,000", "dollars": 112000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "57,500", "dollars": 57500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Federal Government", "heading_from_total": false, "held": null, "id": "fy2025-approved/p34/r24", "label_as_printed": "ASSET FORFEITURE FUNDS", "page": 34, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "47990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "325,501", "dollars": 325501, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "453,838", "dollars": 453838, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "2,400", "dollars": 2400, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Federal Government", "heading_from_total": false, "held": null, "id": "fy2025-approved/p34/r25", "label_as_printed": "OTHER DIRECT FEDERAL REVENUE", "page": 34, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "793,312", "dollars": 793312, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,018,113", "dollars": 1018113, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "169,250", "dollars": 169250, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 793312, "sum": 793312 }, { "diff": 0, "printed": 1018113, "sum": 1018113 }, { "diff": 0, "printed": 169250, "sum": 169250 } ], "state": "exact" }, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Federal Government", "heading_from_total": false, "held": null, "id": "fy2025-approved/p34/r26", "label_as_printed": "Total Federal Government", "page": 34, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p34/r21", "fy2025-approved/p34/r22", "fy2025-approved/p34/r23", "fy2025-approved/p34/r24", "fy2025-approved/p34/r25" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "48110", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Other Government / Citizen Groups", "heading_from_total": false, "held": null, "id": "fy2025-approved/p34/r28", "label_as_printed": "PRISONER BOARD", "page": 34, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "48130", "book_id": "fy2025-approved", "cells": [ { "as_printed": "200,951", "dollars": 200951, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "443,232", "dollars": 443232, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "262,973", "dollars": 262973, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Other Government / Citizen Groups", "heading_from_total": false, "held": null, "id": "fy2025-approved/p34/r29", "label_as_printed": "CONTRIBUTIONS", "page": 34, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "48140", "book_id": "fy2025-approved", "cells": [ { "as_printed": "284,460", "dollars": 284460, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "264,000", "dollars": 264000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "280,000", "dollars": 280000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Other Government / Citizen Groups", "heading_from_total": false, "held": null, "id": "fy2025-approved/p34/r30", "label_as_printed": "CONTRACTED SERVICES", "page": 34, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "48610", "book_id": "fy2025-approved", "cells": [ { "as_printed": "141,662", "dollars": 141662, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "10,110", "dollars": 10110, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "3,500", "dollars": 3500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Other Government / Citizen Groups", "heading_from_total": false, "held": null, "id": "fy2025-approved/p34/r31", "label_as_printed": "DONATIONS", "page": 34, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "627,072", "dollars": 627072, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "717,342", "dollars": 717342, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "546,473", "dollars": 546473, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -1, "printed": 627072, "sum": 627073 }, { "diff": 0, "printed": 717342, "sum": 717342 }, { "diff": 0, "printed": 546473, "sum": 546473 } ], "state": "within_rounding" }, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Other Government / Citizen Groups", "heading_from_total": false, "held": null, "id": "fy2025-approved/p34/r32", "label_as_printed": "Total Other Government / Citizen Groups", "page": 34, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p34/r28", "fy2025-approved/p34/r29", "fy2025-approved/p34/r30", "fy2025-approved/p34/r31" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "49700", "book_id": "fy2025-approved", "cells": [ { "as_printed": "251,928", "dollars": 251928, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "59,488", "dollars": 59488, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "20,000", "dollars": 20000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Other Sources (Non-Revenue)", "heading_from_total": false, "held": null, "id": "fy2025-approved/p34/r34", "label_as_printed": "INSURANCE RECOVERY", "page": 34, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [ "non_revenue" ] }, { "account_code": "49800", "book_id": "fy2025-approved", "cells": [ { "as_printed": "327,081", "dollars": 327081, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "315,534", "dollars": 315534, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "127,534", "dollars": 127534, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Other Sources (Non-Revenue)", "heading_from_total": false, "held": null, "id": "fy2025-approved/p34/r35", "label_as_printed": "OPERATING TRANSFERS", "page": 34, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [ "transfer", "non_revenue" ] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "579,009", "dollars": 579009, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "375,022", "dollars": 375022, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "147,534", "dollars": 147534, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 579009, "sum": 579009 }, { "diff": 0, "printed": 375022, "sum": 375022 }, { "diff": 0, "printed": 147534, "sum": 147534 } ], "state": "exact" }, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Other Sources (Non-Revenue)", "heading_from_total": false, "held": null, "id": "fy2025-approved/p34/r36", "label_as_printed": "Total Other Sources (Non-Revenue)", "page": 34, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p34/r34", "fy2025-approved/p34/r35" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [ "non_revenue" ] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "121,610,263", "dollars": 121610263, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "134,671,214", "dollars": 134671214, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "139,393,833", "dollars": 139393833, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -9, "printed": 121610263, "sum": 121610272 }, { "diff": 0, "printed": 134671214, "sum": 134671214 }, { "diff": 0, "printed": 139393833, "sum": 139393833 } ], "state": "within_rounding" }, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": null, "heading_from_total": false, "held": null, "id": "fy2025-approved/p34/r37", "label_as_printed": "Total Revenues", "page": 34, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p31/r8", "fy2025-approved/p31/r9", "fy2025-approved/p31/r10", "fy2025-approved/p31/r11", "fy2025-approved/p31/r12", "fy2025-approved/p31/r13", "fy2025-approved/p31/r14", "fy2025-approved/p31/r15", "fy2025-approved/p31/r16", "fy2025-approved/p31/r17", "fy2025-approved/p31/r18", "fy2025-approved/p31/r19", "fy2025-approved/p31/r20", "fy2025-approved/p31/r21", "fy2025-approved/p31/r22", "fy2025-approved/p31/r23", "fy2025-approved/p31/r24", "fy2025-approved/p31/r25", "fy2025-approved/p31/r26", "fy2025-approved/p31/r27", "fy2025-approved/p31/r28", "fy2025-approved/p31/r29", "fy2025-approved/p31/r30", "fy2025-approved/p31/r31", "fy2025-approved/p31/r32", "fy2025-approved/p31/r33", "fy2025-approved/p31/r36", "fy2025-approved/p31/r37", "fy2025-approved/p31/r38", "fy2025-approved/p31/r39", "fy2025-approved/p31/r40", "fy2025-approved/p31/r41", "fy2025-approved/p32/r7", "fy2025-approved/p32/r8", "fy2025-approved/p32/r9", "fy2025-approved/p32/r10", "fy2025-approved/p32/r11", "fy2025-approved/p32/r12", "fy2025-approved/p32/r13", "fy2025-approved/p32/r14", "fy2025-approved/p32/r15", "fy2025-approved/p32/r16", "fy2025-approved/p32/r17", "fy2025-approved/p32/r18", "fy2025-approved/p32/r19", "fy2025-approved/p32/r20", "fy2025-approved/p32/r21", "fy2025-approved/p32/r22", "fy2025-approved/p32/r23", "fy2025-approved/p32/r24", "fy2025-approved/p32/r25", "fy2025-approved/p32/r26", "fy2025-approved/p32/r27", "fy2025-approved/p32/r28", "fy2025-approved/p32/r29", "fy2025-approved/p32/r30", "fy2025-approved/p32/r31", "fy2025-approved/p32/r32", "fy2025-approved/p32/r33", "fy2025-approved/p32/r36", "fy2025-approved/p32/r37", "fy2025-approved/p32/r38", "fy2025-approved/p32/r39", "fy2025-approved/p32/r40", "fy2025-approved/p32/r41", "fy2025-approved/p32/r42", "fy2025-approved/p32/r43", "fy2025-approved/p33/r1", "fy2025-approved/p33/r7", "fy2025-approved/p33/r8", "fy2025-approved/p33/r9", "fy2025-approved/p33/r10", "fy2025-approved/p33/r11", "fy2025-approved/p33/r12", "fy2025-approved/p33/r13", "fy2025-approved/p33/r14", "fy2025-approved/p33/r17", "fy2025-approved/p33/r18", "fy2025-approved/p33/r19", "fy2025-approved/p33/r20", "fy2025-approved/p33/r21", "fy2025-approved/p33/r22", "fy2025-approved/p33/r23", "fy2025-approved/p33/r24", "fy2025-approved/p33/r25", "fy2025-approved/p33/r28", "fy2025-approved/p33/r29", "fy2025-approved/p33/r30", "fy2025-approved/p33/r31", "fy2025-approved/p33/r32", "fy2025-approved/p33/r33", "fy2025-approved/p33/r34", "fy2025-approved/p33/r35", "fy2025-approved/p33/r36", "fy2025-approved/p33/r39", "fy2025-approved/p33/r40", "fy2025-approved/p33/r41", "fy2025-approved/p33/r42", "fy2025-approved/p33/r43", "fy2025-approved/p34/r1", "fy2025-approved/p34/r2", "fy2025-approved/p34/r8", "fy2025-approved/p34/r9", "fy2025-approved/p34/r10", "fy2025-approved/p34/r11", "fy2025-approved/p34/r12", "fy2025-approved/p34/r13", "fy2025-approved/p34/r14", "fy2025-approved/p34/r15", "fy2025-approved/p34/r16", "fy2025-approved/p34/r17", "fy2025-approved/p34/r18", "fy2025-approved/p34/r21", "fy2025-approved/p34/r22", "fy2025-approved/p34/r23", "fy2025-approved/p34/r24", "fy2025-approved/p34/r25", "fy2025-approved/p34/r28", "fy2025-approved/p34/r29", "fy2025-approved/p34/r30", "fy2025-approved/p34/r31", "fy2025-approved/p34/r34", "fy2025-approved/p34/r35" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "121,610,263", "dollars": 121610263, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "134,671,214", "dollars": 134671214, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "139,393,833", "dollars": 139393833, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -9, "printed": 121610263, "sum": 121610272 }, { "diff": 0, "printed": 134671214, "sum": 134671214 }, { "diff": 0, "printed": 139393833, "sum": 139393833 } ], "state": "within_rounding" }, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": null, "heading_from_total": false, "held": null, "id": "fy2025-approved/p34/r38", "label_as_printed": "Total Revenues COUNTY GENERAL FUND 101", "page": 34, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p31/r8", "fy2025-approved/p31/r9", "fy2025-approved/p31/r10", "fy2025-approved/p31/r11", "fy2025-approved/p31/r12", "fy2025-approved/p31/r13", "fy2025-approved/p31/r14", "fy2025-approved/p31/r15", "fy2025-approved/p31/r16", "fy2025-approved/p31/r17", "fy2025-approved/p31/r18", "fy2025-approved/p31/r19", "fy2025-approved/p31/r20", "fy2025-approved/p31/r21", "fy2025-approved/p31/r22", "fy2025-approved/p31/r23", "fy2025-approved/p31/r24", "fy2025-approved/p31/r25", "fy2025-approved/p31/r26", "fy2025-approved/p31/r27", "fy2025-approved/p31/r28", "fy2025-approved/p31/r29", "fy2025-approved/p31/r30", "fy2025-approved/p31/r31", "fy2025-approved/p31/r32", "fy2025-approved/p31/r33", "fy2025-approved/p31/r36", "fy2025-approved/p31/r37", "fy2025-approved/p31/r38", "fy2025-approved/p31/r39", "fy2025-approved/p31/r40", "fy2025-approved/p31/r41", "fy2025-approved/p32/r7", "fy2025-approved/p32/r8", "fy2025-approved/p32/r9", "fy2025-approved/p32/r10", "fy2025-approved/p32/r11", "fy2025-approved/p32/r12", "fy2025-approved/p32/r13", "fy2025-approved/p32/r14", "fy2025-approved/p32/r15", "fy2025-approved/p32/r16", "fy2025-approved/p32/r17", "fy2025-approved/p32/r18", "fy2025-approved/p32/r19", "fy2025-approved/p32/r20", "fy2025-approved/p32/r21", "fy2025-approved/p32/r22", "fy2025-approved/p32/r23", "fy2025-approved/p32/r24", "fy2025-approved/p32/r25", "fy2025-approved/p32/r26", "fy2025-approved/p32/r27", "fy2025-approved/p32/r28", "fy2025-approved/p32/r29", "fy2025-approved/p32/r30", "fy2025-approved/p32/r31", "fy2025-approved/p32/r32", "fy2025-approved/p32/r33", "fy2025-approved/p32/r36", "fy2025-approved/p32/r37", "fy2025-approved/p32/r38", "fy2025-approved/p32/r39", "fy2025-approved/p32/r40", "fy2025-approved/p32/r41", "fy2025-approved/p32/r42", "fy2025-approved/p32/r43", "fy2025-approved/p33/r1", "fy2025-approved/p33/r7", "fy2025-approved/p33/r8", "fy2025-approved/p33/r9", "fy2025-approved/p33/r10", "fy2025-approved/p33/r11", "fy2025-approved/p33/r12", "fy2025-approved/p33/r13", "fy2025-approved/p33/r14", "fy2025-approved/p33/r17", "fy2025-approved/p33/r18", "fy2025-approved/p33/r19", "fy2025-approved/p33/r20", "fy2025-approved/p33/r21", "fy2025-approved/p33/r22", "fy2025-approved/p33/r23", "fy2025-approved/p33/r24", "fy2025-approved/p33/r25", "fy2025-approved/p33/r28", "fy2025-approved/p33/r29", "fy2025-approved/p33/r30", "fy2025-approved/p33/r31", "fy2025-approved/p33/r32", "fy2025-approved/p33/r33", "fy2025-approved/p33/r34", "fy2025-approved/p33/r35", "fy2025-approved/p33/r36", "fy2025-approved/p33/r39", "fy2025-approved/p33/r40", "fy2025-approved/p33/r41", "fy2025-approved/p33/r42", "fy2025-approved/p33/r43", "fy2025-approved/p34/r1", "fy2025-approved/p34/r2", "fy2025-approved/p34/r8", "fy2025-approved/p34/r9", "fy2025-approved/p34/r10", "fy2025-approved/p34/r11", "fy2025-approved/p34/r12", "fy2025-approved/p34/r13", "fy2025-approved/p34/r14", "fy2025-approved/p34/r15", "fy2025-approved/p34/r16", "fy2025-approved/p34/r17", "fy2025-approved/p34/r18", "fy2025-approved/p34/r21", "fy2025-approved/p34/r22", "fy2025-approved/p34/r23", "fy2025-approved/p34/r24", "fy2025-approved/p34/r25", "fy2025-approved/p34/r28", "fy2025-approved/p34/r29", "fy2025-approved/p34/r30", "fy2025-approved/p34/r31", "fy2025-approved/p34/r34", "fy2025-approved/p34/r35" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "46830", "book_id": "fy2025-approved", "cells": [ { "as_printed": "19,200", "dollars": 19200, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "20,000", "dollars": 20000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "20,000", "dollars": 20000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "State of Tennessee", "heading_from_total": false, "held": null, "id": "fy2025-approved/p34/r8", "label_as_printed": "BEER TAX", "page": 34, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "46835", "book_id": "fy2025-approved", "cells": [ { "as_printed": "24,142", "dollars": 24142, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "27,000", "dollars": 27000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "26,000", "dollars": 26000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "State of Tennessee", "heading_from_total": false, "held": null, "id": "fy2025-approved/p34/r9", "label_as_printed": "VEHICLE CERTIFICATE OF TITLE", "page": 34, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "53050", "book_id": "fy2025-approved", "cells": [ { "as_printed": "116,429", "dollars": 116429, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "130,830", "dollars": 130830, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "130,000", "dollars": 130000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COUNTY COMMISSION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY COMMISSION", "heading_from_total": false, "held": null, "id": "fy2025-approved/p36/r10", "label_as_printed": "AUDIT SERVICES", "page": 36, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53320", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COUNTY COMMISSION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY COMMISSION", "heading_from_total": false, "held": null, "id": "fy2025-approved/p36/r11", "label_as_printed": "LEGAL NOTICE/RECORD/COURT COST", "page": 36, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2025-approved", "cells": [ { "as_printed": "23,448", "dollars": 23448, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "18,000", "dollars": 18000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "25,000", "dollars": 25000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COUNTY COMMISSION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY COMMISSION", "heading_from_total": false, "held": null, "id": "fy2025-approved/p36/r12", "label_as_printed": "TRAVEL", "page": 36, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53560", "book_id": "fy2025-approved", "cells": [ { "as_printed": "7,275", "dollars": 7275, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "6,200", "dollars": 6200, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "7,500", "dollars": 7500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COUNTY COMMISSION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY COMMISSION", "heading_from_total": false, "held": null, "id": "fy2025-approved/p36/r13", "label_as_printed": "TUITION", "page": 36, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "9,328", "dollars": 9328, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "15,000", "dollars": 15000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "15,000", "dollars": 15000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COUNTY COMMISSION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY COMMISSION", "heading_from_total": false, "held": null, "id": "fy2025-approved/p36/r14", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 36, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54220", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COUNTY COMMISSION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY COMMISSION", "heading_from_total": false, "held": null, "id": "fy2025-approved/p36/r15", "label_as_printed": "FOOD SUPPLIES", "page": 36, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54350", "book_id": "fy2025-approved", "cells": [ { "as_printed": "212", "dollars": 212, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "400", "dollars": 400, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "400", "dollars": 400, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COUNTY COMMISSION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY COMMISSION", "heading_from_total": false, "held": null, "id": "fy2025-approved/p36/r16", "label_as_printed": "OFFICE SUPPLIES", "page": 36, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "158", "dollars": 158, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,500", "dollars": 1500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,500", "dollars": 1500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COUNTY COMMISSION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY COMMISSION", "heading_from_total": false, "held": null, "id": "fy2025-approved/p36/r17", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 36, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "157,084", "dollars": 157084, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "175,680", "dollars": 175680, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "183,150", "dollars": 183150, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 157084, "sum": 157084 }, { "diff": 0, "printed": 175680, "sum": 175680 }, { "diff": 0, "printed": 183150, "sum": 183150 } ], "state": "exact" }, "department": "COUNTY COMMISSION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY COMMISSION", "heading_from_total": false, "held": null, "id": "fy2025-approved/p36/r18", "label_as_printed": "Other Expenditures", "page": 36, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p36/r9", "fy2025-approved/p36/r10", "fy2025-approved/p36/r11", "fy2025-approved/p36/r12", "fy2025-approved/p36/r13", "fy2025-approved/p36/r14", "fy2025-approved/p36/r15", "fy2025-approved/p36/r16", "fy2025-approved/p36/r17" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "393,760", "dollars": 393760, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "443,992", "dollars": 443992, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "444,876", "dollars": 444876, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 393760, "sum": 393760 }, { "diff": 0, "printed": 443992, "sum": 443992 }, { "diff": 0, "printed": 444876, "sum": 444876 } ], "state": "exact" }, "department": "COUNTY COMMISSION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY COMMISSION", "heading_from_total": false, "held": null, "id": "fy2025-approved/p36/r19", "label_as_printed": "Total COUNTY COMMISSION", "page": 36, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p36/r8", "fy2025-approved/p36/r9", "fy2025-approved/p36/r10", "fy2025-approved/p36/r11", "fy2025-approved/p36/r12", "fy2025-approved/p36/r13", "fy2025-approved/p36/r14", "fy2025-approved/p36/r15", "fy2025-approved/p36/r16", "fy2025-approved/p36/r17" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "4,037", "dollars": 4037, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "11,128", "dollars": 11128, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "11,128", "dollars": 11128, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "BOARD OF EQUALIZATION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "BOARD OF EQUALIZATION", "heading_from_total": false, "held": null, "id": "fy2025-approved/p36/r21", "label_as_printed": "Salaries & Benefits", "page": 36, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "4,037", "dollars": 4037, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "11,128", "dollars": 11128, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "11,128", "dollars": 11128, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 4037, "sum": 4037 }, { "diff": 0, "printed": 11128, "sum": 11128 }, { "diff": 0, "printed": 11128, "sum": 11128 } ], "state": "exact" }, "department": "BOARD OF EQUALIZATION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "BOARD OF EQUALIZATION", "heading_from_total": false, "held": null, "id": "fy2025-approved/p36/r22", "label_as_printed": "Total BOARD OF EQUALIZATION", "page": 36, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p36/r21" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "2,368", "dollars": 2368, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "4,308", "dollars": 4308, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "4,307", "dollars": 4307, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "BEER BOARD", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "BEER BOARD", "heading_from_total": false, "held": null, "id": "fy2025-approved/p36/r24", "label_as_printed": "Salaries & Benefits", "page": 36, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53320", "book_id": "fy2025-approved", "cells": [ { "as_printed": "257", "dollars": 257, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,385", "dollars": 1385, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "BEER BOARD", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "BEER BOARD", "heading_from_total": false, "held": null, "id": "fy2025-approved/p36/r25", "label_as_printed": "LEGAL NOTICE/RECORD/COURT COST", "page": 36, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "257", "dollars": 257, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,385", "dollars": 1385, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 257, "sum": 257 }, { "diff": 0, "printed": 1385, "sum": 1385 }, { "diff": 0, "printed": 3000, "sum": 3000 } ], "state": "exact" }, "department": "BEER BOARD", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "BEER BOARD", "heading_from_total": false, "held": null, "id": "fy2025-approved/p36/r26", "label_as_printed": "Other Expenditures", "page": 36, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p36/r25" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "2,625", "dollars": 2625, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "5,693", "dollars": 5693, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "7,307", "dollars": 7307, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 2625, "sum": 2625 }, { "diff": 0, "printed": 5693, "sum": 5693 }, { "diff": 0, "printed": 7307, "sum": 7307 } ], "state": "exact" }, "department": "BEER BOARD", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "BEER BOARD", "heading_from_total": false, "held": null, "id": "fy2025-approved/p36/r27", "label_as_printed": "Total BEER BOARD", "page": 36, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p36/r24", "fy2025-approved/p36/r25" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "3,868", "dollars": 3868, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "6,890", "dollars": 6890, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "6,890", "dollars": 6890, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "OTHER BOARDS & COMMITTEES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER BOARDS & COMMITTEES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p36/r29", "label_as_printed": "Salaries & Benefits", "page": 36, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "3,868", "dollars": 3868, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "6,890", "dollars": 6890, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "6,890", "dollars": 6890, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 3868, "sum": 3868 }, { "diff": 0, "printed": 6890, "sum": 6890 }, { "diff": 0, "printed": 6890, "sum": 6890 } ], "state": "exact" }, "department": "OTHER BOARDS & COMMITTEES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER BOARDS & COMMITTEES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p36/r30", "label_as_printed": "Total OTHER BOARDS & COMMITTEES", "page": 36, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p36/r29" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "582,647", "dollars": 582647, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "737,447", "dollars": 737447, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "850,392", "dollars": 850392, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COUNTY MAYOR", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY MAYOR", "heading_from_total": false, "held": null, "id": "fy2025-approved/p36/r32", "label_as_printed": "Salaries & Benefits", "page": 36, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53020", "book_id": "fy2025-approved", "cells": [ { "as_printed": "113", "dollars": 113, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "200", "dollars": 200, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "200", "dollars": 200, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COUNTY MAYOR", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY MAYOR", "heading_from_total": false, "held": null, "id": "fy2025-approved/p36/r33", "label_as_printed": "ADVERTISING", "page": 36, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53070", "book_id": "fy2025-approved", "cells": [ { "as_printed": "2,242", "dollars": 2242, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "5,260", "dollars": 5260, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "5,260", "dollars": 5260, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COUNTY MAYOR", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY MAYOR", "heading_from_total": false, "held": null, "id": "fy2025-approved/p36/r34", "label_as_printed": "COMMUNICATION", "page": 36, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53200", "book_id": "fy2025-approved", "cells": [ { "as_printed": "806", "dollars": 806, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "550", "dollars": 550, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "550", "dollars": 550, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COUNTY MAYOR", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY MAYOR", "heading_from_total": false, "held": null, "id": "fy2025-approved/p36/r35", "label_as_printed": "DUES & MEMBERSHIPS", "page": 36, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53330", "book_id": "fy2025-approved", "cells": [ { "as_printed": "422", "dollars": 422, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COUNTY MAYOR", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY MAYOR", "heading_from_total": false, "held": null, "id": "fy2025-approved/p36/r36", "label_as_printed": "LICENSES", "page": 36, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53380", "book_id": "fy2025-approved", "cells": [ { "as_printed": "516", "dollars": 516, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,500", "dollars": 2500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "3,500", "dollars": 3500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COUNTY MAYOR", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY MAYOR", "heading_from_total": false, "held": null, "id": "fy2025-approved/p36/r37", "label_as_printed": "MAINT. & REPAIRS-VEHICLES", "page": 36, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53480", "book_id": "fy2025-approved", "cells": [ { "as_printed": "531", "dollars": 531, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "750", "dollars": 750, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "750", "dollars": 750, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COUNTY MAYOR", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY MAYOR", "heading_from_total": false, "held": null, "id": "fy2025-approved/p36/r38", "label_as_printed": "POSTAL CHARGES", "page": 36, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53490", "book_id": "fy2025-approved", "cells": [ { "as_printed": "3,340", "dollars": 3340, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COUNTY MAYOR", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY MAYOR", "heading_from_total": false, "held": null, "id": "fy2025-approved/p36/r39", "label_as_printed": "PRINTING, STATIONARY & FORMS", "page": 36, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53510", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,927", "dollars": 1927, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,400", "dollars": 2400, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "2,400", "dollars": 2400, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COUNTY MAYOR", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY MAYOR", "heading_from_total": false, "held": null, "id": "fy2025-approved/p36/r40", "label_as_printed": "RENTALS", "page": 36, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2025-approved", "cells": [ { "as_printed": "6,455", "dollars": 6455, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "9,000", "dollars": 9000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "9,000", "dollars": 9000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COUNTY MAYOR", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY MAYOR", "heading_from_total": false, "held": null, "id": "fy2025-approved/p36/r41", "label_as_printed": "TRAVEL", "page": 36, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53560", "book_id": "fy2025-approved", "cells": [ { "as_printed": "2,460", "dollars": 2460, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "5,945", "dollars": 5945, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "9,000", "dollars": 9000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COUNTY MAYOR", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY MAYOR", "heading_from_total": false, "held": null, "id": "fy2025-approved/p36/r42", "label_as_printed": "TUITION", "page": 36, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "15,400", "dollars": 15400, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "21,000", "dollars": 21000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "22,000", "dollars": 22000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COUNTY MAYOR", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY MAYOR", "heading_from_total": false, "held": null, "id": "fy2025-approved/p36/r43", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 36, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "236,676", "dollars": 236676, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "268,312", "dollars": 268312, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "261,726", "dollars": 261726, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COUNTY COMMISSION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY COMMISSION", "heading_from_total": false, "held": null, "id": "fy2025-approved/p36/r8", "label_as_printed": "Salaries & Benefits", "page": 36, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53020", "book_id": "fy2025-approved", "cells": [ { "as_printed": "234", "dollars": 234, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "250", "dollars": 250, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "250", "dollars": 250, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COUNTY COMMISSION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY COMMISSION", "heading_from_total": false, "held": null, "id": "fy2025-approved/p36/r9", "label_as_printed": "ADVERTISING", "page": 36, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54350", "book_id": "fy2025-approved", "cells": [ { "as_printed": "2,737", "dollars": 2737, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "3,600", "dollars": 3600, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "3,600", "dollars": 3600, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COUNTY MAYOR", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY MAYOR", "heading_from_total": false, "held": null, "id": "fy2025-approved/p37/r10", "label_as_printed": "OFFICE SUPPLIES", "page": 37, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54370", "book_id": "fy2025-approved", "cells": [ { "as_printed": "134", "dollars": 134, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COUNTY MAYOR", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY MAYOR", "heading_from_total": false, "held": null, "id": "fy2025-approved/p37/r11", "label_as_printed": "PERIODICALS", "page": 37, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,414", "dollars": 1414, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "3,500", "dollars": 3500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "3,500", "dollars": 3500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COUNTY MAYOR", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY MAYOR", "heading_from_total": false, "held": null, "id": "fy2025-approved/p37/r12", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 37, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "55990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,500", "dollars": 2500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COUNTY MAYOR", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY MAYOR", "heading_from_total": false, "held": null, "id": "fy2025-approved/p37/r13", "label_as_printed": "OTHER CHARGES", "page": 37, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "43,944", "dollars": 43944, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "67,305", "dollars": 67305, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "69,860", "dollars": 69860, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 43944, "sum": 43944 }, { "diff": 0, "printed": 67305, "sum": 67305 }, { "diff": 0, "printed": 69860, "sum": 69860 } ], "state": "exact" }, "department": "COUNTY MAYOR", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY MAYOR", "heading_from_total": false, "held": null, "id": "fy2025-approved/p37/r14", "label_as_printed": "Other Expenditures", "page": 37, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p36/r33", "fy2025-approved/p36/r34", "fy2025-approved/p36/r35", "fy2025-approved/p36/r36", "fy2025-approved/p36/r37", "fy2025-approved/p36/r38", "fy2025-approved/p36/r39", "fy2025-approved/p36/r40", "fy2025-approved/p36/r41", "fy2025-approved/p36/r42", "fy2025-approved/p36/r43", "fy2025-approved/p37/r6", "fy2025-approved/p37/r7", "fy2025-approved/p37/r8", "fy2025-approved/p37/r9", "fy2025-approved/p37/r10", "fy2025-approved/p37/r11", "fy2025-approved/p37/r12", "fy2025-approved/p37/r13" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57110", "book_id": "fy2025-approved", "cells": [ { "as_printed": "9,552", "dollars": 9552, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "6,210", "dollars": 6210, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COUNTY MAYOR", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY MAYOR", "heading_from_total": false, "held": null, "id": "fy2025-approved/p37/r15", "label_as_printed": "FURNITURE & FIXTURES", "page": 37, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "9,552", "dollars": 9552, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "6,210", "dollars": 6210, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 9552, "sum": 9552 }, { "diff": 0, "printed": 6210, "sum": 6210 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "COUNTY MAYOR", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY MAYOR", "heading_from_total": false, "held": null, "id": "fy2025-approved/p37/r16", "label_as_printed": "Capital Expenditures", "page": 37, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p37/r15" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "636,142", "dollars": 636142, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "810,962", "dollars": 810962, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "920,252", "dollars": 920252, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -1, "printed": 636142, "sum": 636143 }, { "diff": 0, "printed": 810962, "sum": 810962 }, { "diff": 0, "printed": 920252, "sum": 920252 } ], "state": "within_rounding" }, "department": "COUNTY MAYOR", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY MAYOR", "heading_from_total": false, "held": null, "id": "fy2025-approved/p37/r17", "label_as_printed": "Total COUNTY MAYOR", "page": 37, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p36/r32", "fy2025-approved/p36/r33", "fy2025-approved/p36/r34", "fy2025-approved/p36/r35", "fy2025-approved/p36/r36", "fy2025-approved/p36/r37", "fy2025-approved/p36/r38", "fy2025-approved/p36/r39", "fy2025-approved/p36/r40", "fy2025-approved/p36/r41", "fy2025-approved/p36/r42", "fy2025-approved/p36/r43", "fy2025-approved/p37/r6", "fy2025-approved/p37/r7", "fy2025-approved/p37/r8", "fy2025-approved/p37/r9", "fy2025-approved/p37/r10", "fy2025-approved/p37/r11", "fy2025-approved/p37/r12", "fy2025-approved/p37/r13", "fy2025-approved/p37/r15" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "710,009", "dollars": 710009, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "965,288", "dollars": 965288, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,006,337", "dollars": 1006337, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "HUMAN RESOURCES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "HUMAN RESOURCES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p37/r19", "label_as_printed": "Salaries & Benefits", "page": 37, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53070", "book_id": "fy2025-approved", "cells": [ { "as_printed": "3,305", "dollars": 3305, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "3,560", "dollars": 3560, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,500", "dollars": 1500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "HUMAN RESOURCES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "HUMAN RESOURCES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p37/r20", "label_as_printed": "COMMUNICATION", "page": 37, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53200", "book_id": "fy2025-approved", "cells": [ { "as_printed": "2,480", "dollars": 2480, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "3,085", "dollars": 3085, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "3,085", "dollars": 3085, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "HUMAN RESOURCES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "HUMAN RESOURCES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p37/r21", "label_as_printed": "DUES & MEMBERSHIPS", "page": 37, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53220", "book_id": "fy2025-approved", "cells": [ { "as_printed": "8,512", "dollars": 8512, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "20,574", "dollars": 20574, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "12,000", "dollars": 12000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "HUMAN RESOURCES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "HUMAN RESOURCES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p37/r22", "label_as_printed": "EVALUATION & TESTING", "page": 37, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53480", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,546", "dollars": 1546, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "HUMAN RESOURCES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "HUMAN RESOURCES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p37/r23", "label_as_printed": "POSTAL CHARGES", "page": 37, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53490", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "HUMAN RESOURCES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "HUMAN RESOURCES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p37/r24", "label_as_printed": "PRINTING, STATIONARY & FORMS", "page": 37, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53510", "book_id": "fy2025-approved", "cells": [ { "as_printed": "2,245", "dollars": 2245, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "3,700", "dollars": 3700, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "3,700", "dollars": 3700, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "HUMAN RESOURCES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "HUMAN RESOURCES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p37/r25", "label_as_printed": "RENTALS", "page": 37, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,803", "dollars": 1803, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "6,500", "dollars": 6500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "16,000", "dollars": 16000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "HUMAN RESOURCES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "HUMAN RESOURCES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p37/r26", "label_as_printed": "TRAVEL", "page": 37, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53560", "book_id": "fy2025-approved", "cells": [ { "as_printed": "2,045", "dollars": 2045, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "9,215", "dollars": 9215, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "30,000", "dollars": 30000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "HUMAN RESOURCES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "HUMAN RESOURCES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p37/r27", "label_as_printed": "TUITION", "page": 37, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "317,532", "dollars": 317532, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "395,547", "dollars": 395547, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "460,000", "dollars": 460000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "HUMAN RESOURCES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "HUMAN RESOURCES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p37/r28", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 37, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54110", "book_id": "fy2025-approved", "cells": [ { "as_printed": "311", "dollars": 311, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "750", "dollars": 750, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "750", "dollars": 750, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "HUMAN RESOURCES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "HUMAN RESOURCES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p37/r29", "label_as_printed": "DATA PROCESSING SUPPLIES", "page": 37, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54140", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "300", "dollars": 300, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "300", "dollars": 300, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "HUMAN RESOURCES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "HUMAN RESOURCES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p37/r30", "label_as_printed": "DUPLICATING SUPPLIES", "page": 37, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54290", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,572", "dollars": 1572, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "4,000", "dollars": 4000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "4,000", "dollars": 4000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "HUMAN RESOURCES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "HUMAN RESOURCES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p37/r31", "label_as_printed": "INSTRUCTIONAL SUPPLY/MATERIAL", "page": 37, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54350", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,810", "dollars": 1810, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,000", "dollars": 2000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "2,000", "dollars": 2000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "HUMAN RESOURCES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "HUMAN RESOURCES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p37/r32", "label_as_printed": "OFFICE SUPPLIES", "page": 37, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "10,660", "dollars": 10660, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "17,500", "dollars": 17500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "3,500", "dollars": 3500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "HUMAN RESOURCES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "HUMAN RESOURCES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p37/r33", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 37, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "353,820", "dollars": 353820, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "468,731", "dollars": 468731, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "538,835", "dollars": 538835, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -1, "printed": 353820, "sum": 353821 }, { "diff": 0, "printed": 468731, "sum": 468731 }, { "diff": 0, "printed": 538835, "sum": 538835 } ], "state": "within_rounding" }, "department": "HUMAN RESOURCES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "HUMAN RESOURCES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p37/r34", "label_as_printed": "Other Expenditures", "page": 37, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p37/r20", "fy2025-approved/p37/r21", "fy2025-approved/p37/r22", "fy2025-approved/p37/r23", "fy2025-approved/p37/r24", "fy2025-approved/p37/r25", "fy2025-approved/p37/r26", "fy2025-approved/p37/r27", "fy2025-approved/p37/r28", "fy2025-approved/p37/r29", "fy2025-approved/p37/r30", "fy2025-approved/p37/r31", "fy2025-approved/p37/r32", "fy2025-approved/p37/r33" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57090", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "27,869", "dollars": 27869, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "HUMAN RESOURCES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "HUMAN RESOURCES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p37/r35", "label_as_printed": "DATA PROCESSING EQUIPMENT", "page": 37, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57110", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "135,664", "dollars": 135664, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "10,000", "dollars": 10000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "HUMAN RESOURCES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "HUMAN RESOURCES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p37/r36", "label_as_printed": "FURNITURE & FIXTURES", "page": 37, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "163,533", "dollars": 163533, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "10,000", "dollars": 10000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 163533, "sum": 163533 }, { "diff": 0, "printed": 10000, "sum": 10000 } ], "state": "exact" }, "department": "HUMAN RESOURCES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "HUMAN RESOURCES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p37/r37", "label_as_printed": "Capital Expenditures", "page": 37, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p37/r35", "fy2025-approved/p37/r36" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,063,829", "dollars": 1063829, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,597,552", "dollars": 1597552, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,555,172", "dollars": 1555172, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -1, "printed": 1063829, "sum": 1063830 }, { "diff": 0, "printed": 1597552, "sum": 1597552 }, { "diff": 0, "printed": 1555172, "sum": 1555172 } ], "state": "within_rounding" }, "department": "HUMAN RESOURCES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "HUMAN RESOURCES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p37/r38", "label_as_printed": "Total HUMAN RESOURCES", "page": 37, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p37/r19", "fy2025-approved/p37/r20", "fy2025-approved/p37/r21", "fy2025-approved/p37/r22", "fy2025-approved/p37/r23", "fy2025-approved/p37/r24", "fy2025-approved/p37/r25", "fy2025-approved/p37/r26", "fy2025-approved/p37/r27", "fy2025-approved/p37/r28", "fy2025-approved/p37/r29", "fy2025-approved/p37/r30", "fy2025-approved/p37/r31", "fy2025-approved/p37/r32", "fy2025-approved/p37/r33", "fy2025-approved/p37/r35", "fy2025-approved/p37/r36" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53310", "book_id": "fy2025-approved", "cells": [ { "as_printed": "300,445", "dollars": 300445, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "250,000", "dollars": 250000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "250,000", "dollars": 250000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COUNTY ATTORNEY", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY ATTORNEY", "heading_from_total": false, "held": null, "id": "fy2025-approved/p37/r40", "label_as_printed": "LEGAL SERVICES", "page": 37, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "300,445", "dollars": 300445, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "250,000", "dollars": 250000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "250,000", "dollars": 250000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 300445, "sum": 300445 }, { "diff": 0, "printed": 250000, "sum": 250000 }, { "diff": 0, "printed": 250000, "sum": 250000 } ], "state": "exact" }, "department": "COUNTY ATTORNEY", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY ATTORNEY", "heading_from_total": false, "held": null, "id": "fy2025-approved/p37/r41", "label_as_printed": "Other Expenditures", "page": 37, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p37/r40" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "300,445", "dollars": 300445, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "250,000", "dollars": 250000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "250,000", "dollars": 250000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 300445, "sum": 300445 }, { "diff": 0, "printed": 250000, "sum": 250000 }, { "diff": 0, "printed": 250000, "sum": 250000 } ], "state": "exact" }, "department": "COUNTY ATTORNEY", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY ATTORNEY", "heading_from_total": false, "held": null, "id": "fy2025-approved/p37/r42", "label_as_printed": "Total COUNTY ATTORNEY", "page": 37, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p37/r40" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54100", "book_id": "fy2025-approved", "cells": [ { "as_printed": "96", "dollars": 96, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COUNTY MAYOR", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY MAYOR", "heading_from_total": false, "held": null, "id": "fy2025-approved/p37/r6", "label_as_printed": "CUSTODIAL SUPPLIES", "page": 37, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54220", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,735", "dollars": 1735, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,500", "dollars": 2500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "2,500", "dollars": 2500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COUNTY MAYOR", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY MAYOR", "heading_from_total": false, "held": null, "id": "fy2025-approved/p37/r7", "label_as_printed": "FOOD SUPPLIES", "page": 37, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54250", "book_id": "fy2025-approved", "cells": [ { "as_printed": "2,978", "dollars": 2978, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "3,500", "dollars": 3500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "3,500", "dollars": 3500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COUNTY MAYOR", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY MAYOR", "heading_from_total": false, "held": null, "id": "fy2025-approved/p37/r8", "label_as_printed": "GASOLINE", "page": 37, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54320", "book_id": "fy2025-approved", "cells": [ { "as_printed": "638", "dollars": 638, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "600", "dollars": 600, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "600", "dollars": 600, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COUNTY MAYOR", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY MAYOR", "heading_from_total": false, "held": null, "id": "fy2025-approved/p37/r9", "label_as_printed": "LIBRARY BOOKS/MEDIA", "page": 37, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53370", "book_id": "fy2025-approved", "cells": [ { "as_printed": "27,056", "dollars": 27056, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "36,000", "dollars": 36000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "36,000", "dollars": 36000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "ELECTION COMMISSION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ELECTION COMMISSION", "heading_from_total": false, "held": null, "id": "fy2025-approved/p38/r10", "label_as_printed": "MAINT. & REPAIRS-OFFICE EQUIP.", "page": 38, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53480", "book_id": "fy2025-approved", "cells": [ { "as_printed": "25,000", "dollars": 25000, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "25,000", "dollars": 25000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "25,000", "dollars": 25000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "ELECTION COMMISSION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ELECTION COMMISSION", "heading_from_total": false, "held": null, "id": "fy2025-approved/p38/r11", "label_as_printed": "POSTAL CHARGES", "page": 38, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53490", "book_id": "fy2025-approved", "cells": [ { "as_printed": "8,394", "dollars": 8394, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "8,000", "dollars": 8000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "10,500", "dollars": 10500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "ELECTION COMMISSION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ELECTION COMMISSION", "heading_from_total": false, "held": null, "id": "fy2025-approved/p38/r12", "label_as_printed": "PRINTING, STATIONARY & FORMS", "page": 38, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53510", "book_id": "fy2025-approved", "cells": [ { "as_printed": "4,848", "dollars": 4848, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "4,800", "dollars": 4800, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "9,400", "dollars": 9400, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "ELECTION COMMISSION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ELECTION COMMISSION", "heading_from_total": false, "held": null, "id": "fy2025-approved/p38/r13", "label_as_printed": "RENTALS", "page": 38, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,042", "dollars": 1042, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "7,500", "dollars": 7500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "7,500", "dollars": 7500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "ELECTION COMMISSION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ELECTION COMMISSION", "heading_from_total": false, "held": null, "id": "fy2025-approved/p38/r14", "label_as_printed": "TRAVEL", "page": 38, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53560", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,500", "dollars": 2500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "2,500", "dollars": 2500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "ELECTION COMMISSION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ELECTION COMMISSION", "heading_from_total": false, "held": null, "id": "fy2025-approved/p38/r15", "label_as_printed": "TUITION", "page": 38, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "32,608", "dollars": 32608, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "18,500", "dollars": 18500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "42,000", "dollars": 42000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "ELECTION COMMISSION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ELECTION COMMISSION", "heading_from_total": false, "held": null, "id": "fy2025-approved/p38/r16", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 38, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54180", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,700", "dollars": 1700, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "ELECTION COMMISSION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ELECTION COMMISSION", "heading_from_total": false, "held": null, "id": "fy2025-approved/p38/r17", "label_as_printed": "EQUIPMENT & MACHINERY PARTS", "page": 38, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54350", "book_id": "fy2025-approved", "cells": [ { "as_printed": "8,005", "dollars": 8005, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "8,000", "dollars": 8000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "8,000", "dollars": 8000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "ELECTION COMMISSION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ELECTION COMMISSION", "heading_from_total": false, "held": null, "id": "fy2025-approved/p38/r18", "label_as_printed": "OFFICE SUPPLIES", "page": 38, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "8,291", "dollars": 8291, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "10,000", "dollars": 10000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "12,000", "dollars": 12000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "ELECTION COMMISSION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ELECTION COMMISSION", "heading_from_total": false, "held": null, "id": "fy2025-approved/p38/r19", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 38, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "122,450", "dollars": 122450, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "130,600", "dollars": 130600, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "166,600", "dollars": 166600, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 1, "printed": 122450, "sum": 122449 }, { "diff": 0, "printed": 130600, "sum": 130600 }, { "diff": 0, "printed": 166600, "sum": 166600 } ], "state": "within_rounding" }, "department": "ELECTION COMMISSION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ELECTION COMMISSION", "heading_from_total": false, "held": null, "id": "fy2025-approved/p38/r20", "label_as_printed": "Other Expenditures", "page": 38, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p38/r8", "fy2025-approved/p38/r9", "fy2025-approved/p38/r10", "fy2025-approved/p38/r11", "fy2025-approved/p38/r12", "fy2025-approved/p38/r13", "fy2025-approved/p38/r14", "fy2025-approved/p38/r15", "fy2025-approved/p38/r16", "fy2025-approved/p38/r17", "fy2025-approved/p38/r18", "fy2025-approved/p38/r19" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57310", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "22,000", "dollars": 22000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "17,600", "dollars": 17600, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "ELECTION COMMISSION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ELECTION COMMISSION", "heading_from_total": false, "held": null, "id": "fy2025-approved/p38/r21", "label_as_printed": "VOTING MACHINES", "page": 38, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "22,000", "dollars": 22000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "17,600", "dollars": 17600, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 22000, "sum": 22000 }, { "diff": 0, "printed": 17600, "sum": 17600 } ], "state": "exact" }, "department": "ELECTION COMMISSION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ELECTION COMMISSION", "heading_from_total": false, "held": null, "id": "fy2025-approved/p38/r22", "label_as_printed": "Capital Expenditures", "page": 38, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p38/r21" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "832,914", "dollars": 832914, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "999,677", "dollars": 999677, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,040,386", "dollars": 1040386, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 832914, "sum": 832914 }, { "diff": 0, "printed": 999677, "sum": 999677 }, { "diff": 0, "printed": 1040386, "sum": 1040386 } ], "state": "exact" }, "department": "ELECTION COMMISSION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ELECTION COMMISSION", "heading_from_total": false, "held": null, "id": "fy2025-approved/p38/r23", "label_as_printed": "Total ELECTION COMMISSION", "page": 38, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p38/r7", "fy2025-approved/p38/r8", "fy2025-approved/p38/r9", "fy2025-approved/p38/r10", "fy2025-approved/p38/r11", "fy2025-approved/p38/r12", "fy2025-approved/p38/r13", "fy2025-approved/p38/r14", "fy2025-approved/p38/r15", "fy2025-approved/p38/r16", "fy2025-approved/p38/r17", "fy2025-approved/p38/r18", "fy2025-approved/p38/r19", "fy2025-approved/p38/r21" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57310", "book_id": "fy2025-approved", "cells": [ { "as_printed": "906,625", "dollars": 906625, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "20,000", "dollars": 20000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "ELECTION COMMISSION - VOTING MACHINE GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ELECTION COMMISSION - VOTING MACHINE GRANT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p38/r25", "label_as_printed": "VOTING MACHINES", "page": 38, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "906,625", "dollars": 906625, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "20,000", "dollars": 20000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 906625, "sum": 906625 }, { "diff": 0, "printed": 20000, "sum": 20000 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "ELECTION COMMISSION - VOTING MACHINE GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ELECTION COMMISSION - VOTING MACHINE GRANT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p38/r26", "label_as_printed": "Capital Expenditures", "page": 38, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p38/r25" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "906,625", "dollars": 906625, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "20,000", "dollars": 20000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 906625, "sum": 906625 }, { "diff": 0, "printed": 20000, "sum": 20000 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "ELECTION COMMISSION - VOTING MACHINE GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ELECTION COMMISSION - VOTING MACHINE GRANT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p38/r27", "label_as_printed": "Total ELECTION COMMISSION - VOTING MACHINE GRANT", "page": 38, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p38/r25" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "549,567", "dollars": 549567, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "689,603", "dollars": 689603, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "848,763", "dollars": 848763, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "REGISTER OF DEEDS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "REGISTER OF DEEDS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p38/r29", "label_as_printed": "Salaries & Benefits", "page": 38, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53170", "book_id": "fy2025-approved", "cells": [ { "as_printed": "49,175", "dollars": 49175, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "91,200", "dollars": 91200, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "116,200", "dollars": 116200, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "REGISTER OF DEEDS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "REGISTER OF DEEDS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p38/r30", "label_as_printed": "DATA PROCESSING SERVICES", "page": 38, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53200", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,483", "dollars": 1483, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,650", "dollars": 1650, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "2,800", "dollars": 2800, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "REGISTER OF DEEDS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "REGISTER OF DEEDS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p38/r31", "label_as_printed": "DUES & MEMBERSHIPS", "page": 38, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53370", "book_id": "fy2025-approved", "cells": [ { "as_printed": "625", "dollars": 625, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "REGISTER OF DEEDS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "REGISTER OF DEEDS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p38/r32", "label_as_printed": "MAINT. & REPAIRS-OFFICE EQUIP.", "page": 38, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53480", "book_id": "fy2025-approved", "cells": [ { "as_printed": "481", "dollars": 481, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "REGISTER OF DEEDS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "REGISTER OF DEEDS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p38/r33", "label_as_printed": "POSTAL CHARGES", "page": 38, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53510", "book_id": "fy2025-approved", "cells": [ { "as_printed": "2,985", "dollars": 2985, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "4,500", "dollars": 4500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "4,500", "dollars": 4500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "REGISTER OF DEEDS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "REGISTER OF DEEDS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p38/r34", "label_as_printed": "RENTALS", "page": 38, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,797", "dollars": 1797, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "3,500", "dollars": 3500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "6,000", "dollars": 6000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "REGISTER OF DEEDS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "REGISTER OF DEEDS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p38/r35", "label_as_printed": "TRAVEL", "page": 38, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53560", "book_id": "fy2025-approved", "cells": [ { "as_printed": "885", "dollars": 885, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,800", "dollars": 2800, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "4,800", "dollars": 4800, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "REGISTER OF DEEDS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "REGISTER OF DEEDS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p38/r36", "label_as_printed": "TUITION", "page": 38, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,727", "dollars": 1727, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "3,500", "dollars": 3500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "7,800", "dollars": 7800, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "REGISTER OF DEEDS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "REGISTER OF DEEDS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p38/r37", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 38, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54110", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,402", "dollars": 1402, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,000", "dollars": 2000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "2,000", "dollars": 2000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "REGISTER OF DEEDS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "REGISTER OF DEEDS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p38/r38", "label_as_printed": "DATA PROCESSING SUPPLIES", "page": 38, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54140", "book_id": "fy2025-approved", "cells": [ { "as_printed": "796", "dollars": 796, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,000", "dollars": 2000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "2,000", "dollars": 2000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "REGISTER OF DEEDS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "REGISTER OF DEEDS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p38/r39", "label_as_printed": "DUPLICATING SUPPLIES", "page": 38, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,662", "dollars": 1662, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "9,575", "dollars": 9575, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "13,000", "dollars": 13000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "REGISTER OF DEEDS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "REGISTER OF DEEDS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p38/r40", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 38, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "63,018", "dollars": 63018, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "122,725", "dollars": 122725, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "161,100", "dollars": 161100, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 63018, "sum": 63018 }, { "diff": 0, "printed": 122725, "sum": 122725 }, { "diff": 0, "printed": 161100, "sum": 161100 } ], "state": "exact" }, "department": "REGISTER OF DEEDS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "REGISTER OF DEEDS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p38/r41", "label_as_printed": "Other Expenditures", "page": 38, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p38/r30", "fy2025-approved/p38/r31", "fy2025-approved/p38/r32", "fy2025-approved/p38/r33", "fy2025-approved/p38/r34", "fy2025-approved/p38/r35", "fy2025-approved/p38/r36", "fy2025-approved/p38/r37", "fy2025-approved/p38/r38", "fy2025-approved/p38/r39", "fy2025-approved/p38/r40" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57090", "book_id": "fy2025-approved", "cells": [ { "as_printed": "48,791", "dollars": 48791, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "43,800", "dollars": 43800, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "20,000", "dollars": 20000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "REGISTER OF DEEDS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "REGISTER OF DEEDS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p38/r42", "label_as_printed": "DATA PROCESSING EQUIPMENT", "page": 38, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57110", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "52,500", "dollars": 52500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "REGISTER OF DEEDS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "REGISTER OF DEEDS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p38/r43", "label_as_printed": "FURNITURE & FIXTURES", "page": 38, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "48,791", "dollars": 48791, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "43,800", "dollars": 43800, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "72,500", "dollars": 72500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 48791, "sum": 48791 }, { "diff": 0, "printed": 43800, "sum": 43800 }, { "diff": 0, "printed": 72500, "sum": 72500 } ], "state": "exact" }, "department": "REGISTER OF DEEDS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "REGISTER OF DEEDS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p38/r44", "label_as_printed": "Capital Expenditures", "page": 38, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p38/r42", "fy2025-approved/p38/r43" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "661,376", "dollars": 661376, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "856,128", "dollars": 856128, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,082,363", "dollars": 1082363, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 661376, "sum": 661376 }, { "diff": 0, "printed": 856128, "sum": 856128 }, { "diff": 0, "printed": 1082363, "sum": 1082363 } ], "state": "exact" }, "department": "REGISTER OF DEEDS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "REGISTER OF DEEDS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p38/r45", "label_as_printed": "Total REGISTER OF DEEDS", "page": 38, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p38/r29", "fy2025-approved/p38/r30", "fy2025-approved/p38/r31", "fy2025-approved/p38/r32", "fy2025-approved/p38/r33", "fy2025-approved/p38/r34", "fy2025-approved/p38/r35", "fy2025-approved/p38/r36", "fy2025-approved/p38/r37", "fy2025-approved/p38/r38", "fy2025-approved/p38/r39", "fy2025-approved/p38/r40", "fy2025-approved/p38/r42", "fy2025-approved/p38/r43" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "710,465", "dollars": 710465, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "847,077", "dollars": 847077, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "856,186", "dollars": 856186, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "ELECTION COMMISSION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ELECTION COMMISSION", "heading_from_total": false, "held": null, "id": "fy2025-approved/p38/r7", "label_as_printed": "Salaries & Benefits", "page": 38, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53070", "book_id": "fy2025-approved", "cells": [ { "as_printed": "668", "dollars": 668, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "800", "dollars": 800, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "ELECTION COMMISSION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ELECTION COMMISSION", "heading_from_total": false, "held": null, "id": "fy2025-approved/p38/r8", "label_as_printed": "COMMUNICATION", "page": 38, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53320", "book_id": "fy2025-approved", "cells": [ { "as_printed": "6,537", "dollars": 6537, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "6,500", "dollars": 6500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "11,000", "dollars": 11000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "ELECTION COMMISSION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ELECTION COMMISSION", "heading_from_total": false, "held": null, "id": "fy2025-approved/p38/r9", "label_as_printed": "LEGAL NOTICE/RECORD/COURT COST", "page": 38, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "606,380", "dollars": 606380, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "644,250", "dollars": 644250, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "824,532", "dollars": 824532, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "BUILDING", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "BUILDING", "heading_from_total": false, "held": null, "id": "fy2025-approved/p39/r11", "label_as_printed": "Salaries & Benefits", "page": 39, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53070", "book_id": "fy2025-approved", "cells": [ { "as_printed": "2,706", "dollars": 2706, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,700", "dollars": 2700, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "3,300", "dollars": 3300, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "BUILDING", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "BUILDING", "heading_from_total": false, "held": null, "id": "fy2025-approved/p39/r12", "label_as_printed": "COMMUNICATION", "page": 39, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53200", "book_id": "fy2025-approved", "cells": [ { "as_printed": "770", "dollars": 770, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,380", "dollars": 1380, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,050", "dollars": 1050, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "BUILDING", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "BUILDING", "heading_from_total": false, "held": null, "id": "fy2025-approved/p39/r13", "label_as_printed": "DUES & MEMBERSHIPS", "page": 39, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53330", "book_id": "fy2025-approved", "cells": [ { "as_printed": "515", "dollars": 515, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "280", "dollars": 280, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "280", "dollars": 280, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "BUILDING", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "BUILDING", "heading_from_total": false, "held": null, "id": "fy2025-approved/p39/r14", "label_as_printed": "LICENSES", "page": 39, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53380", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,369", "dollars": 1369, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "900", "dollars": 900, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "780", "dollars": 780, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "BUILDING", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "BUILDING", "heading_from_total": false, "held": null, "id": "fy2025-approved/p39/r15", "label_as_printed": "MAINT. & REPAIRS-VEHICLES", "page": 39, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53480", "book_id": "fy2025-approved", "cells": [ { "as_printed": "18", "dollars": 18, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "100", "dollars": 100, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "100", "dollars": 100, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "BUILDING", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "BUILDING", "heading_from_total": false, "held": null, "id": "fy2025-approved/p39/r16", "label_as_printed": "POSTAL CHARGES", "page": 39, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53490", "book_id": "fy2025-approved", "cells": [ { "as_printed": "59", "dollars": 59, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "BUILDING", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "BUILDING", "heading_from_total": false, "held": null, "id": "fy2025-approved/p39/r17", "label_as_printed": "PRINTING, STATIONARY & FORMS", "page": 39, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53510", "book_id": "fy2025-approved", "cells": [ { "as_printed": "801", "dollars": 801, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "999", "dollars": 999, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "900", "dollars": 900, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "BUILDING", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "BUILDING", "heading_from_total": false, "held": null, "id": "fy2025-approved/p39/r18", "label_as_printed": "RENTALS", "page": 39, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2025-approved", "cells": [ { "as_printed": "2,801", "dollars": 2801, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "5,200", "dollars": 5200, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "5,200", "dollars": 5200, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "BUILDING", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "BUILDING", "heading_from_total": false, "held": null, "id": "fy2025-approved/p39/r19", "label_as_printed": "TRAVEL", "page": 39, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53560", "book_id": "fy2025-approved", "cells": [ { "as_printed": "3,895", "dollars": 3895, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "3,200", "dollars": 3200, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "4,000", "dollars": 4000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "BUILDING", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "BUILDING", "heading_from_total": false, "held": null, "id": "fy2025-approved/p39/r20", "label_as_printed": "TUITION", "page": 39, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "38,586", "dollars": 38586, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "44,830", "dollars": 44830, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "40,000", "dollars": 40000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "BUILDING", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "BUILDING", "heading_from_total": false, "held": null, "id": "fy2025-approved/p39/r21", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 39, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54250", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,360", "dollars": 1360, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,300", "dollars": 1300, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,500", "dollars": 1500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "BUILDING", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "BUILDING", "heading_from_total": false, "held": null, "id": "fy2025-approved/p39/r22", "label_as_printed": "GASOLINE", "page": 39, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54350", "book_id": "fy2025-approved", "cells": [ { "as_printed": "274", "dollars": 274, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "400", "dollars": 400, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "400", "dollars": 400, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "BUILDING", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "BUILDING", "heading_from_total": false, "held": null, "id": "fy2025-approved/p39/r23", "label_as_printed": "OFFICE SUPPLIES", "page": 39, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "797", "dollars": 797, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,640", "dollars": 1640, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,640", "dollars": 1640, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "BUILDING", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "BUILDING", "heading_from_total": false, "held": null, "id": "fy2025-approved/p39/r24", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 39, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "53,952", "dollars": 53952, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "62,929", "dollars": 62929, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "59,150", "dollars": 59150, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 1, "printed": 53952, "sum": 53951 }, { "diff": 0, "printed": 62929, "sum": 62929 }, { "diff": 0, "printed": 59150, "sum": 59150 } ], "state": "within_rounding" }, "department": "BUILDING", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "BUILDING", "heading_from_total": false, "held": null, "id": "fy2025-approved/p39/r25", "label_as_printed": "Other Expenditures", "page": 39, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p39/r12", "fy2025-approved/p39/r13", "fy2025-approved/p39/r14", "fy2025-approved/p39/r15", "fy2025-approved/p39/r16", "fy2025-approved/p39/r17", "fy2025-approved/p39/r18", "fy2025-approved/p39/r19", "fy2025-approved/p39/r20", "fy2025-approved/p39/r21", "fy2025-approved/p39/r22", "fy2025-approved/p39/r23", "fy2025-approved/p39/r24" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57180", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "41,500", "dollars": 41500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "BUILDING", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "BUILDING", "heading_from_total": false, "held": null, "id": "fy2025-approved/p39/r26", "label_as_printed": "MOTOR VEHICLES", "page": 39, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "41,500", "dollars": 41500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 41500, "sum": 41500 } ], "state": "exact" }, "department": "BUILDING", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "BUILDING", "heading_from_total": false, "held": null, "id": "fy2025-approved/p39/r27", "label_as_printed": "Capital Expenditures", "page": 39, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p39/r26" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "660,333", "dollars": 660333, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "707,179", "dollars": 707179, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "925,182", "dollars": 925182, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 2, "printed": 660333, "sum": 660331 }, { "diff": 0, "printed": 707179, "sum": 707179 }, { "diff": 0, "printed": 925182, "sum": 925182 } ], "state": "within_rounding" }, "department": "BUILDING", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "BUILDING", "heading_from_total": false, "held": null, "id": "fy2025-approved/p39/r28", "label_as_printed": "Total BUILDING", "page": 39, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p39/r11", "fy2025-approved/p39/r12", "fy2025-approved/p39/r13", "fy2025-approved/p39/r14", "fy2025-approved/p39/r15", "fy2025-approved/p39/r16", "fy2025-approved/p39/r17", "fy2025-approved/p39/r18", "fy2025-approved/p39/r19", "fy2025-approved/p39/r20", "fy2025-approved/p39/r21", "fy2025-approved/p39/r22", "fy2025-approved/p39/r23", "fy2025-approved/p39/r24", "fy2025-approved/p39/r26" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,235,061", "dollars": 1235061, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,395,802", "dollars": 1395802, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,471,105", "dollars": 1471105, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "CODES COMPLIANCE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CODES COMPLIANCE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p39/r30", "label_as_printed": "Salaries & Benefits", "page": 39, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53070", "book_id": "fy2025-approved", "cells": [ { "as_printed": "10,342", "dollars": 10342, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "11,260", "dollars": 11260, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "11,260", "dollars": 11260, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "CODES COMPLIANCE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CODES COMPLIANCE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p39/r31", "label_as_printed": "COMMUNICATION", "page": 39, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53120", "book_id": "fy2025-approved", "cells": [ { "as_printed": "8,165", "dollars": 8165, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "35,000", "dollars": 35000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "5,000", "dollars": 5000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "CODES COMPLIANCE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CODES COMPLIANCE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p39/r32", "label_as_printed": "CONTRACTS - PRIVATE AGENCIES", "page": 39, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53200", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,829", "dollars": 1829, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,500", "dollars": 2500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "2,500", "dollars": 2500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "CODES COMPLIANCE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CODES COMPLIANCE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p39/r33", "label_as_printed": "DUES & MEMBERSHIPS", "page": 39, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53320", "book_id": "fy2025-approved", "cells": [ { "as_printed": "852", "dollars": 852, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,600", "dollars": 1600, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,600", "dollars": 1600, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "CODES COMPLIANCE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CODES COMPLIANCE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p39/r34", "label_as_printed": "LEGAL NOTICE/RECORD/COURT COST", "page": 39, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53370", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,800", "dollars": 1800, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,500", "dollars": 1500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "CODES COMPLIANCE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CODES COMPLIANCE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p39/r35", "label_as_printed": "MAINT. & REPAIRS-OFFICE EQUIP.", "page": 39, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53380", "book_id": "fy2025-approved", "cells": [ { "as_printed": "5,988", "dollars": 5988, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "10,000", "dollars": 10000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "10,000", "dollars": 10000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "CODES COMPLIANCE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CODES COMPLIANCE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p39/r36", "label_as_printed": "MAINT. & REPAIRS-VEHICLES", "page": 39, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53480", "book_id": "fy2025-approved", "cells": [ { "as_printed": "881", "dollars": 881, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "CODES COMPLIANCE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CODES COMPLIANCE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p39/r37", "label_as_printed": "POSTAL CHARGES", "page": 39, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53510", "book_id": "fy2025-approved", "cells": [ { "as_printed": "2,124", "dollars": 2124, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "8,000", "dollars": 8000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "8,000", "dollars": 8000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "CODES COMPLIANCE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CODES COMPLIANCE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p39/r38", "label_as_printed": "RENTALS", "page": 39, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,111", "dollars": 1111, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,000", "dollars": 2000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "2,000", "dollars": 2000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "CODES COMPLIANCE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CODES COMPLIANCE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p39/r39", "label_as_printed": "TRAVEL", "page": 39, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53560", "book_id": "fy2025-approved", "cells": [ { "as_printed": "5,407", "dollars": 5407, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "6,500", "dollars": 6500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "5,500", "dollars": 5500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "CODES COMPLIANCE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CODES COMPLIANCE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p39/r40", "label_as_printed": "TUITION", "page": 39, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53610", "book_id": "fy2025-approved", "cells": [ { "as_printed": "3,460", "dollars": 3460, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "3,460", "dollars": 3460, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "3,460", "dollars": 3460, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "CODES COMPLIANCE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CODES COMPLIANCE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p39/r41", "label_as_printed": "PERMITS", "page": 39, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,122", "dollars": 1122, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,500", "dollars": 1500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,500", "dollars": 1500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "CODES COMPLIANCE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CODES COMPLIANCE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p39/r42", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 39, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54250", "book_id": "fy2025-approved", "cells": [ { "as_printed": "14,177", "dollars": 14177, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "19,000", "dollars": 19000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "17,000", "dollars": 17000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "CODES COMPLIANCE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CODES COMPLIANCE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p39/r43", "label_as_printed": "GASOLINE", "page": 39, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53160", "book_id": "fy2025-approved", "cells": [ { "as_printed": "455,608", "dollars": 455608, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "595,333", "dollars": 595333, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "545,333", "dollars": 545333, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "PLANNING", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PLANNING", "heading_from_total": false, "held": null, "id": "fy2025-approved/p39/r7", "label_as_printed": "CONTRIBUTIONS", "page": 39, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "455,608", "dollars": 455608, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "595,333", "dollars": 595333, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "545,333", "dollars": 545333, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 455608, "sum": 455608 }, { "diff": 0, "printed": 595333, "sum": 595333 }, { "diff": 0, "printed": 545333, "sum": 545333 } ], "state": "exact" }, "department": "PLANNING", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PLANNING", "heading_from_total": false, "held": null, "id": "fy2025-approved/p39/r8", "label_as_printed": "Other Expenditures", "page": 39, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p39/r7" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "455,608", "dollars": 455608, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "595,333", "dollars": 595333, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "545,333", "dollars": 545333, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 455608, "sum": 455608 }, { "diff": 0, "printed": 595333, "sum": 595333 }, { "diff": 0, "printed": 545333, "sum": 545333 } ], "state": "exact" }, "department": "PLANNING", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PLANNING", "heading_from_total": false, "held": null, "id": "fy2025-approved/p39/r9", "label_as_printed": "Total PLANNING", "page": 39, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p39/r7" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "63,112", "dollars": 63112, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "113,570", "dollars": 113570, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "78,770", "dollars": 78770, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 63112, "sum": 63112 }, { "diff": 0, "printed": 113570, "sum": 113570 }, { "diff": 0, "printed": 78770, "sum": 78770 } ], "state": "exact" }, "department": "CODES COMPLIANCE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CODES COMPLIANCE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p40/r10", "label_as_printed": "Other Expenditures", "page": 40, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p39/r31", "fy2025-approved/p39/r32", "fy2025-approved/p39/r33", "fy2025-approved/p39/r34", "fy2025-approved/p39/r35", "fy2025-approved/p39/r36", "fy2025-approved/p39/r37", "fy2025-approved/p39/r38", "fy2025-approved/p39/r39", "fy2025-approved/p39/r40", "fy2025-approved/p39/r41", "fy2025-approved/p39/r42", "fy2025-approved/p39/r43", "fy2025-approved/p40/r6", "fy2025-approved/p40/r7", "fy2025-approved/p40/r8", "fy2025-approved/p40/r9" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57110", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,500", "dollars": 1500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "CODES COMPLIANCE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CODES COMPLIANCE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p40/r11", "label_as_printed": "FURNITURE & FIXTURES", "page": 40, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57180", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "137,000", "dollars": 137000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "45,000", "dollars": 45000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "CODES COMPLIANCE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CODES COMPLIANCE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p40/r12", "label_as_printed": "MOTOR VEHICLES", "page": 40, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "138,500", "dollars": 138500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "45,000", "dollars": 45000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 138500, "sum": 138500 }, { "diff": 0, "printed": 45000, "sum": 45000 } ], "state": "exact" }, "department": "CODES COMPLIANCE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CODES COMPLIANCE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p40/r13", "label_as_printed": "Capital Expenditures", "page": 40, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p40/r11", "fy2025-approved/p40/r12" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,298,173", "dollars": 1298173, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,647,872", "dollars": 1647872, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,594,875", "dollars": 1594875, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 1298173, "sum": 1298173 }, { "diff": 0, "printed": 1647872, "sum": 1647872 }, { "diff": 0, "printed": 1594875, "sum": 1594875 } ], "state": "exact" }, "department": "CODES COMPLIANCE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CODES COMPLIANCE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p40/r14", "label_as_printed": "Total CODES COMPLIANCE", "page": 40, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p39/r30", "fy2025-approved/p39/r31", "fy2025-approved/p39/r32", "fy2025-approved/p39/r33", "fy2025-approved/p39/r34", "fy2025-approved/p39/r35", "fy2025-approved/p39/r36", "fy2025-approved/p39/r37", "fy2025-approved/p39/r38", "fy2025-approved/p39/r39", "fy2025-approved/p39/r40", "fy2025-approved/p39/r41", "fy2025-approved/p39/r42", "fy2025-approved/p39/r43", "fy2025-approved/p40/r6", "fy2025-approved/p40/r7", "fy2025-approved/p40/r8", "fy2025-approved/p40/r9", "fy2025-approved/p40/r11", "fy2025-approved/p40/r12" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53090", "book_id": "fy2025-approved", "cells": [ { "as_printed": "477,213", "dollars": 477213, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "530,828", "dollars": 530828, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "332,530", "dollars": 332530, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "GEOGRAPHICAL INFO SYSTEMS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "GEOGRAPHICAL INFO SYSTEMS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p40/r16", "label_as_printed": "CONTRACTS -GOVERNMENT AGENCY", "page": 40, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "477,213", "dollars": 477213, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "530,828", "dollars": 530828, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "332,530", "dollars": 332530, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 477213, "sum": 477213 }, { "diff": 0, "printed": 530828, "sum": 530828 }, { "diff": 0, "printed": 332530, "sum": 332530 } ], "state": "exact" }, "department": "GEOGRAPHICAL INFO SYSTEMS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "GEOGRAPHICAL INFO SYSTEMS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p40/r17", "label_as_printed": "Other Expenditures", "page": 40, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p40/r16" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "477,213", "dollars": 477213, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "530,828", "dollars": 530828, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "332,530", "dollars": 332530, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 477213, "sum": 477213 }, { "diff": 0, "printed": 530828, "sum": 530828 }, { "diff": 0, "printed": 332530, "sum": 332530 } ], "state": "exact" }, "department": "GEOGRAPHICAL INFO SYSTEMS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "GEOGRAPHICAL INFO SYSTEMS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p40/r18", "label_as_printed": "Total GEOGRAPHICAL INFO SYSTEMS", "page": 40, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p40/r16" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "299,669", "dollars": 299669, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "418,553", "dollars": 418553, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "443,065", "dollars": 443065, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COUNTY BUILDINGS - PUBLIC SAFETY COMPLEX", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY BUILDINGS - PUBLIC SAFETY COMPLEX", "heading_from_total": false, "held": null, "id": "fy2025-approved/p40/r20", "label_as_printed": "Salaries & Benefits", "page": 40, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53070", "book_id": "fy2025-approved", "cells": [ { "as_printed": "486", "dollars": 486, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,100", "dollars": 1100, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COUNTY BUILDINGS - PUBLIC SAFETY COMPLEX", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY BUILDINGS - PUBLIC SAFETY COMPLEX", "heading_from_total": false, "held": null, "id": "fy2025-approved/p40/r21", "label_as_printed": "COMMUNICATION", "page": 40, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53330", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "12,500", "dollars": 12500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COUNTY BUILDINGS - PUBLIC SAFETY COMPLEX", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY BUILDINGS - PUBLIC SAFETY COMPLEX", "heading_from_total": false, "held": null, "id": "fy2025-approved/p40/r22", "label_as_printed": "LICENSES", "page": 40, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53340", "book_id": "fy2025-approved", "cells": [ { "as_printed": "8,464", "dollars": 8464, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "8,700", "dollars": 8700, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "10,225", "dollars": 10225, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COUNTY BUILDINGS - PUBLIC SAFETY COMPLEX", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY BUILDINGS - PUBLIC SAFETY COMPLEX", "heading_from_total": false, "held": null, "id": "fy2025-approved/p40/r23", "label_as_printed": "MAINTENANCE AGREEMENTS", "page": 40, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53350", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,100", "dollars": 1100, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "7,000", "dollars": 7000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "14,000", "dollars": 14000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COUNTY BUILDINGS - PUBLIC SAFETY COMPLEX", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY BUILDINGS - PUBLIC SAFETY COMPLEX", "heading_from_total": false, "held": null, "id": "fy2025-approved/p40/r24", "label_as_printed": "MAINT. & REPAIRS-BUILDING", "page": 40, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53360", "book_id": "fy2025-approved", "cells": [ { "as_printed": "3,405", "dollars": 3405, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "22,500", "dollars": 22500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "2,500", "dollars": 2500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COUNTY BUILDINGS - PUBLIC SAFETY COMPLEX", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY BUILDINGS - PUBLIC SAFETY COMPLEX", "heading_from_total": false, "held": null, "id": "fy2025-approved/p40/r25", "label_as_printed": "MAINT. & REPAIRS-EQUIPMENT", "page": 40, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53380", "book_id": "fy2025-approved", "cells": [ { "as_printed": "5,149", "dollars": 5149, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "600", "dollars": 600, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "600", "dollars": 600, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COUNTY BUILDINGS - PUBLIC SAFETY COMPLEX", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY BUILDINGS - PUBLIC SAFETY COMPLEX", "heading_from_total": false, "held": null, "id": "fy2025-approved/p40/r26", "label_as_printed": "MAINT. & REPAIRS-VEHICLES", "page": 40, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53470", "book_id": "fy2025-approved", "cells": [ { "as_printed": "480", "dollars": 480, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COUNTY BUILDINGS - PUBLIC SAFETY COMPLEX", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY BUILDINGS - PUBLIC SAFETY COMPLEX", "heading_from_total": false, "held": null, "id": "fy2025-approved/p40/r27", "label_as_printed": "PEST CONTROL", "page": 40, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53510", "book_id": "fy2025-approved", "cells": [ { "as_printed": "15,693", "dollars": 15693, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "14,600", "dollars": 14600, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "16,500", "dollars": 16500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COUNTY BUILDINGS - PUBLIC SAFETY COMPLEX", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY BUILDINGS - PUBLIC SAFETY COMPLEX", "heading_from_total": false, "held": null, "id": "fy2025-approved/p40/r28", "label_as_printed": "RENTALS", "page": 40, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "462", "dollars": 462, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COUNTY BUILDINGS - PUBLIC SAFETY COMPLEX", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY BUILDINGS - PUBLIC SAFETY COMPLEX", "heading_from_total": false, "held": null, "id": "fy2025-approved/p40/r29", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 40, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54100", "book_id": "fy2025-approved", "cells": [ { "as_printed": "8,669", "dollars": 8669, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "10,000", "dollars": 10000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "10,000", "dollars": 10000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COUNTY BUILDINGS - PUBLIC SAFETY COMPLEX", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY BUILDINGS - PUBLIC SAFETY COMPLEX", "heading_from_total": false, "held": null, "id": "fy2025-approved/p40/r30", "label_as_printed": "CUSTODIAL SUPPLIES", "page": 40, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54120", "book_id": "fy2025-approved", "cells": [ { "as_printed": "72", "dollars": 72, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "300", "dollars": 300, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "300", "dollars": 300, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COUNTY BUILDINGS - PUBLIC SAFETY COMPLEX", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY BUILDINGS - PUBLIC SAFETY COMPLEX", "heading_from_total": false, "held": null, "id": "fy2025-approved/p40/r31", "label_as_printed": "DIESEL FUEL", "page": 40, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54130", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,515", "dollars": 1515, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,700", "dollars": 1700, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,700", "dollars": 1700, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COUNTY BUILDINGS - PUBLIC SAFETY COMPLEX", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY BUILDINGS - PUBLIC SAFETY COMPLEX", "heading_from_total": false, "held": null, "id": "fy2025-approved/p40/r32", "label_as_printed": "DRUGS & MEDICAL SUPPLIES", "page": 40, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54150", "book_id": "fy2025-approved", "cells": [ { "as_printed": "65,028", "dollars": 65028, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "61,500", "dollars": 61500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "68,000", "dollars": 68000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COUNTY BUILDINGS - PUBLIC SAFETY COMPLEX", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY BUILDINGS - PUBLIC SAFETY COMPLEX", "heading_from_total": false, "held": null, "id": "fy2025-approved/p40/r33", "label_as_printed": "ELECTRICITY", "page": 40, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54250", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,081", "dollars": 1081, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COUNTY BUILDINGS - PUBLIC SAFETY COMPLEX", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY BUILDINGS - PUBLIC SAFETY COMPLEX", "heading_from_total": false, "held": null, "id": "fy2025-approved/p40/r34", "label_as_printed": "GASOLINE", "page": 40, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54340", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,393", "dollars": 1393, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,400", "dollars": 1400, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,100", "dollars": 1100, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COUNTY BUILDINGS - PUBLIC SAFETY COMPLEX", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY BUILDINGS - PUBLIC SAFETY COMPLEX", "heading_from_total": false, "held": null, "id": "fy2025-approved/p40/r35", "label_as_printed": "NATURAL GAS", "page": 40, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54350", "book_id": "fy2025-approved", "cells": [ { "as_printed": "36", "dollars": 36, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COUNTY BUILDINGS - PUBLIC SAFETY COMPLEX", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY BUILDINGS - PUBLIC SAFETY COMPLEX", "heading_from_total": false, "held": null, "id": "fy2025-approved/p40/r36", "label_as_printed": "OFFICE SUPPLIES", "page": 40, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54500", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "700", "dollars": 700, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "700", "dollars": 700, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COUNTY BUILDINGS - PUBLIC SAFETY COMPLEX", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY BUILDINGS - PUBLIC SAFETY COMPLEX", "heading_from_total": false, "held": null, "id": "fy2025-approved/p40/r37", "label_as_printed": "TIRES & TUBES", "page": 40, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54510", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,406", "dollars": 1406, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,050", "dollars": 2050, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "2,000", "dollars": 2000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COUNTY BUILDINGS - PUBLIC SAFETY COMPLEX", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY BUILDINGS - PUBLIC SAFETY COMPLEX", "heading_from_total": false, "held": null, "id": "fy2025-approved/p40/r38", "label_as_printed": "UNIFORMS", "page": 40, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54540", "book_id": "fy2025-approved", "cells": [ { "as_printed": "5,334", "dollars": 5334, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "3,500", "dollars": 3500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "5,000", "dollars": 5000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COUNTY BUILDINGS - PUBLIC SAFETY COMPLEX", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY BUILDINGS - PUBLIC SAFETY COMPLEX", "heading_from_total": false, "held": null, "id": "fy2025-approved/p40/r39", "label_as_printed": "WATER & SEWER", "page": 40, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "8,279", "dollars": 8279, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "11,600", "dollars": 11600, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "14,600", "dollars": 14600, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COUNTY BUILDINGS - PUBLIC SAFETY COMPLEX", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY BUILDINGS - PUBLIC SAFETY COMPLEX", "heading_from_total": false, "held": null, "id": "fy2025-approved/p40/r40", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 40, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "128,050", "dollars": 128050, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "149,750", "dollars": 149750, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "163,225", "dollars": 163225, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -2, "printed": 128050, "sum": 128052 }, { "diff": 0, "printed": 149750, "sum": 149750 }, { "diff": 0, "printed": 163225, "sum": 163225 } ], "state": "within_rounding" }, "department": "COUNTY BUILDINGS - PUBLIC SAFETY COMPLEX", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY BUILDINGS - PUBLIC SAFETY COMPLEX", "heading_from_total": false, "held": null, "id": "fy2025-approved/p40/r41", "label_as_printed": "Other Expenditures", "page": 40, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p40/r21", "fy2025-approved/p40/r22", "fy2025-approved/p40/r23", "fy2025-approved/p40/r24", "fy2025-approved/p40/r25", "fy2025-approved/p40/r26", "fy2025-approved/p40/r27", "fy2025-approved/p40/r28", "fy2025-approved/p40/r29", "fy2025-approved/p40/r30", "fy2025-approved/p40/r31", "fy2025-approved/p40/r32", "fy2025-approved/p40/r33", "fy2025-approved/p40/r34", "fy2025-approved/p40/r35", "fy2025-approved/p40/r36", "fy2025-approved/p40/r37", "fy2025-approved/p40/r38", "fy2025-approved/p40/r39", "fy2025-approved/p40/r40" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "427,719", "dollars": 427719, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "568,303", "dollars": 568303, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "606,290", "dollars": 606290, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -2, "printed": 427719, "sum": 427721 }, { "diff": 0, "printed": 568303, "sum": 568303 }, { "diff": 0, "printed": 606290, "sum": 606290 } ], "state": "within_rounding" }, "department": "COUNTY BUILDINGS - PUBLIC SAFETY COMPLEX", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY BUILDINGS - PUBLIC SAFETY COMPLEX", "heading_from_total": false, "held": null, "id": "fy2025-approved/p40/r42", "label_as_printed": "Total COUNTY BUILDINGS - PUBLIC SAFETY COMPLEX", "page": 40, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p40/r20", "fy2025-approved/p40/r21", "fy2025-approved/p40/r22", "fy2025-approved/p40/r23", "fy2025-approved/p40/r24", "fy2025-approved/p40/r25", "fy2025-approved/p40/r26", "fy2025-approved/p40/r27", "fy2025-approved/p40/r28", "fy2025-approved/p40/r29", "fy2025-approved/p40/r30", "fy2025-approved/p40/r31", "fy2025-approved/p40/r32", "fy2025-approved/p40/r33", "fy2025-approved/p40/r34", "fy2025-approved/p40/r35", "fy2025-approved/p40/r36", "fy2025-approved/p40/r37", "fy2025-approved/p40/r38", "fy2025-approved/p40/r39", "fy2025-approved/p40/r40" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54320", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,290", "dollars": 1290, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,500", "dollars": 2500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "2,500", "dollars": 2500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "CODES COMPLIANCE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CODES COMPLIANCE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p40/r6", "label_as_printed": "LIBRARY BOOKS/MEDIA", "page": 40, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54350", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,183", "dollars": 1183, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,000", "dollars": 2000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "2,000", "dollars": 2000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "CODES COMPLIANCE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CODES COMPLIANCE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p40/r7", "label_as_printed": "OFFICE SUPPLIES", "page": 40, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54510", "book_id": "fy2025-approved", "cells": [ { "as_printed": "2,243", "dollars": 2243, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,950", "dollars": 2950, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "2,950", "dollars": 2950, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "CODES COMPLIANCE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CODES COMPLIANCE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p40/r8", "label_as_printed": "UNIFORMS", "page": 40, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,138", "dollars": 1138, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,800", "dollars": 2800, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "2,500", "dollars": 2500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "CODES COMPLIANCE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CODES COMPLIANCE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p40/r9", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 40, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53360", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COUNTY BUILDINGS - PSCII", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY BUILDINGS - PSCII", "heading_from_total": false, "held": null, "id": "fy2025-approved/p41/r10", "label_as_printed": "MAINT. & REPAIRS-EQUIPMENT", "page": 41, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "13,107", "dollars": 13107, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "22,540", "dollars": 22540, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "22,000", "dollars": 22000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COUNTY BUILDINGS - PSCII", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY BUILDINGS - PSCII", "heading_from_total": false, "held": null, "id": "fy2025-approved/p41/r11", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 41, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54100", "book_id": "fy2025-approved", "cells": [ { "as_printed": "800", "dollars": 800, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "800", "dollars": 800, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "2,000", "dollars": 2000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COUNTY BUILDINGS - PSCII", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY BUILDINGS - PSCII", "heading_from_total": false, "held": null, "id": "fy2025-approved/p41/r12", "label_as_printed": "CUSTODIAL SUPPLIES", "page": 41, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54150", "book_id": "fy2025-approved", "cells": [ { "as_printed": "11,794", "dollars": 11794, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "13,000", "dollars": 13000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "12,000", "dollars": 12000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COUNTY BUILDINGS - PSCII", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY BUILDINGS - PSCII", "heading_from_total": false, "held": null, "id": "fy2025-approved/p41/r13", "label_as_printed": "ELECTRICITY", "page": 41, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54250", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COUNTY BUILDINGS - PSCII", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY BUILDINGS - PSCII", "heading_from_total": false, "held": null, "id": "fy2025-approved/p41/r14", "label_as_printed": "GASOLINE", "page": 41, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54420", "book_id": "fy2025-approved", "cells": [ { "as_printed": "2,254", "dollars": 2254, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "3,500", "dollars": 3500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "3,500", "dollars": 3500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COUNTY BUILDINGS - PSCII", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY BUILDINGS - PSCII", "heading_from_total": false, "held": null, "id": "fy2025-approved/p41/r15", "label_as_printed": "PROPANE GAS", "page": 41, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54540", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,536", "dollars": 1536, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,000", "dollars": 2000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "2,500", "dollars": 2500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COUNTY BUILDINGS - PSCII", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY BUILDINGS - PSCII", "heading_from_total": false, "held": null, "id": "fy2025-approved/p41/r16", "label_as_printed": "WATER & SEWER", "page": 41, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "4,868", "dollars": 4868, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COUNTY BUILDINGS - PSCII", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY BUILDINGS - PSCII", "heading_from_total": false, "held": null, "id": "fy2025-approved/p41/r17", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 41, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "56,094", "dollars": 56094, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "45,360", "dollars": 45360, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "48,400", "dollars": 48400, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 2, "printed": 56094, "sum": 56092 }, { "diff": 0, "printed": 45360, "sum": 45360 }, { "diff": 0, "printed": 48400, "sum": 48400 } ], "state": "within_rounding" }, "department": "COUNTY BUILDINGS - PSCII", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY BUILDINGS - PSCII", "heading_from_total": false, "held": null, "id": "fy2025-approved/p41/r18", "label_as_printed": "Other Expenditures", "page": 41, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p41/r7", "fy2025-approved/p41/r8", "fy2025-approved/p41/r9", "fy2025-approved/p41/r10", "fy2025-approved/p41/r11", "fy2025-approved/p41/r12", "fy2025-approved/p41/r13", "fy2025-approved/p41/r14", "fy2025-approved/p41/r15", "fy2025-approved/p41/r16", "fy2025-approved/p41/r17" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "7,000", "dollars": 7000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COUNTY BUILDINGS - PSCII", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY BUILDINGS - PSCII", "heading_from_total": false, "held": null, "id": "fy2025-approved/p41/r19", "label_as_printed": "OTHER CAPITAL OUTLAY", "page": 41, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "7,000", "dollars": 7000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 7000, "sum": 7000 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "COUNTY BUILDINGS - PSCII", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY BUILDINGS - PSCII", "heading_from_total": false, "held": null, "id": "fy2025-approved/p41/r20", "label_as_printed": "Capital Expenditures", "page": 41, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p41/r19" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "56,094", "dollars": 56094, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "52,360", "dollars": 52360, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "48,400", "dollars": 48400, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 2, "printed": 56094, "sum": 56092 }, { "diff": 0, "printed": 52360, "sum": 52360 }, { "diff": 0, "printed": 48400, "sum": 48400 } ], "state": "within_rounding" }, "department": "COUNTY BUILDINGS - PSCII", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY BUILDINGS - PSCII", "heading_from_total": false, "held": null, "id": "fy2025-approved/p41/r21", "label_as_printed": "Total COUNTY BUILDINGS - PSCII", "page": 41, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p41/r7", "fy2025-approved/p41/r8", "fy2025-approved/p41/r9", "fy2025-approved/p41/r10", "fy2025-approved/p41/r11", "fy2025-approved/p41/r12", "fy2025-approved/p41/r13", "fy2025-approved/p41/r14", "fy2025-approved/p41/r15", "fy2025-approved/p41/r16", "fy2025-approved/p41/r17", "fy2025-approved/p41/r19" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,842,926", "dollars": 1842926, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,120,111", "dollars": 2120111, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "2,443,715", "dollars": 2443715, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "FACILITIES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FACILITIES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p41/r23", "label_as_printed": "Salaries & Benefits", "page": 41, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53070", "book_id": "fy2025-approved", "cells": [ { "as_printed": "17,046", "dollars": 17046, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "16,000", "dollars": 16000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "16,000", "dollars": 16000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "FACILITIES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FACILITIES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p41/r24", "label_as_printed": "COMMUNICATION", "page": 41, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53330", "book_id": "fy2025-approved", "cells": [ { "as_printed": "436", "dollars": 436, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,400", "dollars": 2400, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "FACILITIES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FACILITIES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p41/r25", "label_as_printed": "LICENSES", "page": 41, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53340", "book_id": "fy2025-approved", "cells": [ { "as_printed": "215,816", "dollars": 215816, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "274,301", "dollars": 274301, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "261,305", "dollars": 261305, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "FACILITIES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FACILITIES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p41/r26", "label_as_printed": "MAINTENANCE AGREEMENTS", "page": 41, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53350", "book_id": "fy2025-approved", "cells": [ { "as_printed": "119,789", "dollars": 119789, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "100,000", "dollars": 100000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "100,000", "dollars": 100000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "FACILITIES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FACILITIES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p41/r27", "label_as_printed": "MAINT. & REPAIRS-BUILDING", "page": 41, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53360", "book_id": "fy2025-approved", "cells": [ { "as_printed": "83,629", "dollars": 83629, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "190,497", "dollars": 190497, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "114,000", "dollars": 114000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "FACILITIES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FACILITIES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p41/r28", "label_as_printed": "MAINT. & REPAIRS-EQUIPMENT", "page": 41, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53380", "book_id": "fy2025-approved", "cells": [ { "as_printed": "10,789", "dollars": 10789, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "12,022", "dollars": 12022, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "12,000", "dollars": 12000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "FACILITIES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FACILITIES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p41/r29", "label_as_printed": "MAINT. & REPAIRS-VEHICLES", "page": 41, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53470", "book_id": "fy2025-approved", "cells": [ { "as_printed": "4,928", "dollars": 4928, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "5,000", "dollars": 5000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "5,000", "dollars": 5000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "FACILITIES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FACILITIES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p41/r30", "label_as_printed": "PEST CONTROL", "page": 41, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53510", "book_id": "fy2025-approved", "cells": [ { "as_printed": "29,423", "dollars": 29423, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "7,667", "dollars": 7667, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "6,000", "dollars": 6000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "FACILITIES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FACILITIES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p41/r31", "label_as_printed": "RENTALS", "page": 41, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2025-approved", "cells": [ { "as_printed": "2,202", "dollars": 2202, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "FACILITIES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FACILITIES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p41/r32", "label_as_printed": "TRAVEL", "page": 41, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53560", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,506", "dollars": 1506, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "5,400", "dollars": 5400, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "FACILITIES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FACILITIES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p41/r33", "label_as_printed": "TUITION", "page": 41, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53590", "book_id": "fy2025-approved", "cells": [ { "as_printed": "11,831", "dollars": 11831, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "12,000", "dollars": 12000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "12,000", "dollars": 12000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "FACILITIES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FACILITIES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p41/r34", "label_as_printed": "DISPOSAL FEES", "page": 41, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "303,323", "dollars": 303323, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "474,283", "dollars": 474283, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "300,000", "dollars": 300000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "FACILITIES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FACILITIES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p41/r35", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 41, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54100", "book_id": "fy2025-approved", "cells": [ { "as_printed": "43,443", "dollars": 43443, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "66,000", "dollars": 66000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "60,000", "dollars": 60000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "FACILITIES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FACILITIES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p41/r36", "label_as_printed": "CUSTODIAL SUPPLIES", "page": 41, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54150", "book_id": "fy2025-approved", "cells": [ { "as_printed": "580,277", "dollars": 580277, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "520,000", "dollars": 520000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "520,000", "dollars": 520000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "FACILITIES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FACILITIES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p41/r37", "label_as_printed": "ELECTRICITY", "page": 41, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54220", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,036", "dollars": 1036, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,200", "dollars": 1200, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,200", "dollars": 1200, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "FACILITIES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FACILITIES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p41/r38", "label_as_printed": "FOOD SUPPLIES", "page": 41, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54250", "book_id": "fy2025-approved", "cells": [ { "as_printed": "15,172", "dollars": 15172, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "18,000", "dollars": 18000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "18,000", "dollars": 18000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "FACILITIES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FACILITIES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p41/r39", "label_as_printed": "GASOLINE", "page": 41, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54340", "book_id": "fy2025-approved", "cells": [ { "as_printed": "138,722", "dollars": 138722, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "152,000", "dollars": 152000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "87,000", "dollars": 87000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "FACILITIES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FACILITIES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p41/r40", "label_as_printed": "NATURAL GAS", "page": 41, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54350", "book_id": "fy2025-approved", "cells": [ { "as_printed": "739", "dollars": 739, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "800", "dollars": 800, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "800", "dollars": 800, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "FACILITIES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FACILITIES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p41/r41", "label_as_printed": "OFFICE SUPPLIES", "page": 41, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54420", "book_id": "fy2025-approved", "cells": [ { "as_printed": "5,430", "dollars": 5430, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "4,500", "dollars": 4500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "4,500", "dollars": 4500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "FACILITIES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FACILITIES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p41/r42", "label_as_printed": "PROPANE GAS", "page": 41, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54440", "book_id": "fy2025-approved", "cells": [ { "as_printed": "317", "dollars": 317, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,000", "dollars": 2000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "2,000", "dollars": 2000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "FACILITIES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FACILITIES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p41/r43", "label_as_printed": "SALT", "page": 41, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53070", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,273", "dollars": 1273, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,020", "dollars": 1020, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "900", "dollars": 900, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COUNTY BUILDINGS - PSCII", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY BUILDINGS - PSCII", "heading_from_total": false, "held": null, "id": "fy2025-approved/p41/r7", "label_as_printed": "COMMUNICATION", "page": 41, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53340", "book_id": "fy2025-approved", "cells": [ { "as_printed": "20,460", "dollars": 20460, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COUNTY BUILDINGS - PSCII", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY BUILDINGS - PSCII", "heading_from_total": false, "held": null, "id": "fy2025-approved/p41/r8", "label_as_printed": "MAINTENANCE AGREEMENTS", "page": 41, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53350", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COUNTY BUILDINGS - PSCII", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY BUILDINGS - PSCII", "heading_from_total": false, "held": null, "id": "fy2025-approved/p41/r9", "label_as_printed": "MAINT. & REPAIRS-BUILDING", "page": 41, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "55040", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "19,300", "dollars": 19300, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "FACILITIES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FACILITIES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p42/r10", "label_as_printed": "INDIRECT COST", "page": 42, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,854,673", "dollars": 1854673, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,159,536", "dollars": 2159536, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,709,443", "dollars": 1709443, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 1854673, "sum": 1854673 }, { "diff": -1, "printed": 2159536, "sum": 2159537 }, { "diff": 0, "printed": 1709443, "sum": 1709443 } ], "state": "within_rounding" }, "department": "FACILITIES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FACILITIES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p42/r11", "label_as_printed": "Other Expenditures", "page": 42, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p41/r24", "fy2025-approved/p41/r25", "fy2025-approved/p41/r26", "fy2025-approved/p41/r27", "fy2025-approved/p41/r28", "fy2025-approved/p41/r29", "fy2025-approved/p41/r30", "fy2025-approved/p41/r31", "fy2025-approved/p41/r32", "fy2025-approved/p41/r33", "fy2025-approved/p41/r34", "fy2025-approved/p41/r35", "fy2025-approved/p41/r36", "fy2025-approved/p41/r37", "fy2025-approved/p41/r38", "fy2025-approved/p41/r39", "fy2025-approved/p41/r40", "fy2025-approved/p41/r41", "fy2025-approved/p41/r42", "fy2025-approved/p41/r43", "fy2025-approved/p42/r6", "fy2025-approved/p42/r7", "fy2025-approved/p42/r8", "fy2025-approved/p42/r9", "fy2025-approved/p42/r10" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57070", "book_id": "fy2025-approved", "cells": [ { "as_printed": "17,850", "dollars": 17850, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "FACILITIES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FACILITIES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p42/r12", "label_as_printed": "BUILDING IMPROVEMENTS", "page": 42, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57180", "book_id": "fy2025-approved", "cells": [ { "as_printed": "32,041", "dollars": 32041, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "65,000", "dollars": 65000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "128,000", "dollars": 128000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "FACILITIES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FACILITIES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p42/r13", "label_as_printed": "MOTOR VEHICLES", "page": 42, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57900", "book_id": "fy2025-approved", "cells": [ { "as_printed": "40,208", "dollars": 40208, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "15,040", "dollars": 15040, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "16,350", "dollars": 16350, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "FACILITIES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FACILITIES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p42/r14", "label_as_printed": "OTHER EQUIPMENT", "page": 42, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "90,099", "dollars": 90099, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "80,040", "dollars": 80040, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "144,350", "dollars": 144350, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 90099, "sum": 90099 }, { "diff": 0, "printed": 80040, "sum": 80040 }, { "diff": 0, "printed": 144350, "sum": 144350 } ], "state": "exact" }, "department": "FACILITIES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FACILITIES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p42/r15", "label_as_printed": "Capital Expenditures", "page": 42, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p42/r12", "fy2025-approved/p42/r13", "fy2025-approved/p42/r14" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "3,787,698", "dollars": 3787698, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "4,359,687", "dollars": 4359687, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "4,297,508", "dollars": 4297508, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 3787698, "sum": 3787698 }, { "diff": -1, "printed": 4359687, "sum": 4359688 }, { "diff": 0, "printed": 4297508, "sum": 4297508 } ], "state": "within_rounding" }, "department": "FACILITIES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FACILITIES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p42/r16", "label_as_printed": "Total FACILITIES", "page": 42, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p41/r23", "fy2025-approved/p41/r24", "fy2025-approved/p41/r25", "fy2025-approved/p41/r26", "fy2025-approved/p41/r27", "fy2025-approved/p41/r28", "fy2025-approved/p41/r29", "fy2025-approved/p41/r30", "fy2025-approved/p41/r31", "fy2025-approved/p41/r32", "fy2025-approved/p41/r33", "fy2025-approved/p41/r34", "fy2025-approved/p41/r35", "fy2025-approved/p41/r36", "fy2025-approved/p41/r37", "fy2025-approved/p41/r38", "fy2025-approved/p41/r39", "fy2025-approved/p41/r40", "fy2025-approved/p41/r41", "fy2025-approved/p41/r42", "fy2025-approved/p41/r43", "fy2025-approved/p42/r6", "fy2025-approved/p42/r7", "fy2025-approved/p42/r8", "fy2025-approved/p42/r9", "fy2025-approved/p42/r10", "fy2025-approved/p42/r12", "fy2025-approved/p42/r13", "fy2025-approved/p42/r14" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "131,458", "dollars": 131458, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "222,298", "dollars": 222298, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "238,720", "dollars": 238720, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "OTHER GENERAL ADMINISTRATION - PUBLIC INFORMATION OFFICER", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER GENERAL ADMINISTRATION - PUBLIC INFORMATION OFFICER", "heading_from_total": false, "held": null, "id": "fy2025-approved/p42/r18", "label_as_printed": "Salaries & Benefits", "page": 42, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53070", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,064", "dollars": 1064, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,140", "dollars": 1140, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,140", "dollars": 1140, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "OTHER GENERAL ADMINISTRATION - PUBLIC INFORMATION OFFICER", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER GENERAL ADMINISTRATION - PUBLIC INFORMATION OFFICER", "heading_from_total": false, "held": null, "id": "fy2025-approved/p42/r19", "label_as_printed": "COMMUNICATION", "page": 42, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2025-approved", "cells": [ { "as_printed": "2,996", "dollars": 2996, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "4,668", "dollars": 4668, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "4,500", "dollars": 4500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "OTHER GENERAL ADMINISTRATION - PUBLIC INFORMATION OFFICER", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER GENERAL ADMINISTRATION - PUBLIC INFORMATION OFFICER", "heading_from_total": false, "held": null, "id": "fy2025-approved/p42/r20", "label_as_printed": "TRAVEL", "page": 42, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53560", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,914", "dollars": 1914, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "4,150", "dollars": 4150, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "4,150", "dollars": 4150, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "OTHER GENERAL ADMINISTRATION - PUBLIC INFORMATION OFFICER", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER GENERAL ADMINISTRATION - PUBLIC INFORMATION OFFICER", "heading_from_total": false, "held": null, "id": "fy2025-approved/p42/r21", "label_as_printed": "TUITION", "page": 42, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "40,904", "dollars": 40904, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "96,345", "dollars": 96345, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "96,345", "dollars": 96345, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "OTHER GENERAL ADMINISTRATION - PUBLIC INFORMATION OFFICER", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER GENERAL ADMINISTRATION - PUBLIC INFORMATION OFFICER", "heading_from_total": false, "held": null, "id": "fy2025-approved/p42/r22", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 42, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "2,495", "dollars": 2495, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,000", "dollars": 2000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "2,000", "dollars": 2000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "OTHER GENERAL ADMINISTRATION - PUBLIC INFORMATION OFFICER", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER GENERAL ADMINISTRATION - PUBLIC INFORMATION OFFICER", "heading_from_total": false, "held": null, "id": "fy2025-approved/p42/r23", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 42, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "49,372", "dollars": 49372, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "108,303", "dollars": 108303, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "108,135", "dollars": 108135, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -1, "printed": 49372, "sum": 49373 }, { "diff": 0, "printed": 108303, "sum": 108303 }, { "diff": 0, "printed": 108135, "sum": 108135 } ], "state": "within_rounding" }, "department": "OTHER GENERAL ADMINISTRATION - PUBLIC INFORMATION OFFICER", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER GENERAL ADMINISTRATION - PUBLIC INFORMATION OFFICER", "heading_from_total": false, "held": null, "id": "fy2025-approved/p42/r24", "label_as_printed": "Other Expenditures", "page": 42, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p42/r19", "fy2025-approved/p42/r20", "fy2025-approved/p42/r21", "fy2025-approved/p42/r22", "fy2025-approved/p42/r23" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "180,830", "dollars": 180830, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "330,601", "dollars": 330601, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "346,855", "dollars": 346855, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -1, "printed": 180830, "sum": 180831 }, { "diff": 0, "printed": 330601, "sum": 330601 }, { "diff": 0, "printed": 346855, "sum": 346855 } ], "state": "within_rounding" }, "department": "OTHER GENERAL ADMINISTRATION - PUBLIC INFORMATION OFFICER", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER GENERAL ADMINISTRATION - PUBLIC INFORMATION OFFICER", "heading_from_total": false, "held": null, "id": "fy2025-approved/p42/r25", "label_as_printed": "Total OTHER GENERAL ADMINISTRATION - PUBLIC", "page": 42, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p42/r18", "fy2025-approved/p42/r19", "fy2025-approved/p42/r20", "fy2025-approved/p42/r21", "fy2025-approved/p42/r22", "fy2025-approved/p42/r23" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53310", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "25,000", "dollars": 25000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "25,000", "dollars": 25000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "OTHER INFORMATION GENERAL ADMINISTRATION OFFICER - LITIGATION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER INFORMATION GENERAL ADMINISTRATION OFFICER - LITIGATION", "heading_from_total": false, "held": null, "id": "fy2025-approved/p42/r27", "label_as_printed": "LEGAL SERVICES", "page": 42, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "25,000", "dollars": 25000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "25,000", "dollars": 25000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 25000, "sum": 25000 }, { "diff": 0, "printed": 25000, "sum": 25000 } ], "state": "exact" }, "department": "OTHER INFORMATION GENERAL ADMINISTRATION OFFICER - LITIGATION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER INFORMATION GENERAL ADMINISTRATION OFFICER - LITIGATION", "heading_from_total": false, "held": null, "id": "fy2025-approved/p42/r28", "label_as_printed": "Other Expenditures", "page": 42, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p42/r27" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "25,000", "dollars": 25000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "25,000", "dollars": 25000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 25000, "sum": 25000 }, { "diff": 0, "printed": 25000, "sum": 25000 } ], "state": "exact" }, "department": "OTHER INFORMATION GENERAL ADMINISTRATION OFFICER - LITIGATION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER INFORMATION GENERAL ADMINISTRATION OFFICER - LITIGATION", "heading_from_total": false, "held": null, "id": "fy2025-approved/p42/r29", "label_as_printed": "Total OTHER GENERAL ADMINISTRATION - LITIGATION", "page": 42, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p42/r27" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "OTHER GENERAL ADMINISTRATION - COUNTY HISTORIAN", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER GENERAL ADMINISTRATION - COUNTY HISTORIAN", "heading_from_total": false, "held": null, "id": "fy2025-approved/p42/r31", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 42, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 3000, "sum": 3000 }, { "diff": 0, "printed": 3000, "sum": 3000 } ], "state": "exact" }, "department": "OTHER GENERAL ADMINISTRATION - COUNTY HISTORIAN", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER GENERAL ADMINISTRATION - COUNTY HISTORIAN", "heading_from_total": false, "held": null, "id": "fy2025-approved/p42/r32", "label_as_printed": "Other Expenditures", "page": 42, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p42/r31" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 3000, "sum": 3000 }, { "diff": 0, "printed": 3000, "sum": 3000 } ], "state": "exact" }, "department": "OTHER GENERAL ADMINISTRATION - COUNTY HISTORIAN", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER GENERAL ADMINISTRATION - COUNTY HISTORIAN", "heading_from_total": false, "held": null, "id": "fy2025-approved/p42/r33", "label_as_printed": "Total OTHER GENERAL ADMINISTRATION - COUNTY", "page": 42, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p42/r31" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53100", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,100,000", "dollars": 1100000, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,127,864", "dollars": 1127864, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,256,739", "dollars": 1256739, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "OTHER HISTORIAN GENERAL ADMINISTRATION - EMERGENCY 911", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER HISTORIAN GENERAL ADMINISTRATION - EMERGENCY 911", "heading_from_total": false, "held": null, "id": "fy2025-approved/p42/r35", "label_as_printed": "CONTRACTS -OTHER PUBLIC AGENCY", "page": 42, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,100,000", "dollars": 1100000, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,127,864", "dollars": 1127864, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,256,739", "dollars": 1256739, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 1100000, "sum": 1100000 }, { "diff": 0, "printed": 1127864, "sum": 1127864 }, { "diff": 0, "printed": 1256739, "sum": 1256739 } ], "state": "exact" }, "department": "OTHER HISTORIAN GENERAL ADMINISTRATION - EMERGENCY 911", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER HISTORIAN GENERAL ADMINISTRATION - EMERGENCY 911", "heading_from_total": false, "held": null, "id": "fy2025-approved/p42/r36", "label_as_printed": "Other Expenditures", "page": 42, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p42/r35" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,100,000", "dollars": 1100000, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,127,864", "dollars": 1127864, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,256,739", "dollars": 1256739, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 1100000, "sum": 1100000 }, { "diff": 0, "printed": 1127864, "sum": 1127864 }, { "diff": 0, "printed": 1256739, "sum": 1256739 } ], "state": "exact" }, "department": "OTHER HISTORIAN GENERAL ADMINISTRATION - EMERGENCY 911", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER HISTORIAN GENERAL ADMINISTRATION - EMERGENCY 911", "heading_from_total": false, "held": null, "id": "fy2025-approved/p42/r37", "label_as_printed": "Total OTHER GENERAL ADMINISTRATION - EMERGENCY 911", "page": 42, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p42/r35" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "303,787", "dollars": 303787, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "532,648", "dollars": 532648, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "426,352", "dollars": 426352, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "ARCHIVES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ARCHIVES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p42/r39", "label_as_printed": "Salaries & Benefits", "page": 42, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53170", "book_id": "fy2025-approved", "cells": [ { "as_printed": "30,094", "dollars": 30094, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "32,075", "dollars": 32075, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "30,800", "dollars": 30800, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "ARCHIVES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ARCHIVES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p42/r40", "label_as_printed": "DATA PROCESSING SERVICES", "page": 42, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53200", "book_id": "fy2025-approved", "cells": [ { "as_printed": "992", "dollars": 992, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,625", "dollars": 1625, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "6,800", "dollars": 6800, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "ARCHIVES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ARCHIVES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p42/r41", "label_as_printed": "DUES & MEMBERSHIPS", "page": 42, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53370", "book_id": "fy2025-approved", "cells": [ { "as_printed": "10,775", "dollars": 10775, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "10,800", "dollars": 10800, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "9,400", "dollars": 9400, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "ARCHIVES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ARCHIVES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p42/r42", "label_as_printed": "MAINT. & REPAIRS-OFFICE EQUIP.", "page": 42, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54460", "book_id": "fy2025-approved", "cells": [ { "as_printed": "2,029", "dollars": 2029, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "FACILITIES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FACILITIES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p42/r6", "label_as_printed": "SMALL TOOLS", "page": 42, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54510", "book_id": "fy2025-approved", "cells": [ { "as_printed": "6,349", "dollars": 6349, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "8,000", "dollars": 8000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "8,000", "dollars": 8000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "FACILITIES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FACILITIES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p42/r7", "label_as_printed": "UNIFORMS", "page": 42, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54540", "book_id": "fy2025-approved", "cells": [ { "as_printed": "167,635", "dollars": 167635, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "179,000", "dollars": 179000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "89,000", "dollars": 89000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "FACILITIES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FACILITIES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p42/r8", "label_as_printed": "WATER & SEWER", "page": 42, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "92,806", "dollars": 92806, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "87,567", "dollars": 87567, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "83,238", "dollars": 83238, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "FACILITIES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FACILITIES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p42/r9", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 42, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54140", "book_id": "fy2025-approved", "cells": [ { "as_printed": "3", "dollars": 3, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "600", "dollars": 600, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "600", "dollars": 600, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "ARCHIVES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ARCHIVES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p43/r10", "label_as_printed": "DUPLICATING SUPPLIES", "page": 43, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54320", "book_id": "fy2025-approved", "cells": [ { "as_printed": "2,959", "dollars": 2959, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,900", "dollars": 1900, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,900", "dollars": 1900, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "ARCHIVES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ARCHIVES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p43/r11", "label_as_printed": "LIBRARY BOOKS/MEDIA", "page": 43, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54350", "book_id": "fy2025-approved", "cells": [ { "as_printed": "19,667", "dollars": 19667, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "15,741", "dollars": 15741, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "15,025", "dollars": 15025, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "ARCHIVES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ARCHIVES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p43/r12", "label_as_printed": "OFFICE SUPPLIES", "page": 43, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "6,560", "dollars": 6560, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,225", "dollars": 1225, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,225", "dollars": 1225, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "ARCHIVES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ARCHIVES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p43/r13", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 43, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "86,859", "dollars": 86859, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "90,806", "dollars": 90806, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "93,300", "dollars": 93300, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 86859, "sum": 86859 }, { "diff": 0, "printed": 90806, "sum": 90806 }, { "diff": 0, "printed": 93300, "sum": 93300 } ], "state": "exact" }, "department": "ARCHIVES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ARCHIVES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p43/r14", "label_as_printed": "Other Expenditures", "page": 43, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p42/r40", "fy2025-approved/p42/r41", "fy2025-approved/p42/r42", "fy2025-approved/p43/r6", "fy2025-approved/p43/r7", "fy2025-approved/p43/r8", "fy2025-approved/p43/r9", "fy2025-approved/p43/r10", "fy2025-approved/p43/r11", "fy2025-approved/p43/r12", "fy2025-approved/p43/r13" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57110", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "17,144", "dollars": 17144, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "ARCHIVES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ARCHIVES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p43/r15", "label_as_printed": "FURNITURE & FIXTURES", "page": 43, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57900", "book_id": "fy2025-approved", "cells": [ { "as_printed": "34,655", "dollars": 34655, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "4,140", "dollars": 4140, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "ARCHIVES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ARCHIVES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p43/r16", "label_as_printed": "OTHER EQUIPMENT", "page": 43, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "34,655", "dollars": 34655, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "21,284", "dollars": 21284, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 34655, "sum": 34655 }, { "diff": 0, "printed": 21284, "sum": 21284 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "ARCHIVES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ARCHIVES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p43/r17", "label_as_printed": "Capital Expenditures", "page": 43, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p43/r15", "fy2025-approved/p43/r16" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "425,301", "dollars": 425301, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "644,738", "dollars": 644738, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "519,652", "dollars": 519652, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 425301, "sum": 425301 }, { "diff": 0, "printed": 644738, "sum": 644738 }, { "diff": 0, "printed": 519652, "sum": 519652 } ], "state": "exact" }, "department": "ARCHIVES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ARCHIVES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p43/r18", "label_as_printed": "Total ARCHIVES", "page": 43, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p42/r39", "fy2025-approved/p42/r40", "fy2025-approved/p42/r41", "fy2025-approved/p42/r42", "fy2025-approved/p43/r6", "fy2025-approved/p43/r7", "fy2025-approved/p43/r8", "fy2025-approved/p43/r9", "fy2025-approved/p43/r10", "fy2025-approved/p43/r11", "fy2025-approved/p43/r12", "fy2025-approved/p43/r13", "fy2025-approved/p43/r15", "fy2025-approved/p43/r16" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "800,050", "dollars": 800050, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "929,685", "dollars": 929685, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,072,487", "dollars": 1072487, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "ACCOUNTS & BUDGETS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ACCOUNTS & BUDGETS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p43/r20", "label_as_printed": "Salaries & Benefits", "page": 43, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53070", "book_id": "fy2025-approved", "cells": [ { "as_printed": "2,154", "dollars": 2154, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,500", "dollars": 2500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "2,750", "dollars": 2750, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "ACCOUNTS & BUDGETS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ACCOUNTS & BUDGETS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p43/r21", "label_as_printed": "COMMUNICATION", "page": 43, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53170", "book_id": "fy2025-approved", "cells": [ { "as_printed": "9,719", "dollars": 9719, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "9,500", "dollars": 9500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "10,500", "dollars": 10500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "ACCOUNTS & BUDGETS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ACCOUNTS & BUDGETS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p43/r22", "label_as_printed": "DATA PROCESSING SERVICES", "page": 43, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53200", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,330", "dollars": 1330, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,280", "dollars": 1280, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "280", "dollars": 280, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "ACCOUNTS & BUDGETS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ACCOUNTS & BUDGETS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p43/r23", "label_as_printed": "DUES & MEMBERSHIPS", "page": 43, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53480", "book_id": "fy2025-approved", "cells": [ { "as_printed": "6,088", "dollars": 6088, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "6,400", "dollars": 6400, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "6,400", "dollars": 6400, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "ACCOUNTS & BUDGETS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ACCOUNTS & BUDGETS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p43/r24", "label_as_printed": "POSTAL CHARGES", "page": 43, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53490", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "ACCOUNTS & BUDGETS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ACCOUNTS & BUDGETS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p43/r25", "label_as_printed": "PRINTING, STATIONARY & FORMS", "page": 43, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53510", "book_id": "fy2025-approved", "cells": [ { "as_printed": "856", "dollars": 856, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "845", "dollars": 845, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "845", "dollars": 845, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "ACCOUNTS & BUDGETS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ACCOUNTS & BUDGETS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p43/r26", "label_as_printed": "RENTALS", "page": 43, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2025-approved", "cells": [ { "as_printed": "3,959", "dollars": 3959, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,500", "dollars": 2500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "2,500", "dollars": 2500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "ACCOUNTS & BUDGETS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ACCOUNTS & BUDGETS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p43/r27", "label_as_printed": "TRAVEL", "page": 43, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53560", "book_id": "fy2025-approved", "cells": [ { "as_printed": "3,217", "dollars": 3217, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,500", "dollars": 2500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "2,500", "dollars": 2500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "ACCOUNTS & BUDGETS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ACCOUNTS & BUDGETS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p43/r28", "label_as_printed": "TUITION", "page": 43, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "33,686", "dollars": 33686, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "68,000", "dollars": 68000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "388,000", "dollars": 388000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "ACCOUNTS & BUDGETS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ACCOUNTS & BUDGETS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p43/r29", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 43, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54110", "book_id": "fy2025-approved", "cells": [ { "as_printed": "4,710", "dollars": 4710, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "5,000", "dollars": 5000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "5,000", "dollars": 5000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "ACCOUNTS & BUDGETS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ACCOUNTS & BUDGETS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p43/r30", "label_as_printed": "DATA PROCESSING SUPPLIES", "page": 43, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54320", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "300", "dollars": 300, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "300", "dollars": 300, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "ACCOUNTS & BUDGETS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ACCOUNTS & BUDGETS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p43/r31", "label_as_printed": "LIBRARY BOOKS/MEDIA", "page": 43, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54350", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,421", "dollars": 1421, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,400", "dollars": 2400, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "2,400", "dollars": 2400, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "ACCOUNTS & BUDGETS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ACCOUNTS & BUDGETS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p43/r32", "label_as_printed": "OFFICE SUPPLIES", "page": 43, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,492", "dollars": 1492, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,079", "dollars": 2079, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,750", "dollars": 1750, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "ACCOUNTS & BUDGETS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ACCOUNTS & BUDGETS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p43/r33", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 43, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "55990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "493", "dollars": 493, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "ACCOUNTS & BUDGETS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ACCOUNTS & BUDGETS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p43/r34", "label_as_printed": "OTHER CHARGES", "page": 43, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "69,123", "dollars": 69123, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "103,804", "dollars": 103804, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "423,725", "dollars": 423725, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -2, "printed": 69123, "sum": 69125 }, { "diff": 0, "printed": 103804, "sum": 103804 }, { "diff": 0, "printed": 423725, "sum": 423725 } ], "state": "within_rounding" }, "department": "ACCOUNTS & BUDGETS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ACCOUNTS & BUDGETS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p43/r35", "label_as_printed": "Other Expenditures", "page": 43, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p43/r21", "fy2025-approved/p43/r22", "fy2025-approved/p43/r23", "fy2025-approved/p43/r24", "fy2025-approved/p43/r25", "fy2025-approved/p43/r26", "fy2025-approved/p43/r27", "fy2025-approved/p43/r28", "fy2025-approved/p43/r29", "fy2025-approved/p43/r30", "fy2025-approved/p43/r31", "fy2025-approved/p43/r32", "fy2025-approved/p43/r33", "fy2025-approved/p43/r34" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57110", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "3,500", "dollars": 3500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "ACCOUNTS & BUDGETS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ACCOUNTS & BUDGETS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p43/r36", "label_as_printed": "FURNITURE & FIXTURES", "page": 43, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "3,500", "dollars": 3500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 3500, "sum": 3500 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "ACCOUNTS & BUDGETS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ACCOUNTS & BUDGETS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p43/r37", "label_as_printed": "Capital Expenditures", "page": 43, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p43/r36" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "869,173", "dollars": 869173, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,036,989", "dollars": 1036989, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,496,212", "dollars": 1496212, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -2, "printed": 869173, "sum": 869175 }, { "diff": 0, "printed": 1036989, "sum": 1036989 }, { "diff": 0, "printed": 1496212, "sum": 1496212 } ], "state": "within_rounding" }, "department": "ACCOUNTS & BUDGETS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ACCOUNTS & BUDGETS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p43/r38", "label_as_printed": "Total ACCOUNTS & BUDGETS", "page": 43, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p43/r20", "fy2025-approved/p43/r21", "fy2025-approved/p43/r22", "fy2025-approved/p43/r23", "fy2025-approved/p43/r24", "fy2025-approved/p43/r25", "fy2025-approved/p43/r26", "fy2025-approved/p43/r27", "fy2025-approved/p43/r28", "fy2025-approved/p43/r29", "fy2025-approved/p43/r30", "fy2025-approved/p43/r31", "fy2025-approved/p43/r32", "fy2025-approved/p43/r33", "fy2025-approved/p43/r34", "fy2025-approved/p43/r36" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "375,326", "dollars": 375326, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "392,757", "dollars": 392757, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "435,065", "dollars": 435065, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "PURCHASING", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PURCHASING", "heading_from_total": false, "held": null, "id": "fy2025-approved/p43/r40", "label_as_printed": "Salaries & Benefits", "page": 43, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53070", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,020", "dollars": 1020, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,100", "dollars": 1100, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,200", "dollars": 1200, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "PURCHASING", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PURCHASING", "heading_from_total": false, "held": null, "id": "fy2025-approved/p43/r41", "label_as_printed": "COMMUNICATION", "page": 43, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53200", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,689", "dollars": 1689, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,600", "dollars": 1600, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,600", "dollars": 1600, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "PURCHASING", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PURCHASING", "heading_from_total": false, "held": null, "id": "fy2025-approved/p43/r42", "label_as_printed": "DUES & MEMBERSHIPS", "page": 43, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53360", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,017", "dollars": 1017, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,500", "dollars": 2500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "2,500", "dollars": 2500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "PURCHASING", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PURCHASING", "heading_from_total": false, "held": null, "id": "fy2025-approved/p43/r43", "label_as_printed": "MAINT. & REPAIRS-EQUIPMENT", "page": 43, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53510", "book_id": "fy2025-approved", "cells": [ { "as_printed": "9,870", "dollars": 9870, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "15,550", "dollars": 15550, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "12,550", "dollars": 12550, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "ARCHIVES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ARCHIVES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p43/r6", "label_as_printed": "RENTALS", "page": 43, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,082", "dollars": 1082, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "4,435", "dollars": 4435, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "7,000", "dollars": 7000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "ARCHIVES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ARCHIVES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p43/r7", "label_as_printed": "TRAVEL", "page": 43, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53560", "book_id": "fy2025-approved", "cells": [ { "as_printed": "2,493", "dollars": 2493, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,000", "dollars": 2000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "3,500", "dollars": 3500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "ARCHIVES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ARCHIVES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p43/r8", "label_as_printed": "TUITION", "page": 43, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "2,364", "dollars": 2364, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "4,855", "dollars": 4855, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "4,500", "dollars": 4500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "ARCHIVES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ARCHIVES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p43/r9", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 43, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53560", "book_id": "fy2025-approved", "cells": [ { "as_printed": "100", "dollars": 100, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,500", "dollars": 1500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "PURCHASING", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PURCHASING", "heading_from_total": false, "held": null, "id": "fy2025-approved/p44/r10", "label_as_printed": "TUITION", "page": 44, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "3,859", "dollars": 3859, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "4,000", "dollars": 4000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "4,000", "dollars": 4000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "PURCHASING", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PURCHASING", "heading_from_total": false, "held": null, "id": "fy2025-approved/p44/r11", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 44, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54110", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,367", "dollars": 1367, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "PURCHASING", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PURCHASING", "heading_from_total": false, "held": null, "id": "fy2025-approved/p44/r12", "label_as_printed": "DATA PROCESSING SUPPLIES", "page": 44, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54140", "book_id": "fy2025-approved", "cells": [ { "as_printed": "179", "dollars": 179, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "PURCHASING", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PURCHASING", "heading_from_total": false, "held": null, "id": "fy2025-approved/p44/r13", "label_as_printed": "DUPLICATING SUPPLIES", "page": 44, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54220", "book_id": "fy2025-approved", "cells": [ { "as_printed": "390", "dollars": 390, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "PURCHASING", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PURCHASING", "heading_from_total": false, "held": null, "id": "fy2025-approved/p44/r14", "label_as_printed": "FOOD SUPPLIES", "page": 44, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54250", "book_id": "fy2025-approved", "cells": [ { "as_printed": "2,160", "dollars": 2160, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "3,250", "dollars": 3250, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "3,250", "dollars": 3250, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "PURCHASING", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PURCHASING", "heading_from_total": false, "held": null, "id": "fy2025-approved/p44/r15", "label_as_printed": "GASOLINE", "page": 44, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54350", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,818", "dollars": 1818, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "PURCHASING", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PURCHASING", "heading_from_total": false, "held": null, "id": "fy2025-approved/p44/r16", "label_as_printed": "OFFICE SUPPLIES", "page": 44, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "3,948", "dollars": 3948, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "7,000", "dollars": 7000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "7,000", "dollars": 7000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "PURCHASING", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PURCHASING", "heading_from_total": false, "held": null, "id": "fy2025-approved/p44/r17", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 44, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "55080", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "50", "dollars": 50, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "50", "dollars": 50, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "PURCHASING", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PURCHASING", "heading_from_total": false, "held": null, "id": "fy2025-approved/p44/r18", "label_as_printed": "PREMIUMS-CORPORATE SURETY BOND", "page": 44, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "32,079", "dollars": 32079, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "37,355", "dollars": 37355, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "39,755", "dollars": 39755, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -1, "printed": 32079, "sum": 32080 }, { "diff": 0, "printed": 37355, "sum": 37355 }, { "diff": 0, "printed": 39755, "sum": 39755 } ], "state": "within_rounding" }, "department": "PURCHASING", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PURCHASING", "heading_from_total": false, "held": null, "id": "fy2025-approved/p44/r19", "label_as_printed": "Other Expenditures", "page": 44, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p43/r41", "fy2025-approved/p43/r42", "fy2025-approved/p43/r43", "fy2025-approved/p44/r6", "fy2025-approved/p44/r7", "fy2025-approved/p44/r8", "fy2025-approved/p44/r9", "fy2025-approved/p44/r10", "fy2025-approved/p44/r11", "fy2025-approved/p44/r12", "fy2025-approved/p44/r13", "fy2025-approved/p44/r14", "fy2025-approved/p44/r15", "fy2025-approved/p44/r16", "fy2025-approved/p44/r17", "fy2025-approved/p44/r18" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57180", "book_id": "fy2025-approved", "cells": [ { "as_printed": "24,308", "dollars": 24308, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "PURCHASING", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PURCHASING", "heading_from_total": false, "held": null, "id": "fy2025-approved/p44/r20", "label_as_printed": "MOTOR VEHICLES", "page": 44, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "24,110", "dollars": 24110, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "PURCHASING", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PURCHASING", "heading_from_total": false, "held": null, "id": "fy2025-approved/p44/r21", "label_as_printed": "OTHER CAPITAL OUTLAY", "page": 44, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "48,418", "dollars": 48418, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 48418, "sum": 48418 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "PURCHASING", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PURCHASING", "heading_from_total": false, "held": null, "id": "fy2025-approved/p44/r22", "label_as_printed": "Capital Expenditures", "page": 44, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p44/r20", "fy2025-approved/p44/r21" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "455,823", "dollars": 455823, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "430,112", "dollars": 430112, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "474,820", "dollars": 474820, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -1, "printed": 455823, "sum": 455824 }, { "diff": 0, "printed": 430112, "sum": 430112 }, { "diff": 0, "printed": 474820, "sum": 474820 } ], "state": "within_rounding" }, "department": "PURCHASING", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PURCHASING", "heading_from_total": false, "held": null, "id": "fy2025-approved/p44/r23", "label_as_printed": "Total PURCHASING", "page": 44, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p43/r40", "fy2025-approved/p43/r41", "fy2025-approved/p43/r42", "fy2025-approved/p43/r43", "fy2025-approved/p44/r6", "fy2025-approved/p44/r7", "fy2025-approved/p44/r8", "fy2025-approved/p44/r9", "fy2025-approved/p44/r10", "fy2025-approved/p44/r11", "fy2025-approved/p44/r12", "fy2025-approved/p44/r13", "fy2025-approved/p44/r14", "fy2025-approved/p44/r15", "fy2025-approved/p44/r16", "fy2025-approved/p44/r17", "fy2025-approved/p44/r18", "fy2025-approved/p44/r20", "fy2025-approved/p44/r21" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,600,676", "dollars": 1600676, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,047,683", "dollars": 2047683, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "2,190,811", "dollars": 2190811, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "PROPERTY ASSESSOR'S OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PROPERTY ASSESSOR'S OFFICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p44/r25", "label_as_printed": "Salaries & Benefits", "page": 44, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53050", "book_id": "fy2025-approved", "cells": [ { "as_printed": "107,555", "dollars": 107555, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "183,750", "dollars": 183750, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "110,000", "dollars": 110000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "PROPERTY ASSESSOR'S OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PROPERTY ASSESSOR'S OFFICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p44/r26", "label_as_printed": "AUDIT SERVICES", "page": 44, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53070", "book_id": "fy2025-approved", "cells": [ { "as_printed": "5,312", "dollars": 5312, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "7,700", "dollars": 7700, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "7,700", "dollars": 7700, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "PROPERTY ASSESSOR'S OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PROPERTY ASSESSOR'S OFFICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p44/r27", "label_as_printed": "COMMUNICATION", "page": 44, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53170", "book_id": "fy2025-approved", "cells": [ { "as_printed": "257,585", "dollars": 257585, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "361,548", "dollars": 361548, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "229,905", "dollars": 229905, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "PROPERTY ASSESSOR'S OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PROPERTY ASSESSOR'S OFFICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p44/r28", "label_as_printed": "DATA PROCESSING SERVICES", "page": 44, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53200", "book_id": "fy2025-approved", "cells": [ { "as_printed": "4,466", "dollars": 4466, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "6,260", "dollars": 6260, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "9,371", "dollars": 9371, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "PROPERTY ASSESSOR'S OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PROPERTY ASSESSOR'S OFFICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p44/r29", "label_as_printed": "DUES & MEMBERSHIPS", "page": 44, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53300", "book_id": "fy2025-approved", "cells": [ { "as_printed": "4,429", "dollars": 4429, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,400", "dollars": 2400, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "2,400", "dollars": 2400, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "PROPERTY ASSESSOR'S OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PROPERTY ASSESSOR'S OFFICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p44/r30", "label_as_printed": "OPERATING LEASE PAYMENTS", "page": 44, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53320", "book_id": "fy2025-approved", "cells": [ { "as_printed": "84", "dollars": 84, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "300", "dollars": 300, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "300", "dollars": 300, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "PROPERTY ASSESSOR'S OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PROPERTY ASSESSOR'S OFFICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p44/r31", "label_as_printed": "LEGAL NOTICE/RECORD/COURT COST", "page": 44, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53380", "book_id": "fy2025-approved", "cells": [ { "as_printed": "701", "dollars": 701, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,000", "dollars": 2000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "2,000", "dollars": 2000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "PROPERTY ASSESSOR'S OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PROPERTY ASSESSOR'S OFFICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p44/r32", "label_as_printed": "MAINT. & REPAIRS-VEHICLES", "page": 44, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53480", "book_id": "fy2025-approved", "cells": [ { "as_printed": "14,941", "dollars": 14941, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "47,875", "dollars": 47875, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "20,700", "dollars": 20700, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "PROPERTY ASSESSOR'S OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PROPERTY ASSESSOR'S OFFICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p44/r33", "label_as_printed": "POSTAL CHARGES", "page": 44, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53490", "book_id": "fy2025-approved", "cells": [ { "as_printed": "9,861", "dollars": 9861, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "28,000", "dollars": 28000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "21,000", "dollars": 21000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "PROPERTY ASSESSOR'S OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PROPERTY ASSESSOR'S OFFICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p44/r34", "label_as_printed": "PRINTING, STATIONARY & FORMS", "page": 44, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53510", "book_id": "fy2025-approved", "cells": [ { "as_printed": "420", "dollars": 420, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "464", "dollars": 464, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "464", "dollars": 464, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "PROPERTY ASSESSOR'S OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PROPERTY ASSESSOR'S OFFICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p44/r35", "label_as_printed": "RENTALS", "page": 44, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2025-approved", "cells": [ { "as_printed": "12,911", "dollars": 12911, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "8,000", "dollars": 8000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "8,000", "dollars": 8000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "PROPERTY ASSESSOR'S OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PROPERTY ASSESSOR'S OFFICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p44/r36", "label_as_printed": "TRAVEL", "page": 44, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53560", "book_id": "fy2025-approved", "cells": [ { "as_printed": "5,544", "dollars": 5544, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "5,075", "dollars": 5075, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "7,000", "dollars": 7000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "PROPERTY ASSESSOR'S OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PROPERTY ASSESSOR'S OFFICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p44/r37", "label_as_printed": "TUITION", "page": 44, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "694", "dollars": 694, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "35,813", "dollars": 35813, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "25,945", "dollars": 25945, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "PROPERTY ASSESSOR'S OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PROPERTY ASSESSOR'S OFFICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p44/r38", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 44, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54250", "book_id": "fy2025-approved", "cells": [ { "as_printed": "2,682", "dollars": 2682, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "3,500", "dollars": 3500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "3,500", "dollars": 3500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "PROPERTY ASSESSOR'S OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PROPERTY ASSESSOR'S OFFICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p44/r39", "label_as_printed": "GASOLINE", "page": 44, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54320", "book_id": "fy2025-approved", "cells": [ { "as_printed": "213", "dollars": 213, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "200", "dollars": 200, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "200", "dollars": 200, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "PROPERTY ASSESSOR'S OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PROPERTY ASSESSOR'S OFFICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p44/r40", "label_as_printed": "LIBRARY BOOKS/MEDIA", "page": 44, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54350", "book_id": "fy2025-approved", "cells": [ { "as_printed": "3,400", "dollars": 3400, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "10,400", "dollars": 10400, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "3,470", "dollars": 3470, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "PROPERTY ASSESSOR'S OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PROPERTY ASSESSOR'S OFFICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p44/r41", "label_as_printed": "OFFICE SUPPLIES", "page": 44, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "7,276", "dollars": 7276, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "3,250", "dollars": 3250, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "3,250", "dollars": 3250, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "PROPERTY ASSESSOR'S OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PROPERTY ASSESSOR'S OFFICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p44/r42", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 44, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53380", "book_id": "fy2025-approved", "cells": [ { "as_printed": "137", "dollars": 137, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,375", "dollars": 1375, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,375", "dollars": 1375, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "PURCHASING", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PURCHASING", "heading_from_total": false, "held": null, "id": "fy2025-approved/p44/r6", "label_as_printed": "MAINT. & REPAIRS-VEHICLES", "page": 44, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53480", "book_id": "fy2025-approved", "cells": [ { "as_printed": "616", "dollars": 616, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "400", "dollars": 400, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "400", "dollars": 400, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "PURCHASING", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PURCHASING", "heading_from_total": false, "held": null, "id": "fy2025-approved/p44/r7", "label_as_printed": "POSTAL CHARGES", "page": 44, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53510", "book_id": "fy2025-approved", "cells": [ { "as_printed": "14,029", "dollars": 14029, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "16,080", "dollars": 16080, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "16,080", "dollars": 16080, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "PURCHASING", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PURCHASING", "heading_from_total": false, "held": null, "id": "fy2025-approved/p44/r8", "label_as_printed": "RENTALS", "page": 44, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2025-approved", "cells": [ { "as_printed": "(249)", "dollars": -249, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "800", "dollars": 800, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "PURCHASING", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PURCHASING", "heading_from_total": false, "held": null, "id": "fy2025-approved/p44/r9", "label_as_printed": "TRAVEL", "page": 44, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57180", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "80,000", "dollars": 80000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "PROPERTY ASSESSOR'S OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PROPERTY ASSESSOR'S OFFICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p45/r10", "label_as_printed": "MOTOR VEHICLES", "page": 45, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "10,121", "dollars": 10121, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "6,200", "dollars": 6200, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "80,000", "dollars": 80000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 10121, "sum": 10121 }, { "diff": 0, "printed": 6200, "sum": 6200 }, { "diff": 0, "printed": 80000, "sum": 80000 } ], "state": "exact" }, "department": "PROPERTY ASSESSOR'S OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PROPERTY ASSESSOR'S OFFICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p45/r11", "label_as_printed": "Capital Expenditures", "page": 45, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p45/r9", "fy2025-approved/p45/r10" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "2,073,872", "dollars": 2073872, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,760,515", "dollars": 2760515, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "2,726,114", "dollars": 2726114, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 1, "printed": 2073872, "sum": 2073871 }, { "diff": -1, "printed": 2760515, "sum": 2760516 }, { "diff": 0, "printed": 2726114, "sum": 2726114 } ], "state": "within_rounding" }, "department": "PROPERTY ASSESSOR'S OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PROPERTY ASSESSOR'S OFFICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p45/r12", "label_as_printed": "Total PROPERTY ASSESSOR'S OFFICE", "page": 45, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p44/r25", "fy2025-approved/p44/r26", "fy2025-approved/p44/r27", "fy2025-approved/p44/r28", "fy2025-approved/p44/r29", "fy2025-approved/p44/r30", "fy2025-approved/p44/r31", "fy2025-approved/p44/r32", "fy2025-approved/p44/r33", "fy2025-approved/p44/r34", "fy2025-approved/p44/r35", "fy2025-approved/p44/r36", "fy2025-approved/p44/r37", "fy2025-approved/p44/r38", "fy2025-approved/p44/r39", "fy2025-approved/p44/r40", "fy2025-approved/p44/r41", "fy2025-approved/p44/r42", "fy2025-approved/p45/r6", "fy2025-approved/p45/r7", "fy2025-approved/p45/r9", "fy2025-approved/p45/r10" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "701,716", "dollars": 701716, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "871,153", "dollars": 871153, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "952,562", "dollars": 952562, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COUNTY TRUSTEES OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY TRUSTEES OFFICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p45/r14", "label_as_printed": "Salaries & Benefits", "page": 45, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53050", "book_id": "fy2025-approved", "cells": [ { "as_printed": "26,400", "dollars": 26400, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "27,600", "dollars": 27600, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "29,040", "dollars": 29040, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COUNTY TRUSTEES OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY TRUSTEES OFFICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p45/r15", "label_as_printed": "AUDIT SERVICES", "page": 45, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53060", "book_id": "fy2025-approved", "cells": [ { "as_printed": "24,033", "dollars": 24033, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "26,294", "dollars": 26294, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "24,125", "dollars": 24125, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COUNTY TRUSTEES OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY TRUSTEES OFFICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p45/r16", "label_as_printed": "BANK CHARGES", "page": 45, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53070", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,307", "dollars": 1307, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,915", "dollars": 1915, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,915", "dollars": 1915, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COUNTY TRUSTEES OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY TRUSTEES OFFICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p45/r17", "label_as_printed": "COMMUNICATION", "page": 45, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53200", "book_id": "fy2025-approved", "cells": [ { "as_printed": "2,625", "dollars": 2625, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,896", "dollars": 1896, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "2,025", "dollars": 2025, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COUNTY TRUSTEES OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY TRUSTEES OFFICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p45/r18", "label_as_printed": "DUES & MEMBERSHIPS", "page": 45, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53320", "book_id": "fy2025-approved", "cells": [ { "as_printed": "2,033", "dollars": 2033, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "3,606", "dollars": 3606, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "3,300", "dollars": 3300, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COUNTY TRUSTEES OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY TRUSTEES OFFICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p45/r19", "label_as_printed": "LEGAL NOTICE/RECORD/COURT COST", "page": 45, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53480", "book_id": "fy2025-approved", "cells": [ { "as_printed": "28,462", "dollars": 28462, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "40,557", "dollars": 40557, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "40,557", "dollars": 40557, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COUNTY TRUSTEES OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY TRUSTEES OFFICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p45/r20", "label_as_printed": "POSTAL CHARGES", "page": 45, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53490", "book_id": "fy2025-approved", "cells": [ { "as_printed": "132", "dollars": 132, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,900", "dollars": 2900, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "2,900", "dollars": 2900, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COUNTY TRUSTEES OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY TRUSTEES OFFICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p45/r21", "label_as_printed": "PRINTING, STATIONARY & FORMS", "page": 45, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53510", "book_id": "fy2025-approved", "cells": [ { "as_printed": "7,162", "dollars": 7162, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "8,433", "dollars": 8433, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "7,800", "dollars": 7800, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COUNTY TRUSTEES OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY TRUSTEES OFFICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p45/r22", "label_as_printed": "RENTALS", "page": 45, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2025-approved", "cells": [ { "as_printed": "5,677", "dollars": 5677, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "5,500", "dollars": 5500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "5,500", "dollars": 5500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COUNTY TRUSTEES OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY TRUSTEES OFFICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p45/r23", "label_as_printed": "TRAVEL", "page": 45, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53560", "book_id": "fy2025-approved", "cells": [ { "as_printed": "2,215", "dollars": 2215, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "4,200", "dollars": 4200, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "4,000", "dollars": 4000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COUNTY TRUSTEES OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY TRUSTEES OFFICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p45/r24", "label_as_printed": "TUITION", "page": 45, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "19,121", "dollars": 19121, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "28,360", "dollars": 28360, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "27,135", "dollars": 27135, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COUNTY TRUSTEES OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY TRUSTEES OFFICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p45/r25", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 45, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54220", "book_id": "fy2025-approved", "cells": [ { "as_printed": "43", "dollars": 43, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "100", "dollars": 100, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "100", "dollars": 100, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COUNTY TRUSTEES OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY TRUSTEES OFFICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p45/r26", "label_as_printed": "FOOD SUPPLIES", "page": 45, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54350", "book_id": "fy2025-approved", "cells": [ { "as_printed": "5,432", "dollars": 5432, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "4,055", "dollars": 4055, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "5,000", "dollars": 5000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COUNTY TRUSTEES OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY TRUSTEES OFFICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p45/r27", "label_as_printed": "OFFICE SUPPLIES", "page": 45, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54370", "book_id": "fy2025-approved", "cells": [ { "as_printed": "368", "dollars": 368, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "525", "dollars": 525, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "525", "dollars": 525, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COUNTY TRUSTEES OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY TRUSTEES OFFICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p45/r28", "label_as_printed": "PERIODICALS", "page": 45, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "55080", "book_id": "fy2025-approved", "cells": [ { "as_printed": "8,657", "dollars": 8657, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "8,658", "dollars": 8658, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "8,658", "dollars": 8658, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COUNTY TRUSTEES OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY TRUSTEES OFFICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p45/r29", "label_as_printed": "PREMIUMS-CORPORATE SURETY BOND", "page": 45, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "133,667", "dollars": 133667, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "164,600", "dollars": 164600, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "162,580", "dollars": 162580, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 133667, "sum": 133667 }, { "diff": 1, "printed": 164600, "sum": 164599 }, { "diff": 0, "printed": 162580, "sum": 162580 } ], "state": "within_rounding" }, "department": "COUNTY TRUSTEES OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY TRUSTEES OFFICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p45/r30", "label_as_printed": "Other Expenditures", "page": 45, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p45/r15", "fy2025-approved/p45/r16", "fy2025-approved/p45/r17", "fy2025-approved/p45/r18", "fy2025-approved/p45/r19", "fy2025-approved/p45/r20", "fy2025-approved/p45/r21", "fy2025-approved/p45/r22", "fy2025-approved/p45/r23", "fy2025-approved/p45/r24", "fy2025-approved/p45/r25", "fy2025-approved/p45/r26", "fy2025-approved/p45/r27", "fy2025-approved/p45/r28", "fy2025-approved/p45/r29" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "3,314", "dollars": 3314, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "113", "dollars": 113, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COUNTY TRUSTEES OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY TRUSTEES OFFICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p45/r31", "label_as_printed": "OTHER CAPITAL OUTLAY", "page": 45, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "3,314", "dollars": 3314, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "113", "dollars": 113, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 3314, "sum": 3314 }, { "diff": 0, "printed": 113, "sum": 113 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "COUNTY TRUSTEES OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY TRUSTEES OFFICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p45/r32", "label_as_printed": "Capital Expenditures", "page": 45, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p45/r31" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "838,697", "dollars": 838697, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,035,866", "dollars": 1035866, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,115,142", "dollars": 1115142, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 838697, "sum": 838697 }, { "diff": 1, "printed": 1035866, "sum": 1035865 }, { "diff": 0, "printed": 1115142, "sum": 1115142 } ], "state": "within_rounding" }, "department": "COUNTY TRUSTEES OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY TRUSTEES OFFICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p45/r33", "label_as_printed": "Total COUNTY TRUSTEES OFFICE", "page": 45, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p45/r14", "fy2025-approved/p45/r15", "fy2025-approved/p45/r16", "fy2025-approved/p45/r17", "fy2025-approved/p45/r18", "fy2025-approved/p45/r19", "fy2025-approved/p45/r20", "fy2025-approved/p45/r21", "fy2025-approved/p45/r22", "fy2025-approved/p45/r23", "fy2025-approved/p45/r24", "fy2025-approved/p45/r25", "fy2025-approved/p45/r26", "fy2025-approved/p45/r27", "fy2025-approved/p45/r28", "fy2025-approved/p45/r29", "fy2025-approved/p45/r31" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "3,223,022", "dollars": 3223022, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "3,584,070", "dollars": 3584070, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "4,621,810", "dollars": 4621810, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COUNTY CLERK'S OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY CLERK'S OFFICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p45/r35", "label_as_printed": "Salaries & Benefits", "page": 45, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53070", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,200", "dollars": 1200, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,800", "dollars": 1800, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,800", "dollars": 1800, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COUNTY CLERK'S OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY CLERK'S OFFICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p45/r36", "label_as_printed": "COMMUNICATION", "page": 45, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53330", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "195", "dollars": 195, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "195", "dollars": 195, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COUNTY CLERK'S OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY CLERK'S OFFICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p45/r37", "label_as_printed": "LICENSES", "page": 45, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53360", "book_id": "fy2025-approved", "cells": [ { "as_printed": "23,325", "dollars": 23325, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "28,000", "dollars": 28000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "28,000", "dollars": 28000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COUNTY CLERK'S OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY CLERK'S OFFICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p45/r38", "label_as_printed": "MAINT. & REPAIRS-EQUIPMENT", "page": 45, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53480", "book_id": "fy2025-approved", "cells": [ { "as_printed": "188,218", "dollars": 188218, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "120,000", "dollars": 120000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "120,000", "dollars": 120000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COUNTY CLERK'S OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY CLERK'S OFFICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p45/r39", "label_as_printed": "POSTAL CHARGES", "page": 45, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53510", "book_id": "fy2025-approved", "cells": [ { "as_printed": "9,667", "dollars": 9667, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "9,000", "dollars": 9000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "9,000", "dollars": 9000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COUNTY CLERK'S OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY CLERK'S OFFICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p45/r40", "label_as_printed": "RENTALS", "page": 45, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2025-approved", "cells": [ { "as_printed": "3,080", "dollars": 3080, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "3,500", "dollars": 3500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "4,500", "dollars": 4500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COUNTY CLERK'S OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY CLERK'S OFFICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p45/r41", "label_as_printed": "TRAVEL", "page": 45, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "4,846", "dollars": 4846, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "5,500", "dollars": 5500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "15,000", "dollars": 15000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COUNTY CLERK'S OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY CLERK'S OFFICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p45/r42", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 45, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54110", "book_id": "fy2025-approved", "cells": [ { "as_printed": "32,608", "dollars": 32608, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "36,236", "dollars": 36236, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "54,650", "dollars": 54650, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COUNTY CLERK'S OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY CLERK'S OFFICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p45/r43", "label_as_printed": "DATA PROCESSING SUPPLIES", "page": 45, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "55080", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "98", "dollars": 98, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "98", "dollars": 98, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "PROPERTY ASSESSOR'S OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PROPERTY ASSESSOR'S OFFICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p45/r6", "label_as_printed": "PREMIUMS-CORPORATE SURETY BOND", "page": 45, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "55990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "25,000", "dollars": 25000, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "PROPERTY ASSESSOR'S OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PROPERTY ASSESSOR'S OFFICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p45/r7", "label_as_printed": "OTHER CHARGES", "page": 45, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "463,076", "dollars": 463076, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "706,632", "dollars": 706632, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "455,303", "dollars": 455303, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 2, "printed": 463076, "sum": 463074 }, { "diff": -1, "printed": 706632, "sum": 706633 }, { "diff": 0, "printed": 455303, "sum": 455303 } ], "state": "within_rounding" }, "department": "PROPERTY ASSESSOR'S OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PROPERTY ASSESSOR'S OFFICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p45/r8", "label_as_printed": "Other Expenditures", "page": 45, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p44/r26", "fy2025-approved/p44/r27", "fy2025-approved/p44/r28", "fy2025-approved/p44/r29", "fy2025-approved/p44/r30", "fy2025-approved/p44/r31", "fy2025-approved/p44/r32", "fy2025-approved/p44/r33", "fy2025-approved/p44/r34", "fy2025-approved/p44/r35", "fy2025-approved/p44/r36", "fy2025-approved/p44/r37", "fy2025-approved/p44/r38", "fy2025-approved/p44/r39", "fy2025-approved/p44/r40", "fy2025-approved/p44/r41", "fy2025-approved/p44/r42", "fy2025-approved/p45/r6", "fy2025-approved/p45/r7" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57110", "book_id": "fy2025-approved", "cells": [ { "as_printed": "10,121", "dollars": 10121, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "6,200", "dollars": 6200, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "PROPERTY ASSESSOR'S OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PROPERTY ASSESSOR'S OFFICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p45/r9", "label_as_printed": "FURNITURE & FIXTURES", "page": 45, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57070", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "76,400", "dollars": 76400, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COUNTY CLERK'S OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY CLERK'S OFFICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p46/r10", "label_as_printed": "BUILDING IMPROVEMENTS", "page": 46, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57090", "book_id": "fy2025-approved", "cells": [ { "as_printed": "4,257", "dollars": 4257, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "28,000", "dollars": 28000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "28,000", "dollars": 28000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COUNTY CLERK'S OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY CLERK'S OFFICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p46/r11", "label_as_printed": "DATA PROCESSING EQUIPMENT", "page": 46, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "4,257", "dollars": 4257, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "28,000", "dollars": 28000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "104,400", "dollars": 104400, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 4257, "sum": 4257 }, { "diff": 0, "printed": 28000, "sum": 28000 }, { "diff": 0, "printed": 104400, "sum": 104400 } ], "state": "exact" }, "department": "COUNTY CLERK'S OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY CLERK'S OFFICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p46/r12", "label_as_printed": "Capital Expenditures", "page": 46, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p46/r10", "fy2025-approved/p46/r11" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "3,529,539", "dollars": 3529539, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "3,867,113", "dollars": 3867113, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "4,991,405", "dollars": 4991405, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -1, "printed": 3529539, "sum": 3529540 }, { "diff": 0, "printed": 3867113, "sum": 3867113 }, { "diff": 0, "printed": 4991405, "sum": 4991405 } ], "state": "within_rounding" }, "department": "COUNTY CLERK'S OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY CLERK'S OFFICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p46/r13", "label_as_printed": "Total COUNTY CLERK'S OFFICE", "page": 46, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p45/r35", "fy2025-approved/p45/r36", "fy2025-approved/p45/r37", "fy2025-approved/p45/r38", "fy2025-approved/p45/r39", "fy2025-approved/p45/r40", "fy2025-approved/p45/r41", "fy2025-approved/p45/r42", "fy2025-approved/p45/r43", "fy2025-approved/p46/r6", "fy2025-approved/p46/r7", "fy2025-approved/p46/r8", "fy2025-approved/p46/r10", "fy2025-approved/p46/r11" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,800,819", "dollars": 1800819, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,094,660", "dollars": 2094660, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "2,479,002", "dollars": 2479002, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "INFORMATION SYSTEMS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "INFORMATION SYSTEMS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p46/r15", "label_as_printed": "Salaries & Benefits", "page": 46, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53070", "book_id": "fy2025-approved", "cells": [ { "as_printed": "125,603", "dollars": 125603, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "141,820", "dollars": 141820, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "146,900", "dollars": 146900, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "INFORMATION SYSTEMS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "INFORMATION SYSTEMS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p46/r16", "label_as_printed": "COMMUNICATION", "page": 46, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53170", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,624,647", "dollars": 1624647, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,803,285", "dollars": 2803285, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "2,429,820", "dollars": 2429820, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "INFORMATION SYSTEMS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "INFORMATION SYSTEMS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p46/r17", "label_as_printed": "DATA PROCESSING SERVICES", "page": 46, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53270", "book_id": "fy2025-approved", "cells": [ { "as_printed": "22", "dollars": 22, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "100", "dollars": 100, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "200", "dollars": 200, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "INFORMATION SYSTEMS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "INFORMATION SYSTEMS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p46/r18", "label_as_printed": "FREIGHT EXPENSES", "page": 46, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53330", "book_id": "fy2025-approved", "cells": [ { "as_printed": "50,866", "dollars": 50866, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "6,500", "dollars": 6500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "8,250", "dollars": 8250, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "INFORMATION SYSTEMS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "INFORMATION SYSTEMS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p46/r19", "label_as_printed": "LICENSES", "page": 46, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53360", "book_id": "fy2025-approved", "cells": [ { "as_printed": "138", "dollars": 138, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,200", "dollars": 2200, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "2,200", "dollars": 2200, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "INFORMATION SYSTEMS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "INFORMATION SYSTEMS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p46/r20", "label_as_printed": "MAINT. & REPAIRS-EQUIPMENT", "page": 46, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53380", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,210", "dollars": 1210, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,500", "dollars": 2500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,250", "dollars": 1250, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "INFORMATION SYSTEMS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "INFORMATION SYSTEMS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p46/r21", "label_as_printed": "MAINT. & REPAIRS-VEHICLES", "page": 46, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53480", "book_id": "fy2025-approved", "cells": [ { "as_printed": "267", "dollars": 267, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "200", "dollars": 200, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "200", "dollars": 200, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "INFORMATION SYSTEMS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "INFORMATION SYSTEMS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p46/r22", "label_as_printed": "POSTAL CHARGES", "page": 46, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53510", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,850", "dollars": 1850, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,860", "dollars": 1860, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,860", "dollars": 1860, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "INFORMATION SYSTEMS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "INFORMATION SYSTEMS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p46/r23", "label_as_printed": "RENTALS", "page": 46, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2025-approved", "cells": [ { "as_printed": "10,749", "dollars": 10749, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "19,240", "dollars": 19240, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "24,740", "dollars": 24740, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "INFORMATION SYSTEMS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "INFORMATION SYSTEMS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p46/r24", "label_as_printed": "TRAVEL", "page": 46, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53560", "book_id": "fy2025-approved", "cells": [ { "as_printed": "10,718", "dollars": 10718, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "39,300", "dollars": 39300, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "43,800", "dollars": 43800, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "INFORMATION SYSTEMS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "INFORMATION SYSTEMS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p46/r25", "label_as_printed": "TUITION", "page": 46, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "39,420", "dollars": 39420, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "43,550", "dollars": 43550, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "60,000", "dollars": 60000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "INFORMATION SYSTEMS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "INFORMATION SYSTEMS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p46/r26", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 46, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54100", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "100", "dollars": 100, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "100", "dollars": 100, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "INFORMATION SYSTEMS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "INFORMATION SYSTEMS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p46/r27", "label_as_printed": "CUSTODIAL SUPPLIES", "page": 46, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54110", "book_id": "fy2025-approved", "cells": [ { "as_printed": "131,977", "dollars": 131977, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "147,308", "dollars": 147308, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "154,165", "dollars": 154165, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "INFORMATION SYSTEMS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "INFORMATION SYSTEMS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p46/r28", "label_as_printed": "DATA PROCESSING SUPPLIES", "page": 46, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54220", "book_id": "fy2025-approved", "cells": [ { "as_printed": "303", "dollars": 303, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "350", "dollars": 350, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "350", "dollars": 350, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "INFORMATION SYSTEMS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "INFORMATION SYSTEMS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p46/r29", "label_as_printed": "FOOD SUPPLIES", "page": 46, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54250", "book_id": "fy2025-approved", "cells": [ { "as_printed": "559", "dollars": 559, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "800", "dollars": 800, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,600", "dollars": 1600, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "INFORMATION SYSTEMS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "INFORMATION SYSTEMS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p46/r30", "label_as_printed": "GASOLINE", "page": 46, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54350", "book_id": "fy2025-approved", "cells": [ { "as_printed": "473", "dollars": 473, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "400", "dollars": 400, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "600", "dollars": 600, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "INFORMATION SYSTEMS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "INFORMATION SYSTEMS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p46/r31", "label_as_printed": "OFFICE SUPPLIES", "page": 46, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "4,847", "dollars": 4847, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "8,900", "dollars": 8900, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "8,900", "dollars": 8900, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "INFORMATION SYSTEMS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "INFORMATION SYSTEMS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p46/r32", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 46, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "2,003,649", "dollars": 2003649, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "3,218,413", "dollars": 3218413, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "2,884,935", "dollars": 2884935, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 2003649, "sum": 2003649 }, { "diff": 0, "printed": 3218413, "sum": 3218413 }, { "diff": 0, "printed": 2884935, "sum": 2884935 } ], "state": "exact" }, "department": "INFORMATION SYSTEMS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "INFORMATION SYSTEMS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p46/r33", "label_as_printed": "Other Expenditures", "page": 46, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p46/r16", "fy2025-approved/p46/r17", "fy2025-approved/p46/r18", "fy2025-approved/p46/r19", "fy2025-approved/p46/r20", "fy2025-approved/p46/r21", "fy2025-approved/p46/r22", "fy2025-approved/p46/r23", "fy2025-approved/p46/r24", "fy2025-approved/p46/r25", "fy2025-approved/p46/r26", "fy2025-approved/p46/r27", "fy2025-approved/p46/r28", "fy2025-approved/p46/r29", "fy2025-approved/p46/r30", "fy2025-approved/p46/r31", "fy2025-approved/p46/r32" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57080", "book_id": "fy2025-approved", "cells": [ { "as_printed": "10,065", "dollars": 10065, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "INFORMATION SYSTEMS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "INFORMATION SYSTEMS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p46/r34", "label_as_printed": "COMMUNICATION EQUIPMENT", "page": 46, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57090", "book_id": "fy2025-approved", "cells": [ { "as_printed": "123,023", "dollars": 123023, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "55,000", "dollars": 55000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "102,000", "dollars": 102000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "INFORMATION SYSTEMS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "INFORMATION SYSTEMS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p46/r35", "label_as_printed": "DATA PROCESSING EQUIPMENT", "page": 46, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57900", "book_id": "fy2025-approved", "cells": [ { "as_printed": "122,047", "dollars": 122047, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "71,674", "dollars": 71674, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "140,000", "dollars": 140000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "INFORMATION SYSTEMS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "INFORMATION SYSTEMS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p46/r36", "label_as_printed": "OTHER EQUIPMENT", "page": 46, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "255,135", "dollars": 255135, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "126,674", "dollars": 126674, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "242,000", "dollars": 242000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 255135, "sum": 255135 }, { "diff": 0, "printed": 126674, "sum": 126674 }, { "diff": 0, "printed": 242000, "sum": 242000 } ], "state": "exact" }, "department": "INFORMATION SYSTEMS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "INFORMATION SYSTEMS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p46/r37", "label_as_printed": "Capital Expenditures", "page": 46, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p46/r34", "fy2025-approved/p46/r35", "fy2025-approved/p46/r36" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "4,059,603", "dollars": 4059603, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "5,439,747", "dollars": 5439747, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "5,605,937", "dollars": 5605937, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 4059603, "sum": 4059603 }, { "diff": 0, "printed": 5439747, "sum": 5439747 }, { "diff": 0, "printed": 5605937, "sum": 5605937 } ], "state": "exact" }, "department": "INFORMATION SYSTEMS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "INFORMATION SYSTEMS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p46/r38", "label_as_printed": "Total INFORMATION SYSTEMS", "page": 46, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p46/r15", "fy2025-approved/p46/r16", "fy2025-approved/p46/r17", "fy2025-approved/p46/r18", "fy2025-approved/p46/r19", "fy2025-approved/p46/r20", "fy2025-approved/p46/r21", "fy2025-approved/p46/r22", "fy2025-approved/p46/r23", "fy2025-approved/p46/r24", "fy2025-approved/p46/r25", "fy2025-approved/p46/r26", "fy2025-approved/p46/r27", "fy2025-approved/p46/r28", "fy2025-approved/p46/r29", "fy2025-approved/p46/r30", "fy2025-approved/p46/r31", "fy2025-approved/p46/r32", "fy2025-approved/p46/r34", "fy2025-approved/p46/r35", "fy2025-approved/p46/r36" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53330", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "480", "dollars": 480, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "INFORMATION SYSTEMS - IT - OTHER DEPT CAPITAL REQUESTS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "INFORMATION SYSTEMS - IT - OTHER DEPT CAPITAL REQUESTS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p46/r40", "label_as_printed": "LICENSES", "page": 46, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54110", "book_id": "fy2025-approved", "cells": [ { "as_printed": "51,767", "dollars": 51767, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "35,175", "dollars": 35175, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "18,753", "dollars": 18753, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "INFORMATION SYSTEMS - IT - OTHER DEPT CAPITAL REQUESTS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "INFORMATION SYSTEMS - IT - OTHER DEPT CAPITAL REQUESTS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p46/r41", "label_as_printed": "DATA PROCESSING SUPPLIES", "page": 46, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "51,767", "dollars": 51767, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "35,655", "dollars": 35655, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "18,753", "dollars": 18753, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 51767, "sum": 51767 }, { "diff": 0, "printed": 35655, "sum": 35655 }, { "diff": 0, "printed": 18753, "sum": 18753 } ], "state": "exact" }, "department": "INFORMATION SYSTEMS - IT - OTHER DEPT CAPITAL REQUESTS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "INFORMATION SYSTEMS - IT - OTHER DEPT CAPITAL REQUESTS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p46/r42", "label_as_printed": "Other Expenditures", "page": 46, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p46/r40", "fy2025-approved/p46/r41" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57090", "book_id": "fy2025-approved", "cells": [ { "as_printed": "2,685", "dollars": 2685, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "INFORMATION SYSTEMS - IT - OTHER DEPT CAPITAL REQUESTS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "INFORMATION SYSTEMS - IT - OTHER DEPT CAPITAL REQUESTS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p46/r43", "label_as_printed": "DATA PROCESSING EQUIPMENT", "page": 46, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54350", "book_id": "fy2025-approved", "cells": [ { "as_printed": "19,543", "dollars": 19543, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "21,250", "dollars": 21250, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "22,750", "dollars": 22750, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COUNTY CLERK'S OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY CLERK'S OFFICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p46/r6", "label_as_printed": "OFFICE SUPPLIES", "page": 46, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "19,774", "dollars": 19774, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "29,262", "dollars": 29262, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "9,000", "dollars": 9000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COUNTY CLERK'S OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY CLERK'S OFFICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p46/r7", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 46, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "55080", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "300", "dollars": 300, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "300", "dollars": 300, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COUNTY CLERK'S OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY CLERK'S OFFICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p46/r8", "label_as_printed": "PREMIUMS-CORPORATE SURETY BOND", "page": 46, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "302,260", "dollars": 302260, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "255,043", "dollars": 255043, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "265,195", "dollars": 265195, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -1, "printed": 302260, "sum": 302261 }, { "diff": 0, "printed": 255043, "sum": 255043 }, { "diff": 0, "printed": 265195, "sum": 265195 } ], "state": "within_rounding" }, "department": "COUNTY CLERK'S OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY CLERK'S OFFICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p46/r9", "label_as_printed": "Other Expenditures", "page": 46, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p45/r36", "fy2025-approved/p45/r37", "fy2025-approved/p45/r38", "fy2025-approved/p45/r39", "fy2025-approved/p45/r40", "fy2025-approved/p45/r41", "fy2025-approved/p45/r42", "fy2025-approved/p45/r43", "fy2025-approved/p46/r6", "fy2025-approved/p46/r7", "fy2025-approved/p46/r8" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53320", "book_id": "fy2025-approved", "cells": [ { "as_printed": "17,360", "dollars": 17360, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "49,537", "dollars": 49537, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "40,000", "dollars": 40000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "OTHER REQUESTS FINANCE - BACK TAX ATTORNEY", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER REQUESTS FINANCE - BACK TAX ATTORNEY", "heading_from_total": false, "held": null, "id": "fy2025-approved/p47/r10", "label_as_printed": "LEGAL NOTICE/RECORD/COURT COST", "page": 47, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53480", "book_id": "fy2025-approved", "cells": [ { "as_printed": "19,078", "dollars": 19078, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "21,000", "dollars": 21000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "21,000", "dollars": 21000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "OTHER REQUESTS FINANCE - BACK TAX ATTORNEY", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER REQUESTS FINANCE - BACK TAX ATTORNEY", "heading_from_total": false, "held": null, "id": "fy2025-approved/p47/r11", "label_as_printed": "POSTAL CHARGES", "page": 47, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54110", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "300", "dollars": 300, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "300", "dollars": 300, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "OTHER REQUESTS FINANCE - BACK TAX ATTORNEY", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER REQUESTS FINANCE - BACK TAX ATTORNEY", "heading_from_total": false, "held": null, "id": "fy2025-approved/p47/r12", "label_as_printed": "DATA PROCESSING SUPPLIES", "page": 47, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "36,438", "dollars": 36438, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "70,837", "dollars": 70837, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "61,300", "dollars": 61300, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 36438, "sum": 36438 }, { "diff": 0, "printed": 70837, "sum": 70837 }, { "diff": 0, "printed": 61300, "sum": 61300 } ], "state": "exact" }, "department": "OTHER REQUESTS FINANCE - BACK TAX ATTORNEY", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER REQUESTS FINANCE - BACK TAX ATTORNEY", "heading_from_total": false, "held": null, "id": "fy2025-approved/p47/r13", "label_as_printed": "Other Expenditures", "page": 47, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p47/r10", "fy2025-approved/p47/r11", "fy2025-approved/p47/r12" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "36,438", "dollars": 36438, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "70,837", "dollars": 70837, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "61,300", "dollars": 61300, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 36438, "sum": 36438 }, { "diff": 0, "printed": 70837, "sum": 70837 }, { "diff": 0, "printed": 61300, "sum": 61300 } ], "state": "exact" }, "department": "OTHER REQUESTS FINANCE - BACK TAX ATTORNEY", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER REQUESTS FINANCE - BACK TAX ATTORNEY", "heading_from_total": false, "held": null, "id": "fy2025-approved/p47/r14", "label_as_printed": "Total OTHER FINANCE - BACK TAX ATTORNEY", "page": 47, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p47/r10", "fy2025-approved/p47/r11", "fy2025-approved/p47/r12" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "4,065,704", "dollars": 4065704, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "4,800,749", "dollars": 4800749, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "5,207,728", "dollars": 5207728, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "CIRCUIT COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CIRCUIT COURT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p47/r16", "label_as_printed": "Salaries & Benefits", "page": 47, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53070", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,805", "dollars": 1805, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,535", "dollars": 2535, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,860", "dollars": 1860, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "CIRCUIT COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CIRCUIT COURT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p47/r17", "label_as_printed": "COMMUNICATION", "page": 47, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53170", "book_id": "fy2025-approved", "cells": [ { "as_printed": "63,620", "dollars": 63620, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "94,834", "dollars": 94834, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "70,978", "dollars": 70978, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "CIRCUIT COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CIRCUIT COURT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p47/r18", "label_as_printed": "DATA PROCESSING SERVICES", "page": 47, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53200", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,276", "dollars": 1276, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,327", "dollars": 1327, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,381", "dollars": 1381, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "CIRCUIT COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CIRCUIT COURT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p47/r19", "label_as_printed": "DUES & MEMBERSHIPS", "page": 47, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53370", "book_id": "fy2025-approved", "cells": [ { "as_printed": "260", "dollars": 260, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,340", "dollars": 2340, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "2,340", "dollars": 2340, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "CIRCUIT COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CIRCUIT COURT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p47/r20", "label_as_printed": "MAINT. & REPAIRS-OFFICE EQUIP.", "page": 47, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53480", "book_id": "fy2025-approved", "cells": [ { "as_printed": "16,045", "dollars": 16045, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "20,000", "dollars": 20000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "22,000", "dollars": 22000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "CIRCUIT COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CIRCUIT COURT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p47/r21", "label_as_printed": "POSTAL CHARGES", "page": 47, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53490", "book_id": "fy2025-approved", "cells": [ { "as_printed": "6,456", "dollars": 6456, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "12,000", "dollars": 12000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "12,000", "dollars": 12000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "CIRCUIT COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CIRCUIT COURT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p47/r22", "label_as_printed": "PRINTING, STATIONARY & FORMS", "page": 47, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53510", "book_id": "fy2025-approved", "cells": [ { "as_printed": "5,561", "dollars": 5561, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "7,658", "dollars": 7658, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "7,658", "dollars": 7658, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "CIRCUIT COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CIRCUIT COURT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p47/r23", "label_as_printed": "RENTALS", "page": 47, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,117", "dollars": 1117, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "CIRCUIT COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CIRCUIT COURT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p47/r24", "label_as_printed": "TRAVEL", "page": 47, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53560", "book_id": "fy2025-approved", "cells": [ { "as_printed": "665", "dollars": 665, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,320", "dollars": 2320, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "2,100", "dollars": 2100, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "CIRCUIT COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CIRCUIT COURT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p47/r25", "label_as_printed": "TUITION", "page": 47, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "2,980", "dollars": 2980, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "6,500", "dollars": 6500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "19,000", "dollars": 19000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "CIRCUIT COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CIRCUIT COURT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p47/r26", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 47, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54100", "book_id": "fy2025-approved", "cells": [ { "as_printed": "150", "dollars": 150, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "300", "dollars": 300, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "300", "dollars": 300, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "CIRCUIT COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CIRCUIT COURT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p47/r27", "label_as_printed": "CUSTODIAL SUPPLIES", "page": 47, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54110", "book_id": "fy2025-approved", "cells": [ { "as_printed": "16,854", "dollars": 16854, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "23,895", "dollars": 23895, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "8,610", "dollars": 8610, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "CIRCUIT COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CIRCUIT COURT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p47/r28", "label_as_printed": "DATA PROCESSING SUPPLIES", "page": 47, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54130", "book_id": "fy2025-approved", "cells": [ { "as_printed": "93", "dollars": 93, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "100", "dollars": 100, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "100", "dollars": 100, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "CIRCUIT COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CIRCUIT COURT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p47/r29", "label_as_printed": "DRUGS & MEDICAL SUPPLIES", "page": 47, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54140", "book_id": "fy2025-approved", "cells": [ { "as_printed": "6,247", "dollars": 6247, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "7,500", "dollars": 7500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "7,500", "dollars": 7500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "CIRCUIT COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CIRCUIT COURT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p47/r30", "label_as_printed": "DUPLICATING SUPPLIES", "page": 47, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54220", "book_id": "fy2025-approved", "cells": [ { "as_printed": "656", "dollars": 656, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "800", "dollars": 800, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "800", "dollars": 800, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "CIRCUIT COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CIRCUIT COURT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p47/r31", "label_as_printed": "FOOD SUPPLIES", "page": 47, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54320", "book_id": "fy2025-approved", "cells": [ { "as_printed": "861", "dollars": 861, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,200", "dollars": 2200, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "2,180", "dollars": 2180, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "CIRCUIT COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CIRCUIT COURT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p47/r32", "label_as_printed": "LIBRARY BOOKS/MEDIA", "page": 47, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54350", "book_id": "fy2025-approved", "cells": [ { "as_printed": "6,892", "dollars": 6892, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "7,500", "dollars": 7500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "7,500", "dollars": 7500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "CIRCUIT COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CIRCUIT COURT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p47/r33", "label_as_printed": "OFFICE SUPPLIES", "page": 47, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "13,365", "dollars": 13365, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "9,160", "dollars": 9160, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "6,700", "dollars": 6700, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "CIRCUIT COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CIRCUIT COURT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p47/r34", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 47, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "55080", "book_id": "fy2025-approved", "cells": [ { "as_printed": "144", "dollars": 144, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "330", "dollars": 330, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "150", "dollars": 150, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "CIRCUIT COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CIRCUIT COURT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p47/r35", "label_as_printed": "PREMIUMS-CORPORATE SURETY BOND", "page": 47, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "145,047", "dollars": 145047, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "204,299", "dollars": 204299, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "176,157", "dollars": 176157, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 145047, "sum": 145047 }, { "diff": 0, "printed": 204299, "sum": 204299 }, { "diff": 0, "printed": 176157, "sum": 176157 } ], "state": "exact" }, "department": "CIRCUIT COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CIRCUIT COURT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p47/r36", "label_as_printed": "Other Expenditures", "page": 47, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p47/r17", "fy2025-approved/p47/r18", "fy2025-approved/p47/r19", "fy2025-approved/p47/r20", "fy2025-approved/p47/r21", "fy2025-approved/p47/r22", "fy2025-approved/p47/r23", "fy2025-approved/p47/r24", "fy2025-approved/p47/r25", "fy2025-approved/p47/r26", "fy2025-approved/p47/r27", "fy2025-approved/p47/r28", "fy2025-approved/p47/r29", "fy2025-approved/p47/r30", "fy2025-approved/p47/r31", "fy2025-approved/p47/r32", "fy2025-approved/p47/r33", "fy2025-approved/p47/r34", "fy2025-approved/p47/r35" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57080", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,125", "dollars": 1125, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "CIRCUIT COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CIRCUIT COURT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p47/r37", "label_as_printed": "COMMUNICATION EQUIPMENT", "page": 47, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57090", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "13,000", "dollars": 13000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "29,300", "dollars": 29300, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "CIRCUIT COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CIRCUIT COURT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p47/r38", "label_as_printed": "DATA PROCESSING EQUIPMENT", "page": 47, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57110", "book_id": "fy2025-approved", "cells": [ { "as_printed": "2,521", "dollars": 2521, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "10,158", "dollars": 10158, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "4,000", "dollars": 4000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "CIRCUIT COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CIRCUIT COURT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p47/r39", "label_as_printed": "FURNITURE & FIXTURES", "page": 47, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57190", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,918", "dollars": 1918, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "CIRCUIT COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CIRCUIT COURT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p47/r40", "label_as_printed": "OFFICE EQUIPMENT", "page": 47, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57910", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "12,500", "dollars": 12500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "CIRCUIT COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CIRCUIT COURT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p47/r41", "label_as_printed": "OTHER CONSTRUCTION", "page": 47, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "2,521", "dollars": 2521, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "23,158", "dollars": 23158, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "48,843", "dollars": 48843, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 2521, "sum": 2521 }, { "diff": 0, "printed": 23158, "sum": 23158 }, { "diff": 0, "printed": 48843, "sum": 48843 } ], "state": "exact" }, "department": "CIRCUIT COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CIRCUIT COURT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p47/r42", "label_as_printed": "Capital Expenditures", "page": 47, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p47/r37", "fy2025-approved/p47/r38", "fy2025-approved/p47/r39", "fy2025-approved/p47/r40", "fy2025-approved/p47/r41" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "4,213,272", "dollars": 4213272, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "5,028,206", "dollars": 5028206, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "5,432,728", "dollars": 5432728, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 4213272, "sum": 4213272 }, { "diff": 0, "printed": 5028206, "sum": 5028206 }, { "diff": 0, "printed": 5432728, "sum": 5432728 } ], "state": "exact" }, "department": "CIRCUIT COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CIRCUIT COURT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p47/r43", "label_as_printed": "Total CIRCUIT COURT", "page": 47, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p47/r16", "fy2025-approved/p47/r17", "fy2025-approved/p47/r18", "fy2025-approved/p47/r19", "fy2025-approved/p47/r20", "fy2025-approved/p47/r21", "fy2025-approved/p47/r22", "fy2025-approved/p47/r23", "fy2025-approved/p47/r24", "fy2025-approved/p47/r25", "fy2025-approved/p47/r26", "fy2025-approved/p47/r27", "fy2025-approved/p47/r28", "fy2025-approved/p47/r29", "fy2025-approved/p47/r30", "fy2025-approved/p47/r31", "fy2025-approved/p47/r32", "fy2025-approved/p47/r33", "fy2025-approved/p47/r34", "fy2025-approved/p47/r35", "fy2025-approved/p47/r37", "fy2025-approved/p47/r38", "fy2025-approved/p47/r39", "fy2025-approved/p47/r40", "fy2025-approved/p47/r41" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57900", "book_id": "fy2025-approved", "cells": [ { "as_printed": "69,152", "dollars": 69152, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "116,877", "dollars": 116877, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "452,100", "dollars": 452100, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "INFORMATION SYSTEMS - IT - OTHER DEPT CAPITAL REQUESTS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "INFORMATION SYSTEMS - IT - OTHER DEPT CAPITAL REQUESTS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p47/r6", "label_as_printed": "OTHER EQUIPMENT", "page": 47, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "71,837", "dollars": 71837, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "116,877", "dollars": 116877, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "452,100", "dollars": 452100, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 71837, "sum": 71837 }, { "diff": 0, "printed": 116877, "sum": 116877 }, { "diff": 0, "printed": 452100, "sum": 452100 } ], "state": "exact" }, "department": "INFORMATION SYSTEMS - IT - OTHER DEPT CAPITAL REQUESTS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "INFORMATION SYSTEMS - IT - OTHER DEPT CAPITAL REQUESTS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p47/r7", "label_as_printed": "Capital Expenditures", "page": 47, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p46/r43", "fy2025-approved/p47/r6" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "123,604", "dollars": 123604, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "152,532", "dollars": 152532, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "470,853", "dollars": 470853, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 123604, "sum": 123604 }, { "diff": 0, "printed": 152532, "sum": 152532 }, { "diff": 0, "printed": 470853, "sum": 470853 } ], "state": "exact" }, "department": "INFORMATION SYSTEMS - IT - OTHER DEPT CAPITAL REQUESTS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "INFORMATION SYSTEMS - IT - OTHER DEPT CAPITAL REQUESTS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p47/r8", "label_as_printed": "Total INFORMATION SYSTEMS - IT - OTHER DEPT CAPITAL", "page": 47, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p46/r40", "fy2025-approved/p46/r41", "fy2025-approved/p46/r43", "fy2025-approved/p47/r6" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "3,447", "dollars": 3447, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,175", "dollars": 2175, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "2,175", "dollars": 2175, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 1, "printed": 3447, "sum": 3446 }, { "diff": 0, "printed": 2175, "sum": 2175 }, { "diff": 0, "printed": 2175, "sum": 2175 } ], "state": "within_rounding" }, "department": "CIRCUIT COURT - CIRCUIT COURT JUDGE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CIRCUIT COURT - CIRCUIT COURT JUDGE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p48/r10", "label_as_printed": "Other Expenditures", "page": 48, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p48/r6", "fy2025-approved/p48/r7", "fy2025-approved/p48/r8", "fy2025-approved/p48/r9" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "3,447", "dollars": 3447, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,175", "dollars": 2175, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "2,175", "dollars": 2175, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 1, "printed": 3447, "sum": 3446 }, { "diff": 0, "printed": 2175, "sum": 2175 }, { "diff": 0, "printed": 2175, "sum": 2175 } ], "state": "within_rounding" }, "department": "CIRCUIT COURT - CIRCUIT COURT JUDGE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CIRCUIT COURT - CIRCUIT COURT JUDGE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p48/r11", "label_as_printed": "Total CIRCUIT COURT - CIRCUIT COURT JUDGE", "page": 48, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p48/r6", "fy2025-approved/p48/r7", "fy2025-approved/p48/r8", "fy2025-approved/p48/r9" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "52,000", "dollars": 52000, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "75,000", "dollars": 75000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "75,000", "dollars": 75000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "CIRCUIT COURT - CIRCUIT COURT JURY", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CIRCUIT COURT - CIRCUIT COURT JURY", "heading_from_total": false, "held": null, "id": "fy2025-approved/p48/r13", "label_as_printed": "Salaries & Benefits", "page": 48, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53170", "book_id": "fy2025-approved", "cells": [ { "as_printed": "9,413", "dollars": 9413, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "9,386", "dollars": 9386, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "8,786", "dollars": 8786, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "CIRCUIT COURT - CIRCUIT COURT JURY", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CIRCUIT COURT - CIRCUIT COURT JURY", "heading_from_total": false, "held": null, "id": "fy2025-approved/p48/r14", "label_as_printed": "DATA PROCESSING SERVICES", "page": 48, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53320", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,261", "dollars": 1261, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,560", "dollars": 1560, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,560", "dollars": 1560, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "CIRCUIT COURT - CIRCUIT COURT JURY", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CIRCUIT COURT - CIRCUIT COURT JURY", "heading_from_total": false, "held": null, "id": "fy2025-approved/p48/r15", "label_as_printed": "LEGAL NOTICE/RECORD/COURT COST", "page": 48, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53480", "book_id": "fy2025-approved", "cells": [ { "as_printed": "6,322", "dollars": 6322, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "5,500", "dollars": 5500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "5,500", "dollars": 5500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "CIRCUIT COURT - CIRCUIT COURT JURY", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CIRCUIT COURT - CIRCUIT COURT JURY", "heading_from_total": false, "held": null, "id": "fy2025-approved/p48/r16", "label_as_printed": "POSTAL CHARGES", "page": 48, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53490", "book_id": "fy2025-approved", "cells": [ { "as_printed": "2,468", "dollars": 2468, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,000", "dollars": 2000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "2,500", "dollars": 2500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "CIRCUIT COURT - CIRCUIT COURT JURY", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CIRCUIT COURT - CIRCUIT COURT JURY", "heading_from_total": false, "held": null, "id": "fy2025-approved/p48/r17", "label_as_printed": "PRINTING, STATIONARY & FORMS", "page": 48, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "CIRCUIT COURT - CIRCUIT COURT JURY", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CIRCUIT COURT - CIRCUIT COURT JURY", "heading_from_total": false, "held": null, "id": "fy2025-approved/p48/r18", "label_as_printed": "TRAVEL", "page": 48, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "99", "dollars": 99, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "5,000", "dollars": 5000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "5,000", "dollars": 5000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "CIRCUIT COURT - CIRCUIT COURT JURY", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CIRCUIT COURT - CIRCUIT COURT JURY", "heading_from_total": false, "held": null, "id": "fy2025-approved/p48/r19", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 48, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54100", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "50", "dollars": 50, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "50", "dollars": 50, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "CIRCUIT COURT - CIRCUIT COURT JURY", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CIRCUIT COURT - CIRCUIT COURT JURY", "heading_from_total": false, "held": null, "id": "fy2025-approved/p48/r20", "label_as_printed": "CUSTODIAL SUPPLIES", "page": 48, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54110", "book_id": "fy2025-approved", "cells": [ { "as_printed": "983", "dollars": 983, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "3,100", "dollars": 3100, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "550", "dollars": 550, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "CIRCUIT COURT - CIRCUIT COURT JURY", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CIRCUIT COURT - CIRCUIT COURT JURY", "heading_from_total": false, "held": null, "id": "fy2025-approved/p48/r21", "label_as_printed": "DATA PROCESSING SUPPLIES", "page": 48, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54220", "book_id": "fy2025-approved", "cells": [ { "as_printed": "293", "dollars": 293, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "CIRCUIT COURT - CIRCUIT COURT JURY", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CIRCUIT COURT - CIRCUIT COURT JURY", "heading_from_total": false, "held": null, "id": "fy2025-approved/p48/r22", "label_as_printed": "FOOD SUPPLIES", "page": 48, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54350", "book_id": "fy2025-approved", "cells": [ { "as_printed": "250", "dollars": 250, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "350", "dollars": 350, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "350", "dollars": 350, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "CIRCUIT COURT - CIRCUIT COURT JURY", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CIRCUIT COURT - CIRCUIT COURT JURY", "heading_from_total": false, "held": null, "id": "fy2025-approved/p48/r23", "label_as_printed": "OFFICE SUPPLIES", "page": 48, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "21,089", "dollars": 21089, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "30,446", "dollars": 30446, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "27,796", "dollars": 27796, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 21089, "sum": 21089 }, { "diff": 0, "printed": 30446, "sum": 30446 }, { "diff": 0, "printed": 27796, "sum": 27796 } ], "state": "exact" }, "department": "CIRCUIT COURT - CIRCUIT COURT JURY", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CIRCUIT COURT - CIRCUIT COURT JURY", "heading_from_total": false, "held": null, "id": "fy2025-approved/p48/r24", "label_as_printed": "Other Expenditures", "page": 48, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p48/r14", "fy2025-approved/p48/r15", "fy2025-approved/p48/r16", "fy2025-approved/p48/r17", "fy2025-approved/p48/r18", "fy2025-approved/p48/r19", "fy2025-approved/p48/r20", "fy2025-approved/p48/r21", "fy2025-approved/p48/r22", "fy2025-approved/p48/r23" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57090", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "6,560", "dollars": 6560, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "CIRCUIT COURT - CIRCUIT COURT JURY", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CIRCUIT COURT - CIRCUIT COURT JURY", "heading_from_total": false, "held": null, "id": "fy2025-approved/p48/r25", "label_as_printed": "DATA PROCESSING EQUIPMENT", "page": 48, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "6,560", "dollars": 6560, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 6560, "sum": 6560 } ], "state": "exact" }, "department": "CIRCUIT COURT - CIRCUIT COURT JURY", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CIRCUIT COURT - CIRCUIT COURT JURY", "heading_from_total": false, "held": null, "id": "fy2025-approved/p48/r26", "label_as_printed": "Capital Expenditures", "page": 48, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p48/r25" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "73,089", "dollars": 73089, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "105,446", "dollars": 105446, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "109,356", "dollars": 109356, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 73089, "sum": 73089 }, { "diff": 0, "printed": 105446, "sum": 105446 }, { "diff": 0, "printed": 109356, "sum": 109356 } ], "state": "exact" }, "department": "CIRCUIT COURT - CIRCUIT COURT JURY", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CIRCUIT COURT - CIRCUIT COURT JURY", "heading_from_total": false, "held": null, "id": "fy2025-approved/p48/r27", "label_as_printed": "Total CIRCUIT COURT - CIRCUIT COURT JURY", "page": 48, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p48/r13", "fy2025-approved/p48/r14", "fy2025-approved/p48/r15", "fy2025-approved/p48/r16", "fy2025-approved/p48/r17", "fy2025-approved/p48/r18", "fy2025-approved/p48/r19", "fy2025-approved/p48/r20", "fy2025-approved/p48/r21", "fy2025-approved/p48/r22", "fy2025-approved/p48/r23", "fy2025-approved/p48/r25" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "687,038", "dollars": 687038, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "760,221", "dollars": 760221, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "790,173", "dollars": 790173, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "GENERAL SESSIONS COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "GENERAL SESSIONS COURT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p48/r29", "label_as_printed": "Salaries & Benefits", "page": 48, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53200", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "3,940", "dollars": 3940, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "GENERAL SESSIONS COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "GENERAL SESSIONS COURT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p48/r30", "label_as_printed": "DUES & MEMBERSHIPS", "page": 48, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53490", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "2,100", "dollars": 2100, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "GENERAL SESSIONS COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "GENERAL SESSIONS COURT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p48/r31", "label_as_printed": "PRINTING, STATIONARY & FORMS", "page": 48, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "7,836", "dollars": 7836, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "GENERAL SESSIONS COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "GENERAL SESSIONS COURT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p48/r32", "label_as_printed": "TRAVEL", "page": 48, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53560", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "5,440", "dollars": 5440, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "GENERAL SESSIONS COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "GENERAL SESSIONS COURT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p48/r33", "label_as_printed": "TUITION", "page": 48, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,500", "dollars": 1500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "GENERAL SESSIONS COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "GENERAL SESSIONS COURT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p48/r34", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 48, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54320", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "2,900", "dollars": 2900, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "GENERAL SESSIONS COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "GENERAL SESSIONS COURT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p48/r35", "label_as_printed": "LIBRARY BOOKS/MEDIA", "page": 48, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54350", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "8,800", "dollars": 8800, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "GENERAL SESSIONS COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "GENERAL SESSIONS COURT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p48/r36", "label_as_printed": "OFFICE SUPPLIES", "page": 48, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "32,516", "dollars": 32516, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 32516, "sum": 32516 } ], "state": "exact" }, "department": "GENERAL SESSIONS COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "GENERAL SESSIONS COURT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p48/r37", "label_as_printed": "Other Expenditures", "page": 48, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p48/r30", "fy2025-approved/p48/r31", "fy2025-approved/p48/r32", "fy2025-approved/p48/r33", "fy2025-approved/p48/r34", "fy2025-approved/p48/r35", "fy2025-approved/p48/r36" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "687,038", "dollars": 687038, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "760,221", "dollars": 760221, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "822,689", "dollars": 822689, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 687038, "sum": 687038 }, { "diff": 0, "printed": 760221, "sum": 760221 }, { "diff": 0, "printed": 822689, "sum": 822689 } ], "state": "exact" }, "department": "GENERAL SESSIONS COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "GENERAL SESSIONS COURT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p48/r38", "label_as_printed": "Total GENERAL SESSIONS COURT", "page": 48, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p48/r29", "fy2025-approved/p48/r30", "fy2025-approved/p48/r31", "fy2025-approved/p48/r32", "fy2025-approved/p48/r33", "fy2025-approved/p48/r34", "fy2025-approved/p48/r35", "fy2025-approved/p48/r36" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "10,000", "dollars": 10000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "28,771", "dollars": 28771, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "DRUG COURT - DRUG COURT GRANT STATE OF TN", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "DRUG COURT - DRUG COURT GRANT STATE OF TN", "heading_from_total": false, "held": null, "id": "fy2025-approved/p48/r40", "label_as_printed": "Salaries & Benefits", "page": 48, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53070", "book_id": "fy2025-approved", "cells": [ { "as_printed": "536", "dollars": 536, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "550", "dollars": 550, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "550", "dollars": 550, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "DRUG COURT - DRUG COURT GRANT STATE OF TN", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "DRUG COURT - DRUG COURT GRANT STATE OF TN", "heading_from_total": false, "held": null, "id": "fy2025-approved/p48/r41", "label_as_printed": "COMMUNICATION", "page": 48, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53160", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,500", "dollars": 2500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "2,500", "dollars": 2500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "DRUG COURT - DRUG COURT GRANT STATE OF TN", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "DRUG COURT - DRUG COURT GRANT STATE OF TN", "heading_from_total": false, "held": null, "id": "fy2025-approved/p48/r42", "label_as_printed": "CONTRIBUTIONS", "page": 48, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53200", "book_id": "fy2025-approved", "cells": [ { "as_printed": "659", "dollars": 659, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "650", "dollars": 650, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "650", "dollars": 650, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "DRUG COURT - DRUG COURT GRANT STATE OF TN", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "DRUG COURT - DRUG COURT GRANT STATE OF TN", "heading_from_total": false, "held": null, "id": "fy2025-approved/p48/r43", "label_as_printed": "DUES & MEMBERSHIPS", "page": 48, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53480", "book_id": "fy2025-approved", "cells": [ { "as_printed": "681", "dollars": 681, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "CIRCUIT COURT - CIRCUIT COURT JUDGE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CIRCUIT COURT - CIRCUIT COURT JUDGE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p48/r6", "label_as_printed": "POSTAL CHARGES", "page": 48, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54100", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "25", "dollars": 25, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "25", "dollars": 25, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "CIRCUIT COURT - CIRCUIT COURT JUDGE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CIRCUIT COURT - CIRCUIT COURT JUDGE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p48/r7", "label_as_printed": "CUSTODIAL SUPPLIES", "page": 48, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54220", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "150", "dollars": 150, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "150", "dollars": 150, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "CIRCUIT COURT - CIRCUIT COURT JUDGE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CIRCUIT COURT - CIRCUIT COURT JUDGE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p48/r8", "label_as_printed": "FOOD SUPPLIES", "page": 48, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54350", "book_id": "fy2025-approved", "cells": [ { "as_printed": "2,765", "dollars": 2765, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "CIRCUIT COURT - CIRCUIT COURT JUDGE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CIRCUIT COURT - CIRCUIT COURT JUDGE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p48/r9", "label_as_printed": "OFFICE SUPPLIES", "page": 48, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "83,006", "dollars": 83006, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "61,015", "dollars": 61015, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "47,450", "dollars": 47450, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "DRUG COURT - DRUG COURT GRANT STATE OF TN", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "DRUG COURT - DRUG COURT GRANT STATE OF TN", "heading_from_total": false, "held": null, "id": "fy2025-approved/p49/r10", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 49, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54350", "book_id": "fy2025-approved", "cells": [ { "as_printed": "4,823", "dollars": 4823, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "6,450", "dollars": 6450, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "2,950", "dollars": 2950, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "DRUG COURT - DRUG COURT GRANT STATE OF TN", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "DRUG COURT - DRUG COURT GRANT STATE OF TN", "heading_from_total": false, "held": null, "id": "fy2025-approved/p49/r11", "label_as_printed": "OFFICE SUPPLIES", "page": 49, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "2,488", "dollars": 2488, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "550", "dollars": 550, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "DRUG COURT - DRUG COURT GRANT STATE OF TN", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "DRUG COURT - DRUG COURT GRANT STATE OF TN", "heading_from_total": false, "held": null, "id": "fy2025-approved/p49/r12", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 49, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "97,827", "dollars": 97827, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "80,565", "dollars": 80565, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "94,000", "dollars": 94000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 1, "printed": 97827, "sum": 97826 }, { "diff": 0, "printed": 80565, "sum": 80565 }, { "diff": 0, "printed": 94000, "sum": 94000 } ], "state": "within_rounding" }, "department": "DRUG COURT - DRUG COURT GRANT STATE OF TN", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "DRUG COURT - DRUG COURT GRANT STATE OF TN", "heading_from_total": false, "held": null, "id": "fy2025-approved/p49/r13", "label_as_printed": "Other Expenditures", "page": 49, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p48/r41", "fy2025-approved/p48/r42", "fy2025-approved/p48/r43", "fy2025-approved/p49/r6", "fy2025-approved/p49/r7", "fy2025-approved/p49/r8", "fy2025-approved/p49/r9", "fy2025-approved/p49/r10", "fy2025-approved/p49/r11", "fy2025-approved/p49/r12" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57110", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "19,420", "dollars": 19420, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "DRUG COURT - DRUG COURT GRANT STATE OF TN", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "DRUG COURT - DRUG COURT GRANT STATE OF TN", "heading_from_total": false, "held": null, "id": "fy2025-approved/p49/r14", "label_as_printed": "FURNITURE & FIXTURES", "page": 49, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "19,420", "dollars": 19420, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 19420, "sum": 19420 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "DRUG COURT - DRUG COURT GRANT STATE OF TN", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "DRUG COURT - DRUG COURT GRANT STATE OF TN", "heading_from_total": false, "held": null, "id": "fy2025-approved/p49/r15", "label_as_printed": "Capital Expenditures", "page": 49, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p49/r14" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "97,827", "dollars": 97827, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "109,985", "dollars": 109985, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "122,771", "dollars": 122771, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 1, "printed": 97827, "sum": 97826 }, { "diff": 0, "printed": 109985, "sum": 109985 }, { "diff": 0, "printed": 122771, "sum": 122771 } ], "state": "within_rounding" }, "department": "DRUG COURT - DRUG COURT GRANT STATE OF TN", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "DRUG COURT - DRUG COURT GRANT STATE OF TN", "heading_from_total": false, "held": null, "id": "fy2025-approved/p49/r16", "label_as_printed": "Total DRUG COURT - DRUG COURT GRANT STATE OF TN", "page": 49, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p48/r40", "fy2025-approved/p48/r41", "fy2025-approved/p48/r42", "fy2025-approved/p48/r43", "fy2025-approved/p49/r6", "fy2025-approved/p49/r7", "fy2025-approved/p49/r8", "fy2025-approved/p49/r9", "fy2025-approved/p49/r10", "fy2025-approved/p49/r11", "fy2025-approved/p49/r12", "fy2025-approved/p49/r14" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "829,987", "dollars": 829987, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "894,938", "dollars": 894938, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,132,937", "dollars": 1132937, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "CHANCERY COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CHANCERY COURT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p49/r18", "label_as_printed": "Salaries & Benefits", "page": 49, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53200", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,506", "dollars": 1506, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,677", "dollars": 1677, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,700", "dollars": 1700, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "CHANCERY COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CHANCERY COURT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p49/r19", "label_as_printed": "DUES & MEMBERSHIPS", "page": 49, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53320", "book_id": "fy2025-approved", "cells": [ { "as_printed": "3,904", "dollars": 3904, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,000", "dollars": 2000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "3,500", "dollars": 3500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "CHANCERY COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CHANCERY COURT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p49/r20", "label_as_printed": "LEGAL NOTICE/RECORD/COURT COST", "page": 49, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53370", "book_id": "fy2025-approved", "cells": [ { "as_printed": "556", "dollars": 556, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,000", "dollars": 2000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "CHANCERY COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CHANCERY COURT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p49/r21", "label_as_printed": "MAINT. & REPAIRS-OFFICE EQUIP.", "page": 49, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53480", "book_id": "fy2025-approved", "cells": [ { "as_printed": "5,843", "dollars": 5843, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "6,500", "dollars": 6500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "6,500", "dollars": 6500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "CHANCERY COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CHANCERY COURT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p49/r22", "label_as_printed": "POSTAL CHARGES", "page": 49, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53490", "book_id": "fy2025-approved", "cells": [ { "as_printed": "908", "dollars": 908, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "555", "dollars": 555, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "CHANCERY COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CHANCERY COURT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p49/r23", "label_as_printed": "PRINTING, STATIONARY & FORMS", "page": 49, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53510", "book_id": "fy2025-approved", "cells": [ { "as_printed": "5,212", "dollars": 5212, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "7,000", "dollars": 7000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "5,600", "dollars": 5600, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "CHANCERY COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CHANCERY COURT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p49/r24", "label_as_printed": "RENTALS", "page": 49, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "600", "dollars": 600, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "CHANCERY COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CHANCERY COURT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p49/r25", "label_as_printed": "TRAVEL", "page": 49, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53560", "book_id": "fy2025-approved", "cells": [ { "as_printed": "700", "dollars": 700, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "600", "dollars": 600, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "600", "dollars": 600, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "CHANCERY COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CHANCERY COURT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p49/r26", "label_as_printed": "TUITION", "page": 49, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "3,765", "dollars": 3765, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "8,615", "dollars": 8615, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "22,100", "dollars": 22100, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "CHANCERY COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CHANCERY COURT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p49/r27", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 49, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54110", "book_id": "fy2025-approved", "cells": [ { "as_printed": "2,692", "dollars": 2692, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,000", "dollars": 2000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "9,110", "dollars": 9110, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "CHANCERY COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CHANCERY COURT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p49/r28", "label_as_printed": "DATA PROCESSING SUPPLIES", "page": 49, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54140", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,095", "dollars": 1095, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "CHANCERY COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CHANCERY COURT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p49/r29", "label_as_printed": "DUPLICATING SUPPLIES", "page": 49, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54320", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,892", "dollars": 1892, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,408", "dollars": 2408, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "CHANCERY COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CHANCERY COURT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p49/r30", "label_as_printed": "LIBRARY BOOKS/MEDIA", "page": 49, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54350", "book_id": "fy2025-approved", "cells": [ { "as_printed": "10,853", "dollars": 10853, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "7,750", "dollars": 7750, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "5,000", "dollars": 5000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "CHANCERY COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CHANCERY COURT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p49/r31", "label_as_printed": "OFFICE SUPPLIES", "page": 49, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "728", "dollars": 728, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "960", "dollars": 960, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,700", "dollars": 1700, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "CHANCERY COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CHANCERY COURT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p49/r32", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 49, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "55080", "book_id": "fy2025-approved", "cells": [ { "as_printed": "59", "dollars": 59, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "300", "dollars": 300, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "300", "dollars": 300, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "CHANCERY COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CHANCERY COURT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p49/r33", "label_as_printed": "PREMIUMS-CORPORATE SURETY BOND", "page": 49, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "39,714", "dollars": 39714, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "43,965", "dollars": 43965, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "63,610", "dollars": 63610, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 1, "printed": 39714, "sum": 39713 }, { "diff": 0, "printed": 43965, "sum": 43965 }, { "diff": 0, "printed": 63610, "sum": 63610 } ], "state": "within_rounding" }, "department": "CHANCERY COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CHANCERY COURT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p49/r34", "label_as_printed": "Other Expenditures", "page": 49, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p49/r19", "fy2025-approved/p49/r20", "fy2025-approved/p49/r21", "fy2025-approved/p49/r22", "fy2025-approved/p49/r23", "fy2025-approved/p49/r24", "fy2025-approved/p49/r25", "fy2025-approved/p49/r26", "fy2025-approved/p49/r27", "fy2025-approved/p49/r28", "fy2025-approved/p49/r29", "fy2025-approved/p49/r30", "fy2025-approved/p49/r31", "fy2025-approved/p49/r32", "fy2025-approved/p49/r33" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57110", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "4,000", "dollars": 4000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "CHANCERY COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CHANCERY COURT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p49/r35", "label_as_printed": "FURNITURE & FIXTURES", "page": 49, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "4,000", "dollars": 4000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 4000, "sum": 4000 } ], "state": "exact" }, "department": "CHANCERY COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CHANCERY COURT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p49/r36", "label_as_printed": "Capital Expenditures", "page": 49, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p49/r35" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "869,701", "dollars": 869701, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "938,903", "dollars": 938903, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,200,547", "dollars": 1200547, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 1, "printed": 869701, "sum": 869700 }, { "diff": 0, "printed": 938903, "sum": 938903 }, { "diff": 0, "printed": 1200547, "sum": 1200547 } ], "state": "within_rounding" }, "department": "CHANCERY COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CHANCERY COURT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p49/r37", "label_as_printed": "Total CHANCERY COURT", "page": 49, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p49/r18", "fy2025-approved/p49/r19", "fy2025-approved/p49/r20", "fy2025-approved/p49/r21", "fy2025-approved/p49/r22", "fy2025-approved/p49/r23", "fy2025-approved/p49/r24", "fy2025-approved/p49/r25", "fy2025-approved/p49/r26", "fy2025-approved/p49/r27", "fy2025-approved/p49/r28", "fy2025-approved/p49/r29", "fy2025-approved/p49/r30", "fy2025-approved/p49/r31", "fy2025-approved/p49/r32", "fy2025-approved/p49/r33", "fy2025-approved/p49/r35" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,456,574", "dollars": 1456574, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,579,801", "dollars": 1579801, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,714,074", "dollars": 1714074, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "JUVENILE COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JUVENILE COURT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p49/r39", "label_as_printed": "Salaries & Benefits", "page": 49, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53070", "book_id": "fy2025-approved", "cells": [ { "as_printed": "7,705", "dollars": 7705, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "7,350", "dollars": 7350, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "7,200", "dollars": 7200, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "JUVENILE COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JUVENILE COURT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p49/r40", "label_as_printed": "COMMUNICATION", "page": 49, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53200", "book_id": "fy2025-approved", "cells": [ { "as_printed": "4,212", "dollars": 4212, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "5,000", "dollars": 5000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "850", "dollars": 850, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "JUVENILE COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JUVENILE COURT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p49/r41", "label_as_printed": "DUES & MEMBERSHIPS", "page": 49, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53300", "book_id": "fy2025-approved", "cells": [ { "as_printed": "2,760", "dollars": 2760, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "4,000", "dollars": 4000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "4,000", "dollars": 4000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "JUVENILE COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JUVENILE COURT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p49/r42", "label_as_printed": "OPERATING LEASE PAYMENTS", "page": 49, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53480", "book_id": "fy2025-approved", "cells": [ { "as_printed": "954", "dollars": 954, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "550", "dollars": 550, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "550", "dollars": 550, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "JUVENILE COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JUVENILE COURT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p49/r43", "label_as_printed": "POSTAL CHARGES", "page": 49, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53220", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "30,000", "dollars": 30000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "DRUG COURT - DRUG COURT GRANT STATE OF TN", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "DRUG COURT - DRUG COURT GRANT STATE OF TN", "heading_from_total": false, "held": null, "id": "fy2025-approved/p49/r6", "label_as_printed": "EVALUATION & TESTING", "page": 49, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53480", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "150", "dollars": 150, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "150", "dollars": 150, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "DRUG COURT - DRUG COURT GRANT STATE OF TN", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "DRUG COURT - DRUG COURT GRANT STATE OF TN", "heading_from_total": false, "held": null, "id": "fy2025-approved/p49/r7", "label_as_printed": "POSTAL CHARGES", "page": 49, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53510", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,050", "dollars": 1050, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,050", "dollars": 1050, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "DRUG COURT - DRUG COURT GRANT STATE OF TN", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "DRUG COURT - DRUG COURT GRANT STATE OF TN", "heading_from_total": false, "held": null, "id": "fy2025-approved/p49/r8", "label_as_printed": "RENTALS", "page": 49, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2025-approved", "cells": [ { "as_printed": "5,264", "dollars": 5264, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "8,200", "dollars": 8200, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "8,200", "dollars": 8200, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "DRUG COURT - DRUG COURT GRANT STATE OF TN", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "DRUG COURT - DRUG COURT GRANT STATE OF TN", "heading_from_total": false, "held": null, "id": "fy2025-approved/p49/r9", "label_as_printed": "TRAVEL", "page": 49, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54350", "book_id": "fy2025-approved", "cells": [ { "as_printed": "3,873", "dollars": 3873, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "4,500", "dollars": 4500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "4,500", "dollars": 4500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "JUVENILE COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JUVENILE COURT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p50/r10", "label_as_printed": "OFFICE SUPPLIES", "page": 50, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "5,671", "dollars": 5671, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,200", "dollars": 2200, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "2,200", "dollars": 2200, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "JUVENILE COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JUVENILE COURT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p50/r11", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 50, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "302,245", "dollars": 302245, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "353,600", "dollars": 353600, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "358,300", "dollars": 358300, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 1, "printed": 302245, "sum": 302244 }, { "diff": 0, "printed": 353600, "sum": 353600 }, { "diff": 0, "printed": 358300, "sum": 358300 } ], "state": "within_rounding" }, "department": "JUVENILE COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JUVENILE COURT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p50/r12", "label_as_printed": "Other Expenditures", "page": 50, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p49/r40", "fy2025-approved/p49/r41", "fy2025-approved/p49/r42", "fy2025-approved/p49/r43", "fy2025-approved/p50/r6", "fy2025-approved/p50/r7", "fy2025-approved/p50/r8", "fy2025-approved/p50/r9", "fy2025-approved/p50/r10", "fy2025-approved/p50/r11" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,758,819", "dollars": 1758819, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,933,401", "dollars": 1933401, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "2,072,374", "dollars": 2072374, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 1, "printed": 1758819, "sum": 1758818 }, { "diff": 0, "printed": 1933401, "sum": 1933401 }, { "diff": 0, "printed": 2072374, "sum": 2072374 } ], "state": "within_rounding" }, "department": "JUVENILE COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JUVENILE COURT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p50/r13", "label_as_printed": "Total JUVENILE COURT", "page": 50, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p49/r39", "fy2025-approved/p49/r40", "fy2025-approved/p49/r41", "fy2025-approved/p49/r42", "fy2025-approved/p49/r43", "fy2025-approved/p50/r6", "fy2025-approved/p50/r7", "fy2025-approved/p50/r8", "fy2025-approved/p50/r9", "fy2025-approved/p50/r10", "fy2025-approved/p50/r11" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "212,764", "dollars": 212764, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "DISTRICT ATTORNEY GENERAL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "DISTRICT ATTORNEY GENERAL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p50/r15", "label_as_printed": "Salaries & Benefits", "page": 50, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53070", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "150", "dollars": 150, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "150", "dollars": 150, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "DISTRICT ATTORNEY GENERAL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "DISTRICT ATTORNEY GENERAL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p50/r16", "label_as_printed": "COMMUNICATION", "page": 50, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53160", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "250,000", "dollars": 250000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "DISTRICT ATTORNEY GENERAL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "DISTRICT ATTORNEY GENERAL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p50/r17", "label_as_printed": "CONTRIBUTIONS", "page": 50, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53200", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,067", "dollars": 1067, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "850", "dollars": 850, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "850", "dollars": 850, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "DISTRICT ATTORNEY GENERAL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "DISTRICT ATTORNEY GENERAL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p50/r18", "label_as_printed": "DUES & MEMBERSHIPS", "page": 50, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53320", "book_id": "fy2025-approved", "cells": [ { "as_printed": "86", "dollars": 86, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "250", "dollars": 250, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "250", "dollars": 250, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "DISTRICT ATTORNEY GENERAL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "DISTRICT ATTORNEY GENERAL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p50/r19", "label_as_printed": "LEGAL NOTICE/RECORD/COURT COST", "page": 50, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2025-approved", "cells": [ { "as_printed": "27,632", "dollars": 27632, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "51,510", "dollars": 51510, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "61,700", "dollars": 61700, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "DISTRICT ATTORNEY GENERAL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "DISTRICT ATTORNEY GENERAL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p50/r20", "label_as_printed": "TRAVEL", "page": 50, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,945", "dollars": 1945, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "54,093", "dollars": 54093, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "DISTRICT ATTORNEY GENERAL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "DISTRICT ATTORNEY GENERAL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p50/r21", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 50, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54100", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,248", "dollars": 1248, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,250", "dollars": 1250, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,250", "dollars": 1250, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "DISTRICT ATTORNEY GENERAL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "DISTRICT ATTORNEY GENERAL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p50/r22", "label_as_printed": "CUSTODIAL SUPPLIES", "page": 50, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54220", "book_id": "fy2025-approved", "cells": [ { "as_printed": "738", "dollars": 738, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,500", "dollars": 1500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,500", "dollars": 1500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "DISTRICT ATTORNEY GENERAL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "DISTRICT ATTORNEY GENERAL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p50/r23", "label_as_printed": "FOOD SUPPLIES", "page": 50, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54320", "book_id": "fy2025-approved", "cells": [ { "as_printed": "654", "dollars": 654, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,500", "dollars": 2500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "2,500", "dollars": 2500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "DISTRICT ATTORNEY GENERAL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "DISTRICT ATTORNEY GENERAL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p50/r24", "label_as_printed": "LIBRARY BOOKS/MEDIA", "page": 50, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54350", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,669", "dollars": 1669, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,250", "dollars": 1250, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,250", "dollars": 1250, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "DISTRICT ATTORNEY GENERAL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "DISTRICT ATTORNEY GENERAL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p50/r25", "label_as_printed": "OFFICE SUPPLIES", "page": 50, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "3,304", "dollars": 3304, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "DISTRICT ATTORNEY GENERAL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "DISTRICT ATTORNEY GENERAL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p50/r26", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 50, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "38,343", "dollars": 38343, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "61,260", "dollars": 61260, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "374,543", "dollars": 374543, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 38343, "sum": 38343 }, { "diff": 0, "printed": 61260, "sum": 61260 }, { "diff": 0, "printed": 374543, "sum": 374543 } ], "state": "exact" }, "department": "DISTRICT ATTORNEY GENERAL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "DISTRICT ATTORNEY GENERAL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p50/r27", "label_as_printed": "Other Expenditures", "page": 50, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p50/r16", "fy2025-approved/p50/r17", "fy2025-approved/p50/r18", "fy2025-approved/p50/r19", "fy2025-approved/p50/r20", "fy2025-approved/p50/r21", "fy2025-approved/p50/r22", "fy2025-approved/p50/r23", "fy2025-approved/p50/r24", "fy2025-approved/p50/r25", "fy2025-approved/p50/r26" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57090", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "5,625", "dollars": 5625, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "DISTRICT ATTORNEY GENERAL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "DISTRICT ATTORNEY GENERAL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p50/r28", "label_as_printed": "DATA PROCESSING EQUIPMENT", "page": 50, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57110", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "6,170", "dollars": 6170, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "DISTRICT ATTORNEY GENERAL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "DISTRICT ATTORNEY GENERAL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p50/r29", "label_as_printed": "FURNITURE & FIXTURES", "page": 50, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "11,795", "dollars": 11795, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 11795, "sum": 11795 } ], "state": "exact" }, "department": "DISTRICT ATTORNEY GENERAL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "DISTRICT ATTORNEY GENERAL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p50/r30", "label_as_printed": "Capital Expenditures", "page": 50, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p50/r28", "fy2025-approved/p50/r29" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "38,343", "dollars": 38343, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "61,260", "dollars": 61260, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "599,102", "dollars": 599102, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 38343, "sum": 38343 }, { "diff": 0, "printed": 61260, "sum": 61260 }, { "diff": 0, "printed": 599102, "sum": 599102 } ], "state": "exact" }, "department": "DISTRICT ATTORNEY GENERAL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "DISTRICT ATTORNEY GENERAL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p50/r31", "label_as_printed": "Total DISTRICT ATTORNEY GENERAL", "page": 50, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p50/r15", "fy2025-approved/p50/r16", "fy2025-approved/p50/r17", "fy2025-approved/p50/r18", "fy2025-approved/p50/r19", "fy2025-approved/p50/r20", "fy2025-approved/p50/r21", "fy2025-approved/p50/r22", "fy2025-approved/p50/r23", "fy2025-approved/p50/r24", "fy2025-approved/p50/r25", "fy2025-approved/p50/r26", "fy2025-approved/p50/r28", "fy2025-approved/p50/r29" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53160", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "20,000", "dollars": 20000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "20,000", "dollars": 20000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "DISTRICT ATTORNEY GENERAL - VICTIM'S ASSESSMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "DISTRICT ATTORNEY GENERAL - VICTIM'S ASSESSMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p50/r33", "label_as_printed": "CONTRIBUTIONS", "page": 50, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "DISTRICT ATTORNEY GENERAL - VICTIM'S ASSESSMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "DISTRICT ATTORNEY GENERAL - VICTIM'S ASSESSMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p50/r34", "label_as_printed": "TRAVEL", "page": 50, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53560", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "DISTRICT ATTORNEY GENERAL - VICTIM'S ASSESSMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "DISTRICT ATTORNEY GENERAL - VICTIM'S ASSESSMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p50/r35", "label_as_printed": "TUITION", "page": 50, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "16,890", "dollars": 16890, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "DISTRICT ATTORNEY GENERAL - VICTIM'S ASSESSMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "DISTRICT ATTORNEY GENERAL - VICTIM'S ASSESSMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p50/r36", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 50, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54010", "book_id": "fy2025-approved", "cells": [ { "as_printed": "179", "dollars": 179, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "DISTRICT ATTORNEY GENERAL - VICTIM'S ASSESSMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "DISTRICT ATTORNEY GENERAL - VICTIM'S ASSESSMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p50/r37", "label_as_printed": "ANIMAL FOOD & SUPPLIES", "page": 50, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "601", "dollars": 601, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,000", "dollars": 2000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "2,000", "dollars": 2000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "DISTRICT ATTORNEY GENERAL - VICTIM'S ASSESSMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "DISTRICT ATTORNEY GENERAL - VICTIM'S ASSESSMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p50/r38", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 50, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "18,670", "dollars": 18670, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "25,000", "dollars": 25000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "25,000", "dollars": 25000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 18670, "sum": 18670 }, { "diff": 0, "printed": 25000, "sum": 25000 }, { "diff": 0, "printed": 25000, "sum": 25000 } ], "state": "exact" }, "department": "DISTRICT ATTORNEY GENERAL - VICTIM'S ASSESSMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "DISTRICT ATTORNEY GENERAL - VICTIM'S ASSESSMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p50/r39", "label_as_printed": "Other Expenditures", "page": 50, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p50/r33", "fy2025-approved/p50/r34", "fy2025-approved/p50/r35", "fy2025-approved/p50/r36", "fy2025-approved/p50/r37", "fy2025-approved/p50/r38" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "5,000", "dollars": 5000, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "DISTRICT ATTORNEY GENERAL - VICTIM'S ASSESSMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "DISTRICT ATTORNEY GENERAL - VICTIM'S ASSESSMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p50/r40", "label_as_printed": "OTHER CAPITAL OUTLAY", "page": 50, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "5,000", "dollars": 5000, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 5000, "sum": 5000 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "DISTRICT ATTORNEY GENERAL - VICTIM'S ASSESSMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "DISTRICT ATTORNEY GENERAL - VICTIM'S ASSESSMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p50/r41", "label_as_printed": "Capital Expenditures", "page": 50, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p50/r40" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "23,670", "dollars": 23670, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "25,000", "dollars": 25000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "25,000", "dollars": 25000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 23670, "sum": 23670 }, { "diff": 0, "printed": 25000, "sum": 25000 }, { "diff": 0, "printed": 25000, "sum": 25000 } ], "state": "exact" }, "department": "DISTRICT ATTORNEY GENERAL - VICTIM'S ASSESSMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "DISTRICT ATTORNEY GENERAL - VICTIM'S ASSESSMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p50/r42", "label_as_printed": "Total DISTRICT ATTORNEY GENERAL - VICTIM'S", "page": 50, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p50/r33", "fy2025-approved/p50/r34", "fy2025-approved/p50/r35", "fy2025-approved/p50/r36", "fy2025-approved/p50/r37", "fy2025-approved/p50/r38", "fy2025-approved/p50/r40" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2025-approved", "cells": [ { "as_printed": "6,130", "dollars": 6130, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "4,000", "dollars": 4000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "11,000", "dollars": 11000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "JUVENILE COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JUVENILE COURT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p50/r6", "label_as_printed": "TRAVEL", "page": 50, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53560", "book_id": "fy2025-approved", "cells": [ { "as_printed": "3,138", "dollars": 3138, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "JUVENILE COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JUVENILE COURT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p50/r7", "label_as_printed": "TUITION", "page": 50, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "264,929", "dollars": 264929, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "325,000", "dollars": 325000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "325,000", "dollars": 325000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "JUVENILE COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JUVENILE COURT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p50/r8", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 50, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54320", "book_id": "fy2025-approved", "cells": [ { "as_printed": "2,872", "dollars": 2872, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "JUVENILE COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JUVENILE COURT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p50/r9", "label_as_printed": "LIBRARY BOOKS/MEDIA", "page": 50, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "4,756", "dollars": 4756, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "OFFICE OF PUBLIC DEFENDER", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OFFICE OF PUBLIC DEFENDER", "heading_from_total": false, "held": null, "id": "fy2025-approved/p51/r10", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 51, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "581", "dollars": 581, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "OFFICE OF PUBLIC DEFENDER", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OFFICE OF PUBLIC DEFENDER", "heading_from_total": false, "held": null, "id": "fy2025-approved/p51/r11", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 51, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "7,310", "dollars": 7310, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "7,313", "dollars": 7313, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "187,574", "dollars": 187574, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 7310, "sum": 7310 }, { "diff": 0, "printed": 7313, "sum": 7313 }, { "diff": 0, "printed": 187574, "sum": 187574 } ], "state": "exact" }, "department": "OFFICE OF PUBLIC DEFENDER", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OFFICE OF PUBLIC DEFENDER", "heading_from_total": false, "held": null, "id": "fy2025-approved/p51/r12", "label_as_printed": "Other Expenditures", "page": 51, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p51/r7", "fy2025-approved/p51/r8", "fy2025-approved/p51/r9", "fy2025-approved/p51/r10", "fy2025-approved/p51/r11" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "7,310", "dollars": 7310, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "7,313", "dollars": 7313, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "187,574", "dollars": 187574, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 7310, "sum": 7310 }, { "diff": 0, "printed": 7313, "sum": 7313 }, { "diff": 0, "printed": 187574, "sum": 187574 } ], "state": "exact" }, "department": "OFFICE OF PUBLIC DEFENDER", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OFFICE OF PUBLIC DEFENDER", "heading_from_total": false, "held": null, "id": "fy2025-approved/p51/r13", "label_as_printed": "Total OFFICE OF PUBLIC DEFENDER", "page": 51, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p51/r7", "fy2025-approved/p51/r8", "fy2025-approved/p51/r9", "fy2025-approved/p51/r10", "fy2025-approved/p51/r11" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "325,841", "dollars": 325841, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "403,438", "dollars": 403438, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "443,044", "dollars": 443044, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "JUDICIAL COMMISSIONERS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JUDICIAL COMMISSIONERS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p51/r15", "label_as_printed": "Salaries & Benefits", "page": 51, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53070", "book_id": "fy2025-approved", "cells": [ { "as_printed": "502", "dollars": 502, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "760", "dollars": 760, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "760", "dollars": 760, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "JUDICIAL COMMISSIONERS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JUDICIAL COMMISSIONERS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p51/r16", "label_as_printed": "COMMUNICATION", "page": 51, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53510", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,482", "dollars": 1482, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,829", "dollars": 2829, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "2,160", "dollars": 2160, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "JUDICIAL COMMISSIONERS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JUDICIAL COMMISSIONERS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p51/r17", "label_as_printed": "RENTALS", "page": 51, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "572", "dollars": 572, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,525", "dollars": 1525, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,525", "dollars": 1525, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "JUDICIAL COMMISSIONERS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JUDICIAL COMMISSIONERS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p51/r18", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 51, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54350", "book_id": "fy2025-approved", "cells": [ { "as_printed": "391", "dollars": 391, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "550", "dollars": 550, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "550", "dollars": 550, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "JUDICIAL COMMISSIONERS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JUDICIAL COMMISSIONERS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p51/r19", "label_as_printed": "OFFICE SUPPLIES", "page": 51, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "2,946", "dollars": 2946, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "5,664", "dollars": 5664, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "4,995", "dollars": 4995, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -1, "printed": 2946, "sum": 2947 }, { "diff": 0, "printed": 5664, "sum": 5664 }, { "diff": 0, "printed": 4995, "sum": 4995 } ], "state": "within_rounding" }, "department": "JUDICIAL COMMISSIONERS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JUDICIAL COMMISSIONERS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p51/r20", "label_as_printed": "Other Expenditures", "page": 51, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p51/r16", "fy2025-approved/p51/r17", "fy2025-approved/p51/r18", "fy2025-approved/p51/r19" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "328,788", "dollars": 328788, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "409,102", "dollars": 409102, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "448,039", "dollars": 448039, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 328788, "sum": 328788 }, { "diff": 0, "printed": 409102, "sum": 409102 }, { "diff": 0, "printed": 448039, "sum": 448039 } ], "state": "exact" }, "department": "JUDICIAL COMMISSIONERS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JUDICIAL COMMISSIONERS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p51/r21", "label_as_printed": "Total JUDICIAL COMMISSIONERS", "page": 51, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p51/r15", "fy2025-approved/p51/r16", "fy2025-approved/p51/r17", "fy2025-approved/p51/r18", "fy2025-approved/p51/r19" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "333,752", "dollars": 333752, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "433,149", "dollars": 433149, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "491,749", "dollars": 491749, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SPECIAL COURTS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL COURTS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p51/r23", "label_as_printed": "Salaries & Benefits", "page": 51, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57110", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "77,000", "dollars": 77000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SPECIAL COURTS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL COURTS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p51/r24", "label_as_printed": "FURNITURE & FIXTURES", "page": 51, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "77,000", "dollars": 77000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 77000, "sum": 77000 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "SPECIAL COURTS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL COURTS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p51/r25", "label_as_printed": "Capital Expenditures", "page": 51, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p51/r24" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "333,752", "dollars": 333752, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "510,149", "dollars": 510149, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "491,749", "dollars": 491749, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 333752, "sum": 333752 }, { "diff": 0, "printed": 510149, "sum": 510149 }, { "diff": 0, "printed": 491749, "sum": 491749 } ], "state": "exact" }, "department": "SPECIAL COURTS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL COURTS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p51/r26", "label_as_printed": "Total SPECIAL COURTS", "page": 51, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p51/r23", "fy2025-approved/p51/r24" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53070", "book_id": "fy2025-approved", "cells": [ { "as_printed": "2,008", "dollars": 2008, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,500", "dollars": 2500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "2,000", "dollars": 2000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SPECIAL COURTS - VETERANS TREATMENT COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL COURTS - VETERANS TREATMENT COURT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p51/r28", "label_as_printed": "COMMUNICATION", "page": 51, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53160", "book_id": "fy2025-approved", "cells": [ { "as_printed": "3,080", "dollars": 3080, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,000", "dollars": 2000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "15,000", "dollars": 15000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SPECIAL COURTS - VETERANS TREATMENT COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL COURTS - VETERANS TREATMENT COURT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p51/r29", "label_as_printed": "CONTRIBUTIONS", "page": 51, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53300", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,731", "dollars": 1731, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,750", "dollars": 1750, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,750", "dollars": 1750, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SPECIAL COURTS - VETERANS TREATMENT COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL COURTS - VETERANS TREATMENT COURT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p51/r30", "label_as_printed": "OPERATING LEASE PAYMENTS", "page": 51, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53480", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "50", "dollars": 50, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "50", "dollars": 50, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SPECIAL COURTS - VETERANS TREATMENT COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL COURTS - VETERANS TREATMENT COURT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p51/r31", "label_as_printed": "POSTAL CHARGES", "page": 51, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53490", "book_id": "fy2025-approved", "cells": [ { "as_printed": "165", "dollars": 165, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SPECIAL COURTS - VETERANS TREATMENT COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL COURTS - VETERANS TREATMENT COURT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p51/r32", "label_as_printed": "PRINTING, STATIONARY & FORMS", "page": 51, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2025-approved", "cells": [ { "as_printed": "12,719", "dollars": 12719, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "24,880", "dollars": 24880, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "14,000", "dollars": 14000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SPECIAL COURTS - VETERANS TREATMENT COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL COURTS - VETERANS TREATMENT COURT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p51/r33", "label_as_printed": "TRAVEL", "page": 51, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "80,514", "dollars": 80514, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "93,000", "dollars": 93000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "80,000", "dollars": 80000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SPECIAL COURTS - VETERANS TREATMENT COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL COURTS - VETERANS TREATMENT COURT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p51/r34", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 51, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "29,133", "dollars": 29133, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "58,407", "dollars": 58407, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "16,700", "dollars": 16700, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SPECIAL COURTS - VETERANS TREATMENT COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL COURTS - VETERANS TREATMENT COURT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p51/r35", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 51, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "129,350", "dollars": 129350, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "183,087", "dollars": 183087, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "130,000", "dollars": 130000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 129350, "sum": 129350 }, { "diff": 0, "printed": 183087, "sum": 183087 }, { "diff": 0, "printed": 130000, "sum": 130000 } ], "state": "exact" }, "department": "SPECIAL COURTS - VETERANS TREATMENT COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL COURTS - VETERANS TREATMENT COURT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p51/r36", "label_as_printed": "Other Expenditures", "page": 51, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p51/r28", "fy2025-approved/p51/r29", "fy2025-approved/p51/r30", "fy2025-approved/p51/r31", "fy2025-approved/p51/r32", "fy2025-approved/p51/r33", "fy2025-approved/p51/r34", "fy2025-approved/p51/r35" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "129,350", "dollars": 129350, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "183,087", "dollars": 183087, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "130,000", "dollars": 130000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 129350, "sum": 129350 }, { "diff": 0, "printed": 183087, "sum": 183087 }, { "diff": 0, "printed": 130000, "sum": 130000 } ], "state": "exact" }, "department": "SPECIAL COURTS - VETERANS TREATMENT COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL COURTS - VETERANS TREATMENT COURT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p51/r37", "label_as_printed": "Total SPECIAL COURTS - VETERANS TREATMENT COURT", "page": 51, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p51/r28", "fy2025-approved/p51/r29", "fy2025-approved/p51/r30", "fy2025-approved/p51/r31", "fy2025-approved/p51/r32", "fy2025-approved/p51/r33", "fy2025-approved/p51/r34", "fy2025-approved/p51/r35" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "146,959", "dollars": 146959, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "168,880", "dollars": 168880, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SPECIAL COURTS - MENTAL HEALTH COURT GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL COURTS - MENTAL HEALTH COURT GRANT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p51/r39", "label_as_printed": "Salaries & Benefits", "page": 51, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53070", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "600", "dollars": 600, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "600", "dollars": 600, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SPECIAL COURTS - MENTAL HEALTH COURT GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL COURTS - MENTAL HEALTH COURT GRANT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p51/r40", "label_as_printed": "COMMUNICATION", "page": 51, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53160", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "5,863", "dollars": 5863, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "6,658", "dollars": 6658, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SPECIAL COURTS - MENTAL HEALTH COURT GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL COURTS - MENTAL HEALTH COURT GRANT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p51/r41", "label_as_printed": "CONTRIBUTIONS", "page": 51, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53200", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,800", "dollars": 1800, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,800", "dollars": 1800, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SPECIAL COURTS - MENTAL HEALTH COURT GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL COURTS - MENTAL HEALTH COURT GRANT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p51/r42", "label_as_printed": "DUES & MEMBERSHIPS", "page": 51, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "7,500", "dollars": 7500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "5,000", "dollars": 5000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SPECIAL COURTS - MENTAL HEALTH COURT GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL COURTS - MENTAL HEALTH COURT GRANT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p51/r43", "label_as_printed": "TRAVEL", "page": 51, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53070", "book_id": "fy2025-approved", "cells": [ { "as_printed": "215", "dollars": 215, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "OFFICE OF PUBLIC DEFENDER", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OFFICE OF PUBLIC DEFENDER", "heading_from_total": false, "held": null, "id": "fy2025-approved/p51/r7", "label_as_printed": "COMMUNICATION", "page": 51, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53160", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "7,313", "dollars": 7313, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "187,574", "dollars": 187574, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "OFFICE OF PUBLIC DEFENDER", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OFFICE OF PUBLIC DEFENDER", "heading_from_total": false, "held": null, "id": "fy2025-approved/p51/r8", "label_as_printed": "CONTRIBUTIONS", "page": 51, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,758", "dollars": 1758, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "OFFICE OF PUBLIC DEFENDER", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OFFICE OF PUBLIC DEFENDER", "heading_from_total": false, "held": null, "id": "fy2025-approved/p51/r9", "label_as_printed": "TRAVEL", "page": 51, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "180,600", "dollars": 180600, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "192,316", "dollars": 192316, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 180600, "sum": 180600 }, { "diff": 0, "printed": 192316, "sum": 192316 } ], "state": "exact" }, "department": "SPECIAL COURTS - MENTAL HEALTH COURT GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL COURTS - MENTAL HEALTH COURT GRANT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p52/r10", "label_as_printed": "Total SPECIAL COURTS - MENTAL HEALTH COURT GRANT", "page": 52, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p51/r39", "fy2025-approved/p51/r40", "fy2025-approved/p51/r41", "fy2025-approved/p51/r42", "fy2025-approved/p51/r43", "fy2025-approved/p52/r6", "fy2025-approved/p52/r7", "fy2025-approved/p52/r8" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53120", "book_id": "fy2025-approved", "cells": [ { "as_printed": "422,082", "dollars": 422082, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "422,082", "dollars": 422082, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "422,082", "dollars": 422082, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "OTHER ADMINISTRATION/ JUSTICE - DAY TREATMENT GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER ADMINISTRATION/ JUSTICE - DAY TREATMENT GRANT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p52/r12", "label_as_printed": "CONTRACTS - PRIVATE AGENCIES", "page": 52, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "422,082", "dollars": 422082, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "422,082", "dollars": 422082, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "422,082", "dollars": 422082, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 422082, "sum": 422082 }, { "diff": 0, "printed": 422082, "sum": 422082 }, { "diff": 0, "printed": 422082, "sum": 422082 } ], "state": "exact" }, "department": "OTHER ADMINISTRATION/ JUSTICE - DAY TREATMENT GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER ADMINISTRATION/ JUSTICE - DAY TREATMENT GRANT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p52/r13", "label_as_printed": "Other Expenditures", "page": 52, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p52/r12" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "422,082", "dollars": 422082, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "422,082", "dollars": 422082, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "422,082", "dollars": 422082, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 422082, "sum": 422082 }, { "diff": 0, "printed": 422082, "sum": 422082 }, { "diff": 0, "printed": 422082, "sum": 422082 } ], "state": "exact" }, "department": "OTHER ADMINISTRATION/ JUSTICE - DAY TREATMENT GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER ADMINISTRATION/ JUSTICE - DAY TREATMENT GRANT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p52/r14", "label_as_printed": "Total OTHER ADMINISTRATION/ JUSTICE - DAY TREATMENT", "page": 52, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p52/r12" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "104,270", "dollars": 104270, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "106,454", "dollars": 106454, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "114,572", "dollars": 114572, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "OTHER GRANT ADMINISTRATION/ JUSTICE - COURT SAFETY", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER GRANT ADMINISTRATION/ JUSTICE - COURT SAFETY", "heading_from_total": false, "held": null, "id": "fy2025-approved/p52/r16", "label_as_printed": "Salaries & Benefits", "page": 52, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53070", "book_id": "fy2025-approved", "cells": [ { "as_printed": "502", "dollars": 502, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "780", "dollars": 780, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "780", "dollars": 780, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "OTHER GRANT ADMINISTRATION/ JUSTICE - COURT SAFETY", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER GRANT ADMINISTRATION/ JUSTICE - COURT SAFETY", "heading_from_total": false, "held": null, "id": "fy2025-approved/p52/r17", "label_as_printed": "COMMUNICATION", "page": 52, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53200", "book_id": "fy2025-approved", "cells": [ { "as_printed": "680", "dollars": 680, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "950", "dollars": 950, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "950", "dollars": 950, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "OTHER GRANT ADMINISTRATION/ JUSTICE - COURT SAFETY", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER GRANT ADMINISTRATION/ JUSTICE - COURT SAFETY", "heading_from_total": false, "held": null, "id": "fy2025-approved/p52/r18", "label_as_printed": "DUES & MEMBERSHIPS", "page": 52, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53480", "book_id": "fy2025-approved", "cells": [ { "as_printed": "490", "dollars": 490, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "400", "dollars": 400, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "400", "dollars": 400, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "OTHER GRANT ADMINISTRATION/ JUSTICE - COURT SAFETY", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER GRANT ADMINISTRATION/ JUSTICE - COURT SAFETY", "heading_from_total": false, "held": null, "id": "fy2025-approved/p52/r19", "label_as_printed": "POSTAL CHARGES", "page": 52, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53490", "book_id": "fy2025-approved", "cells": [ { "as_printed": "2,605", "dollars": 2605, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,031", "dollars": 1031, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "OTHER GRANT ADMINISTRATION/ JUSTICE - COURT SAFETY", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER GRANT ADMINISTRATION/ JUSTICE - COURT SAFETY", "heading_from_total": false, "held": null, "id": "fy2025-approved/p52/r20", "label_as_printed": "PRINTING, STATIONARY & FORMS", "page": 52, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2025-approved", "cells": [ { "as_printed": "710", "dollars": 710, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,100", "dollars": 2100, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "850", "dollars": 850, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "OTHER GRANT ADMINISTRATION/ JUSTICE - COURT SAFETY", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER GRANT ADMINISTRATION/ JUSTICE - COURT SAFETY", "heading_from_total": false, "held": null, "id": "fy2025-approved/p52/r21", "label_as_printed": "TRAVEL", "page": 52, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53560", "book_id": "fy2025-approved", "cells": [ { "as_printed": "590", "dollars": 590, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "OTHER GRANT ADMINISTRATION/ JUSTICE - COURT SAFETY", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER GRANT ADMINISTRATION/ JUSTICE - COURT SAFETY", "heading_from_total": false, "held": null, "id": "fy2025-approved/p52/r22", "label_as_printed": "TUITION", "page": 52, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54290", "book_id": "fy2025-approved", "cells": [ { "as_printed": "6,162", "dollars": 6162, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "5,700", "dollars": 5700, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "5,700", "dollars": 5700, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "OTHER GRANT ADMINISTRATION/ JUSTICE - COURT SAFETY", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER GRANT ADMINISTRATION/ JUSTICE - COURT SAFETY", "heading_from_total": false, "held": null, "id": "fy2025-approved/p52/r23", "label_as_printed": "INSTRUCTIONAL SUPPLY/MATERIAL", "page": 52, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "250", "dollars": 250, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "250", "dollars": 250, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "OTHER GRANT ADMINISTRATION/ JUSTICE - COURT SAFETY", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER GRANT ADMINISTRATION/ JUSTICE - COURT SAFETY", "heading_from_total": false, "held": null, "id": "fy2025-approved/p52/r24", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 52, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "11,738", "dollars": 11738, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "11,711", "dollars": 11711, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "9,930", "dollars": 9930, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -1, "printed": 11738, "sum": 11739 }, { "diff": 0, "printed": 11711, "sum": 11711 }, { "diff": 0, "printed": 9930, "sum": 9930 } ], "state": "within_rounding" }, "department": "OTHER GRANT ADMINISTRATION/ JUSTICE - COURT SAFETY", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER GRANT ADMINISTRATION/ JUSTICE - COURT SAFETY", "heading_from_total": false, "held": null, "id": "fy2025-approved/p52/r25", "label_as_printed": "Other Expenditures", "page": 52, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p52/r17", "fy2025-approved/p52/r18", "fy2025-approved/p52/r19", "fy2025-approved/p52/r20", "fy2025-approved/p52/r21", "fy2025-approved/p52/r22", "fy2025-approved/p52/r23", "fy2025-approved/p52/r24" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "18,620", "dollars": 18620, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "OTHER GRANT ADMINISTRATION/ JUSTICE - COURT SAFETY", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER GRANT ADMINISTRATION/ JUSTICE - COURT SAFETY", "heading_from_total": false, "held": null, "id": "fy2025-approved/p52/r26", "label_as_printed": "OTHER CAPITAL OUTLAY", "page": 52, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "18,620", "dollars": 18620, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 18620, "sum": 18620 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "OTHER GRANT ADMINISTRATION/ JUSTICE - COURT SAFETY", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER GRANT ADMINISTRATION/ JUSTICE - COURT SAFETY", "heading_from_total": false, "held": null, "id": "fy2025-approved/p52/r27", "label_as_printed": "Capital Expenditures", "page": 52, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p52/r26" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "116,008", "dollars": 116008, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "136,785", "dollars": 136785, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "124,502", "dollars": 124502, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -1, "printed": 116008, "sum": 116009 }, { "diff": 0, "printed": 136785, "sum": 136785 }, { "diff": 0, "printed": 124502, "sum": 124502 } ], "state": "within_rounding" }, "department": "OTHER GRANT ADMINISTRATION/ JUSTICE - COURT SAFETY", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER GRANT ADMINISTRATION/ JUSTICE - COURT SAFETY", "heading_from_total": false, "held": null, "id": "fy2025-approved/p52/r28", "label_as_printed": "Total OTHER ADMINISTRATION/ JUSTICE - COURT SAFETY", "page": 52, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p52/r16", "fy2025-approved/p52/r17", "fy2025-approved/p52/r18", "fy2025-approved/p52/r19", "fy2025-approved/p52/r20", "fy2025-approved/p52/r21", "fy2025-approved/p52/r22", "fy2025-approved/p52/r23", "fy2025-approved/p52/r24", "fy2025-approved/p52/r26" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "991,613", "dollars": 991613, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,453,196", "dollars": 1453196, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,545,280", "dollars": 1545280, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "ADULT PROBATION SERVICES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ADULT PROBATION SERVICES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p52/r30", "label_as_printed": "Salaries & Benefits", "page": 52, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53070", "book_id": "fy2025-approved", "cells": [ { "as_printed": "502", "dollars": 502, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "600", "dollars": 600, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "600", "dollars": 600, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "ADULT PROBATION SERVICES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ADULT PROBATION SERVICES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p52/r31", "label_as_printed": "COMMUNICATION", "page": 52, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53200", "book_id": "fy2025-approved", "cells": [ { "as_printed": "400", "dollars": 400, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "ADULT PROBATION SERVICES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ADULT PROBATION SERVICES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p52/r32", "label_as_printed": "DUES & MEMBERSHIPS", "page": 52, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53220", "book_id": "fy2025-approved", "cells": [ { "as_printed": "14,097", "dollars": 14097, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "52,000", "dollars": 52000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "52,000", "dollars": 52000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "ADULT PROBATION SERVICES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ADULT PROBATION SERVICES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p52/r33", "label_as_printed": "EVALUATION & TESTING", "page": 52, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53330", "book_id": "fy2025-approved", "cells": [ { "as_printed": "810", "dollars": 810, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "810", "dollars": 810, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "810", "dollars": 810, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "ADULT PROBATION SERVICES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ADULT PROBATION SERVICES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p52/r34", "label_as_printed": "LICENSES", "page": 52, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53480", "book_id": "fy2025-approved", "cells": [ { "as_printed": "521", "dollars": 521, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "600", "dollars": 600, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "600", "dollars": 600, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "ADULT PROBATION SERVICES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ADULT PROBATION SERVICES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p52/r35", "label_as_printed": "POSTAL CHARGES", "page": 52, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53490", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,124", "dollars": 1124, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,500", "dollars": 1500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,500", "dollars": 1500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "ADULT PROBATION SERVICES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ADULT PROBATION SERVICES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p52/r36", "label_as_printed": "PRINTING, STATIONARY & FORMS", "page": 52, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53510", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,516", "dollars": 1516, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,650", "dollars": 1650, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,650", "dollars": 1650, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "ADULT PROBATION SERVICES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ADULT PROBATION SERVICES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p52/r37", "label_as_printed": "RENTALS", "page": 52, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2025-approved", "cells": [ { "as_printed": "2,332", "dollars": 2332, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "5,000", "dollars": 5000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "5,000", "dollars": 5000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "ADULT PROBATION SERVICES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ADULT PROBATION SERVICES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p52/r38", "label_as_printed": "TRAVEL", "page": 52, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53560", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,288", "dollars": 1288, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "ADULT PROBATION SERVICES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ADULT PROBATION SERVICES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p52/r39", "label_as_printed": "TUITION", "page": 52, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "21,499", "dollars": 21499, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "28,000", "dollars": 28000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "28,000", "dollars": 28000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "ADULT PROBATION SERVICES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ADULT PROBATION SERVICES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p52/r40", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 52, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54140", "book_id": "fy2025-approved", "cells": [ { "as_printed": "162", "dollars": 162, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,500", "dollars": 1500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,500", "dollars": 1500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "ADULT PROBATION SERVICES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ADULT PROBATION SERVICES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p52/r41", "label_as_printed": "DUPLICATING SUPPLIES", "page": 52, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54290", "book_id": "fy2025-approved", "cells": [ { "as_printed": "9,704", "dollars": 9704, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "20,000", "dollars": 20000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "20,000", "dollars": 20000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "ADULT PROBATION SERVICES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ADULT PROBATION SERVICES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p52/r42", "label_as_printed": "INSTRUCTIONAL SUPPLY/MATERIAL", "page": 52, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54350", "book_id": "fy2025-approved", "cells": [ { "as_printed": "5,680", "dollars": 5680, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "6,000", "dollars": 6000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "6,000", "dollars": 6000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "ADULT PROBATION SERVICES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ADULT PROBATION SERVICES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p52/r43", "label_as_printed": "OFFICE SUPPLIES", "page": 52, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53560", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "8,000", "dollars": 8000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "8,000", "dollars": 8000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SPECIAL COURTS - MENTAL HEALTH COURT GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL COURTS - MENTAL HEALTH COURT GRANT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p52/r6", "label_as_printed": "TUITION", "page": 52, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "5,378", "dollars": 5378, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "378", "dollars": 378, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SPECIAL COURTS - MENTAL HEALTH COURT GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL COURTS - MENTAL HEALTH COURT GRANT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p52/r7", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 52, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54350", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "4,500", "dollars": 4500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SPECIAL COURTS - MENTAL HEALTH COURT GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL COURTS - MENTAL HEALTH COURT GRANT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p52/r8", "label_as_printed": "OFFICE SUPPLIES", "page": 52, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "33,641", "dollars": 33641, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "23,436", "dollars": 23436, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 33641, "sum": 33641 }, { "diff": 0, "printed": 23436, "sum": 23436 } ], "state": "exact" }, "department": "SPECIAL COURTS - MENTAL HEALTH COURT GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL COURTS - MENTAL HEALTH COURT GRANT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p52/r9", "label_as_printed": "Other Expenditures", "page": 52, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p51/r40", "fy2025-approved/p51/r41", "fy2025-approved/p51/r42", "fy2025-approved/p51/r43", "fy2025-approved/p52/r6", "fy2025-approved/p52/r7", "fy2025-approved/p52/r8" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,056,586", "dollars": 1056586, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,707,458", "dollars": 1707458, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,669,940", "dollars": 1669940, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -1, "printed": 1056586, "sum": 1056587 }, { "diff": 0, "printed": 1707458, "sum": 1707458 }, { "diff": 0, "printed": 1669940, "sum": 1669940 } ], "state": "within_rounding" }, "department": "ADULT PROBATION SERVICES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ADULT PROBATION SERVICES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p53/r10", "label_as_printed": "Total ADULT PROBATION SERVICES", "page": 53, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p52/r30", "fy2025-approved/p52/r31", "fy2025-approved/p52/r32", "fy2025-approved/p52/r33", "fy2025-approved/p52/r34", "fy2025-approved/p52/r35", "fy2025-approved/p52/r36", "fy2025-approved/p52/r37", "fy2025-approved/p52/r38", "fy2025-approved/p52/r39", "fy2025-approved/p52/r40", "fy2025-approved/p52/r41", "fy2025-approved/p52/r42", "fy2025-approved/p52/r43", "fy2025-approved/p53/r6", "fy2025-approved/p53/r8" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "14,226,291", "dollars": 14226291, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "15,687,562", "dollars": 15687562, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "17,269,068", "dollars": 17269068, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p53/r12", "label_as_printed": "Salaries & Benefits", "page": 53, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53070", "book_id": "fy2025-approved", "cells": [ { "as_printed": "110,091", "dollars": 110091, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "152,730", "dollars": 152730, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "172,000", "dollars": 172000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p53/r13", "label_as_printed": "COMMUNICATION", "page": 53, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53090", "book_id": "fy2025-approved", "cells": [ { "as_printed": "2,680", "dollars": 2680, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,700", "dollars": 2700, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "2,700", "dollars": 2700, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p53/r14", "label_as_printed": "CONTRACTS -GOVERNMENT AGENCY", "page": 53, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53170", "book_id": "fy2025-approved", "cells": [ { "as_printed": "25,508", "dollars": 25508, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "70,100", "dollars": 70100, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "32,000", "dollars": 32000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p53/r15", "label_as_printed": "DATA PROCESSING SERVICES", "page": 53, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53200", "book_id": "fy2025-approved", "cells": [ { "as_printed": "5,679", "dollars": 5679, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "6,000", "dollars": 6000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "6,000", "dollars": 6000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p53/r16", "label_as_printed": "DUES & MEMBERSHIPS", "page": 53, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53220", "book_id": "fy2025-approved", "cells": [ { "as_printed": "16,455", "dollars": 16455, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "26,700", "dollars": 26700, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "24,950", "dollars": 24950, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p53/r17", "label_as_printed": "EVALUATION & TESTING", "page": 53, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53330", "book_id": "fy2025-approved", "cells": [ { "as_printed": "2,691", "dollars": 2691, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "35,680", "dollars": 35680, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "26,800", "dollars": 26800, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p53/r18", "label_as_printed": "LICENSES", "page": 53, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53340", "book_id": "fy2025-approved", "cells": [ { "as_printed": "42,561", "dollars": 42561, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "51,430", "dollars": 51430, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "52,000", "dollars": 52000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p53/r19", "label_as_printed": "MAINTENANCE AGREEMENTS", "page": 53, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53360", "book_id": "fy2025-approved", "cells": [ { "as_printed": "7,782", "dollars": 7782, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "9,000", "dollars": 9000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "9,000", "dollars": 9000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p53/r20", "label_as_printed": "MAINT. & REPAIRS-EQUIPMENT", "page": 53, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53380", "book_id": "fy2025-approved", "cells": [ { "as_printed": "131,874", "dollars": 131874, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "111,183", "dollars": 111183, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "125,000", "dollars": 125000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p53/r21", "label_as_printed": "MAINT. & REPAIRS-VEHICLES", "page": 53, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53480", "book_id": "fy2025-approved", "cells": [ { "as_printed": "7,212", "dollars": 7212, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "8,000", "dollars": 8000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "8,000", "dollars": 8000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p53/r22", "label_as_printed": "POSTAL CHARGES", "page": 53, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53490", "book_id": "fy2025-approved", "cells": [ { "as_printed": "5,345", "dollars": 5345, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "6,300", "dollars": 6300, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "6,000", "dollars": 6000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p53/r23", "label_as_printed": "PRINTING, STATIONARY & FORMS", "page": 53, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53510", "book_id": "fy2025-approved", "cells": [ { "as_printed": "25,739", "dollars": 25739, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "70,600", "dollars": 70600, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "63,000", "dollars": 63000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p53/r24", "label_as_printed": "RENTALS", "page": 53, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53530", "book_id": "fy2025-approved", "cells": [ { "as_printed": "6,680", "dollars": 6680, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "5,500", "dollars": 5500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "10,000", "dollars": 10000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p53/r25", "label_as_printed": "TOW-IN SERVICES", "page": 53, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53540", "book_id": "fy2025-approved", "cells": [ { "as_printed": "14,695", "dollars": 14695, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "7,000", "dollars": 7000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "14,000", "dollars": 14000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p53/r26", "label_as_printed": "TRANSPORT - OTHER THAN STUDENT", "page": 53, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2025-approved", "cells": [ { "as_printed": "91,466", "dollars": 91466, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "95,500", "dollars": 95500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "105,700", "dollars": 105700, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p53/r27", "label_as_printed": "TRAVEL", "page": 53, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53560", "book_id": "fy2025-approved", "cells": [ { "as_printed": "81,941", "dollars": 81941, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "118,500", "dollars": 118500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "117,800", "dollars": 117800, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p53/r28", "label_as_printed": "TUITION", "page": 53, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53570", "book_id": "fy2025-approved", "cells": [ { "as_printed": "6,633", "dollars": 6633, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,600", "dollars": 2600, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "5,000", "dollars": 5000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p53/r29", "label_as_printed": "VETERINARY SERVICES", "page": 53, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "3,467", "dollars": 3467, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "4,200", "dollars": 4200, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "6,500", "dollars": 6500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p53/r30", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 53, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54010", "book_id": "fy2025-approved", "cells": [ { "as_printed": "2,110", "dollars": 2110, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,500", "dollars": 1500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,500", "dollars": 1500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p53/r31", "label_as_printed": "ANIMAL FOOD & SUPPLIES", "page": 53, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54100", "book_id": "fy2025-approved", "cells": [ { "as_printed": "331", "dollars": 331, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "900", "dollars": 900, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "900", "dollars": 900, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p53/r32", "label_as_printed": "CUSTODIAL SUPPLIES", "page": 53, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54110", "book_id": "fy2025-approved", "cells": [ { "as_printed": "23,390", "dollars": 23390, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "13,900", "dollars": 13900, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "13,900", "dollars": 13900, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p53/r33", "label_as_printed": "DATA PROCESSING SUPPLIES", "page": 53, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54130", "book_id": "fy2025-approved", "cells": [ { "as_printed": "444", "dollars": 444, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p53/r34", "label_as_printed": "DRUGS & MEDICAL SUPPLIES", "page": 53, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54140", "book_id": "fy2025-approved", "cells": [ { "as_printed": "3,392", "dollars": 3392, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "3,200", "dollars": 3200, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "3,200", "dollars": 3200, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p53/r35", "label_as_printed": "DUPLICATING SUPPLIES", "page": 53, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54220", "book_id": "fy2025-approved", "cells": [ { "as_printed": "3,107", "dollars": 3107, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,500", "dollars": 2500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p53/r36", "label_as_printed": "FOOD SUPPLIES", "page": 53, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54250", "book_id": "fy2025-approved", "cells": [ { "as_printed": "346,556", "dollars": 346556, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "356,000", "dollars": 356000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "353,000", "dollars": 353000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p53/r37", "label_as_printed": "GASOLINE", "page": 53, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54310", "book_id": "fy2025-approved", "cells": [ { "as_printed": "417,429", "dollars": 417429, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "241,777", "dollars": 241777, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "224,500", "dollars": 224500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p53/r38", "label_as_printed": "LAW ENFORCEMENT SUPPLIES", "page": 53, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54320", "book_id": "fy2025-approved", "cells": [ { "as_printed": "5,123", "dollars": 5123, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "4,500", "dollars": 4500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "4,500", "dollars": 4500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p53/r39", "label_as_printed": "LIBRARY BOOKS/MEDIA", "page": 53, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54350", "book_id": "fy2025-approved", "cells": [ { "as_printed": "4,751", "dollars": 4751, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "4,800", "dollars": 4800, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "4,800", "dollars": 4800, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p53/r40", "label_as_printed": "OFFICE SUPPLIES", "page": 53, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54500", "book_id": "fy2025-approved", "cells": [ { "as_printed": "55,766", "dollars": 55766, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "46,000", "dollars": 46000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "55,000", "dollars": 55000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p53/r41", "label_as_printed": "TIRES & TUBES", "page": 53, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54510", "book_id": "fy2025-approved", "cells": [ { "as_printed": "98,413", "dollars": 98413, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "127,740", "dollars": 127740, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "148,040", "dollars": 148040, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p53/r42", "label_as_printed": "UNIFORMS", "page": 53, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54530", "book_id": "fy2025-approved", "cells": [ { "as_printed": "6,006", "dollars": 6006, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "5,000", "dollars": 5000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "6,500", "dollars": 6500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p53/r43", "label_as_printed": "VEHICLE PARTS", "page": 53, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "13,006", "dollars": 13006, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "17,050", "dollars": 17050, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "17,000", "dollars": 17000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p53/r44", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 53, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "5,339", "dollars": 5339, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "3,500", "dollars": 3500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "3,500", "dollars": 3500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "ADULT PROBATION SERVICES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ADULT PROBATION SERVICES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p53/r6", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 53, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "64,973", "dollars": 64973, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "124,660", "dollars": 124660, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "124,660", "dollars": 124660, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -1, "printed": 64973, "sum": 64974 }, { "diff": 0, "printed": 124660, "sum": 124660 }, { "diff": 0, "printed": 124660, "sum": 124660 } ], "state": "within_rounding" }, "department": "ADULT PROBATION SERVICES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ADULT PROBATION SERVICES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p53/r7", "label_as_printed": "Other Expenditures", "page": 53, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p52/r31", "fy2025-approved/p52/r32", "fy2025-approved/p52/r33", "fy2025-approved/p52/r34", "fy2025-approved/p52/r35", "fy2025-approved/p52/r36", "fy2025-approved/p52/r37", "fy2025-approved/p52/r38", "fy2025-approved/p52/r39", "fy2025-approved/p52/r40", "fy2025-approved/p52/r41", "fy2025-approved/p52/r42", "fy2025-approved/p52/r43", "fy2025-approved/p53/r6" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57110", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "129,602", "dollars": 129602, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "ADULT PROBATION SERVICES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ADULT PROBATION SERVICES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p53/r8", "label_as_printed": "FURNITURE & FIXTURES", "page": 53, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "129,602", "dollars": 129602, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 129602, "sum": 129602 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "ADULT PROBATION SERVICES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ADULT PROBATION SERVICES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p53/r9", "label_as_printed": "Capital Expenditures", "page": 53, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p53/r8" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57090", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "21,740", "dollars": 21740, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p54/r10", "label_as_printed": "DATA PROCESSING EQUIPMENT", "page": 54, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57160", "book_id": "fy2025-approved", "cells": [ { "as_printed": "70,525", "dollars": 70525, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "229,889", "dollars": 229889, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "287,574", "dollars": 287574, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p54/r11", "label_as_printed": "LAW ENFORCEMENT EQUIPMENT", "page": 54, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57180", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,715,356", "dollars": 1715356, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,327,454", "dollars": 2327454, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "898,500", "dollars": 898500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p54/r12", "label_as_printed": "MOTOR VEHICLES", "page": 54, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,785,882", "dollars": 1785882, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,579,083", "dollars": 2579083, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,186,074", "dollars": 1186074, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 1, "printed": 1785882, "sum": 1785881 }, { "diff": 0, "printed": 2579083, "sum": 2579083 }, { "diff": 0, "printed": 1186074, "sum": 1186074 } ], "state": "within_rounding" }, "department": "SHERIFF'S DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p54/r13", "label_as_printed": "Capital Expenditures", "page": 54, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p54/r10", "fy2025-approved/p54/r11", "fy2025-approved/p54/r12" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "17,713,441", "dollars": 17713441, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "19,939,610", "dollars": 19939610, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "20,128,082", "dollars": 20128082, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 2, "printed": 17713441, "sum": 17713439 }, { "diff": 0, "printed": 19939610, "sum": 19939610 }, { "diff": 0, "printed": 20128082, "sum": 20128082 } ], "state": "within_rounding" }, "department": "SHERIFF'S DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p54/r14", "label_as_printed": "Total SHERIFF'S DEPARTMENT", "page": 54, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p53/r12", "fy2025-approved/p53/r13", "fy2025-approved/p53/r14", "fy2025-approved/p53/r15", "fy2025-approved/p53/r16", "fy2025-approved/p53/r17", "fy2025-approved/p53/r18", "fy2025-approved/p53/r19", "fy2025-approved/p53/r20", "fy2025-approved/p53/r21", "fy2025-approved/p53/r22", "fy2025-approved/p53/r23", "fy2025-approved/p53/r24", "fy2025-approved/p53/r25", "fy2025-approved/p53/r26", "fy2025-approved/p53/r27", "fy2025-approved/p53/r28", "fy2025-approved/p53/r29", "fy2025-approved/p53/r30", "fy2025-approved/p53/r31", "fy2025-approved/p53/r32", "fy2025-approved/p53/r33", "fy2025-approved/p53/r34", "fy2025-approved/p53/r35", "fy2025-approved/p53/r36", "fy2025-approved/p53/r37", "fy2025-approved/p53/r38", "fy2025-approved/p53/r39", "fy2025-approved/p53/r40", "fy2025-approved/p53/r41", "fy2025-approved/p53/r42", "fy2025-approved/p53/r43", "fy2025-approved/p53/r44", "fy2025-approved/p54/r6", "fy2025-approved/p54/r7", "fy2025-approved/p54/r8", "fy2025-approved/p54/r10", "fy2025-approved/p54/r11", "fy2025-approved/p54/r12" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "119,523", "dollars": 119523, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "134,348", "dollars": 134348, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "134,348", "dollars": 134348, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT - SALARY SUPPLEMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT - SALARY SUPPLEMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p54/r16", "label_as_printed": "Salaries & Benefits", "page": 54, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "119,523", "dollars": 119523, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "134,348", "dollars": 134348, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "134,348", "dollars": 134348, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 119523, "sum": 119523 }, { "diff": 0, "printed": 134348, "sum": 134348 }, { "diff": 0, "printed": 134348, "sum": 134348 } ], "state": "exact" }, "department": "SHERIFF'S DEPARTMENT - SALARY SUPPLEMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT - SALARY SUPPLEMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p54/r17", "label_as_printed": "Total SHERIFF'S DEPARTMENT - SALARY SUPPLEMENT", "page": 54, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p54/r16" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "89", "dollars": 89, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT - CLICK IT OR TICKET", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT - CLICK IT OR TICKET", "heading_from_total": false, "held": null, "id": "fy2025-approved/p54/r19", "label_as_printed": "Salaries & Benefits", "page": 54, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "89", "dollars": 89, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 89, "sum": 89 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "SHERIFF'S DEPARTMENT - CLICK IT OR TICKET", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT - CLICK IT OR TICKET", "heading_from_total": false, "held": null, "id": "fy2025-approved/p54/r20", "label_as_printed": "Total SHERIFF'S DEPARTMENT - CLICK IT OR TICKET", "page": 54, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p54/r19" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "4,699", "dollars": 4699, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT - COMMUNITY TRAFFIC ENFORCEMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT - COMMUNITY TRAFFIC ENFORCEMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p54/r22", "label_as_printed": "Salaries & Benefits", "page": 54, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "3,025", "dollars": 3025, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT - COMMUNITY TRAFFIC ENFORCEMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT - COMMUNITY TRAFFIC ENFORCEMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p54/r23", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 54, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "3,025", "dollars": 3025, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 3025, "sum": 3025 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "SHERIFF'S DEPARTMENT - COMMUNITY TRAFFIC ENFORCEMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT - COMMUNITY TRAFFIC ENFORCEMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p54/r24", "label_as_printed": "Other Expenditures", "page": 54, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p54/r23" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "7,724", "dollars": 7724, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 7724, "sum": 7724 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "SHERIFF'S DEPARTMENT - COMMUNITY TRAFFIC ENFORCEMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT - COMMUNITY TRAFFIC ENFORCEMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p54/r25", "label_as_printed": "Total SHERIFF'S DEPARTMENT - COMMUNITY TRAFFIC", "page": 54, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p54/r22", "fy2025-approved/p54/r23" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53070", "book_id": "fy2025-approved", "cells": [ { "as_printed": "16,476", "dollars": 16476, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S ENFORCEMENT DEPARTMENT - JAG AWARD", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S ENFORCEMENT DEPARTMENT - JAG AWARD", "heading_from_total": false, "held": null, "id": "fy2025-approved/p54/r27", "label_as_printed": "COMMUNICATION", "page": 54, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "16,476", "dollars": 16476, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 16476, "sum": 16476 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "SHERIFF'S ENFORCEMENT DEPARTMENT - JAG AWARD", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S ENFORCEMENT DEPARTMENT - JAG AWARD", "heading_from_total": false, "held": null, "id": "fy2025-approved/p54/r28", "label_as_printed": "Other Expenditures", "page": 54, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p54/r27" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "16,476", "dollars": 16476, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 16476, "sum": 16476 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "SHERIFF'S ENFORCEMENT DEPARTMENT - JAG AWARD", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S ENFORCEMENT DEPARTMENT - JAG AWARD", "heading_from_total": false, "held": null, "id": "fy2025-approved/p54/r29", "label_as_printed": "Total SHERIFF'S DEPARTMENT - JAG AWARD", "page": 54, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p54/r27" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53070", "book_id": "fy2025-approved", "cells": [ { "as_printed": "8,307", "dollars": 8307, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "12,667", "dollars": 12667, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT - 2023 JAG GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT - 2023 JAG GRANT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p54/r31", "label_as_printed": "COMMUNICATION", "page": 54, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "8,307", "dollars": 8307, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "12,667", "dollars": 12667, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 8307, "sum": 8307 }, { "diff": 0, "printed": 12667, "sum": 12667 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "SHERIFF'S DEPARTMENT - 2023 JAG GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT - 2023 JAG GRANT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p54/r32", "label_as_printed": "Other Expenditures", "page": 54, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p54/r31" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "8,307", "dollars": 8307, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "12,667", "dollars": 12667, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 8307, "sum": 8307 }, { "diff": 0, "printed": 12667, "sum": 12667 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "SHERIFF'S DEPARTMENT - 2023 JAG GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT - 2023 JAG GRANT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p54/r33", "label_as_printed": "Total SHERIFF'S DEPARTMENT - 2023 JAG GRANT", "page": 54, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p54/r31" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "29,141", "dollars": 29141, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "5,022", "dollars": 5022, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT - CITI CLICK IT OR TICK IT FY 23", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT - CITI CLICK IT OR TICK IT FY 23", "heading_from_total": false, "held": null, "id": "fy2025-approved/p54/r35", "label_as_printed": "Salaries & Benefits", "page": 54, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,287", "dollars": 2287, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT - CITI CLICK IT OR TICK IT FY 23", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT - CITI CLICK IT OR TICK IT FY 23", "heading_from_total": false, "held": null, "id": "fy2025-approved/p54/r36", "label_as_printed": "TRAVEL", "page": 54, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,741", "dollars": 1741, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "660", "dollars": 660, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT - CITI CLICK IT OR TICK IT FY 23", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT - CITI CLICK IT OR TICK IT FY 23", "heading_from_total": false, "held": null, "id": "fy2025-approved/p54/r37", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 54, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,741", "dollars": 1741, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,947", "dollars": 2947, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 1741, "sum": 1741 }, { "diff": 0, "printed": 2947, "sum": 2947 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "SHERIFF'S DEPARTMENT - CITI CLICK IT OR TICK IT FY 23", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT - CITI CLICK IT OR TICK IT FY 23", "heading_from_total": false, "held": null, "id": "fy2025-approved/p54/r38", "label_as_printed": "Other Expenditures", "page": 54, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p54/r36", "fy2025-approved/p54/r37" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "20,576", "dollars": 20576, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "424", "dollars": 424, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT - CITI CLICK IT OR TICK IT FY 23", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT - CITI CLICK IT OR TICK IT FY 23", "heading_from_total": false, "held": null, "id": "fy2025-approved/p54/r39", "label_as_printed": "OTHER CAPITAL OUTLAY", "page": 54, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "20,576", "dollars": 20576, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "424", "dollars": 424, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 20576, "sum": 20576 }, { "diff": 0, "printed": 424, "sum": 424 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "SHERIFF'S DEPARTMENT - CITI CLICK IT OR TICK IT FY 23", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT - CITI CLICK IT OR TICK IT FY 23", "heading_from_total": false, "held": null, "id": "fy2025-approved/p54/r40", "label_as_printed": "Capital Expenditures", "page": 54, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p54/r39" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "51,458", "dollars": 51458, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "8,393", "dollars": 8393, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 51458, "sum": 51458 }, { "diff": 0, "printed": 8393, "sum": 8393 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "SHERIFF'S DEPARTMENT - CITI CLICK IT OR TICK IT FY 23", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT - CITI CLICK IT OR TICK IT FY 23", "heading_from_total": false, "held": null, "id": "fy2025-approved/p54/r41", "label_as_printed": "Total SHERIFF'S DEPARTMENT - CITI CLICK IT OR TICK IT FY", "page": 54, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p54/r35", "fy2025-approved/p54/r36", "fy2025-approved/p54/r37", "fy2025-approved/p54/r39" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53560", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "40,000", "dollars": 40000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S 23 DEPARTMENT - SHERIFF TUITION REIBURSEMENT GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S 23 DEPARTMENT - SHERIFF TUITION REIBURSEMENT GRANT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p54/r43", "label_as_printed": "TUITION", "page": 54, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "40,000", "dollars": 40000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 40000, "sum": 40000 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "SHERIFF'S 23 DEPARTMENT - SHERIFF TUITION REIBURSEMENT GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S 23 DEPARTMENT - SHERIFF TUITION REIBURSEMENT GRANT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p54/r44", "label_as_printed": "Other Expenditures", "page": 54, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p54/r43" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "40,000", "dollars": 40000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 40000, "sum": 40000 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "SHERIFF'S 23 DEPARTMENT - SHERIFF TUITION REIBURSEMENT GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S 23 DEPARTMENT - SHERIFF TUITION REIBURSEMENT GRANT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p54/r45", "label_as_printed": "Total SHERIFF'S DEPARTMENT - SHERIFF TUITION", "page": 54, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p54/r43" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "55040", "book_id": "fy2025-approved", "cells": [ { "as_printed": "123,621", "dollars": 123621, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "53,725", "dollars": 53725, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "40,000", "dollars": 40000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p54/r6", "label_as_printed": "INDIRECT COST", "page": 54, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "55080", "book_id": "fy2025-approved", "cells": [ { "as_printed": "120", "dollars": 120, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "350", "dollars": 350, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "350", "dollars": 350, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p54/r7", "label_as_printed": "PREMIUMS-CORPORATE SURETY BOND", "page": 54, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "55130", "book_id": "fy2025-approved", "cells": [ { "as_printed": "9,203", "dollars": 9203, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "9,300", "dollars": 9300, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "9,300", "dollars": 9300, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p54/r8", "label_as_printed": "WORKER'S COMPENSATION INS", "page": 54, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,701,269", "dollars": 1701269, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,672,965", "dollars": 1672965, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,672,940", "dollars": 1672940, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 2, "printed": 1701269, "sum": 1701267 }, { "diff": 0, "printed": 1672965, "sum": 1672965 }, { "diff": 0, "printed": 1672940, "sum": 1672940 } ], "state": "within_rounding" }, "department": "SHERIFF'S DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p54/r9", "label_as_printed": "Other Expenditures", "page": 54, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p53/r13", "fy2025-approved/p53/r14", "fy2025-approved/p53/r15", "fy2025-approved/p53/r16", "fy2025-approved/p53/r17", "fy2025-approved/p53/r18", "fy2025-approved/p53/r19", "fy2025-approved/p53/r20", "fy2025-approved/p53/r21", "fy2025-approved/p53/r22", "fy2025-approved/p53/r23", "fy2025-approved/p53/r24", "fy2025-approved/p53/r25", "fy2025-approved/p53/r26", "fy2025-approved/p53/r27", "fy2025-approved/p53/r28", "fy2025-approved/p53/r29", "fy2025-approved/p53/r30", "fy2025-approved/p53/r31", "fy2025-approved/p53/r32", "fy2025-approved/p53/r33", "fy2025-approved/p53/r34", "fy2025-approved/p53/r35", "fy2025-approved/p53/r36", "fy2025-approved/p53/r37", "fy2025-approved/p53/r38", "fy2025-approved/p53/r39", "fy2025-approved/p53/r40", "fy2025-approved/p53/r41", "fy2025-approved/p53/r42", "fy2025-approved/p53/r43", "fy2025-approved/p53/r44", "fy2025-approved/p54/r6", "fy2025-approved/p54/r7", "fy2025-approved/p54/r8" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "22,000", "dollars": 22000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT - TENN DEPT OF SAFTEY TRAFFIC GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT - TENN DEPT OF SAFTEY TRAFFIC GRANT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p55/r10", "label_as_printed": "OTHER CAPITAL OUTLAY", "page": 55, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "22,000", "dollars": 22000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 22000, "sum": 22000 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "SHERIFF'S DEPARTMENT - TENN DEPT OF SAFTEY TRAFFIC GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT - TENN DEPT OF SAFTEY TRAFFIC GRANT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p55/r11", "label_as_printed": "Capital Expenditures", "page": 55, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p55/r10" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "80,000", "dollars": 80000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 80000, "sum": 80000 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "SHERIFF'S DEPARTMENT - TENN DEPT OF SAFTEY TRAFFIC GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT - TENN DEPT OF SAFTEY TRAFFIC GRANT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p55/r12", "label_as_printed": "Total SHERIFF'S DEPARTMENT - TENN DEPT OF SAFTEY", "page": 55, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p55/r7", "fy2025-approved/p55/r8", "fy2025-approved/p55/r10" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57090", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "21,359", "dollars": 21359, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S TRAFFIC DEPARTMENT GRANT - 2023 JAG", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S TRAFFIC DEPARTMENT GRANT - 2023 JAG", "heading_from_total": false, "held": null, "id": "fy2025-approved/p55/r14", "label_as_printed": "DATA PROCESSING EQUIPMENT", "page": 55, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "21,359", "dollars": 21359, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 21359, "sum": 21359 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "SHERIFF'S TRAFFIC DEPARTMENT GRANT - 2023 JAG", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S TRAFFIC DEPARTMENT GRANT - 2023 JAG", "heading_from_total": false, "held": null, "id": "fy2025-approved/p55/r15", "label_as_printed": "Capital Expenditures", "page": 55, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p55/r14" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "21,359", "dollars": 21359, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 21359, "sum": 21359 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "SHERIFF'S TRAFFIC DEPARTMENT GRANT - 2023 JAG", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S TRAFFIC DEPARTMENT GRANT - 2023 JAG", "heading_from_total": false, "held": null, "id": "fy2025-approved/p55/r16", "label_as_printed": "Total SHERIFF'S DEPARTMENT - 2023 JAG", "page": 55, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p55/r14" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53200", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT - DRMO - SHERIFF", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT - DRMO - SHERIFF", "heading_from_total": false, "held": null, "id": "fy2025-approved/p55/r18", "label_as_printed": "DUES & MEMBERSHIPS", "page": 55, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "5,000", "dollars": 5000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT - DRMO - SHERIFF", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT - DRMO - SHERIFF", "heading_from_total": false, "held": null, "id": "fy2025-approved/p55/r19", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 55, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "243", "dollars": 243, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "5,000", "dollars": 5000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT - DRMO - SHERIFF", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT - DRMO - SHERIFF", "heading_from_total": false, "held": null, "id": "fy2025-approved/p55/r20", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 55, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,243", "dollars": 1243, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "11,000", "dollars": 11000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 1243, "sum": 1243 }, { "diff": 0, "printed": 11000, "sum": 11000 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "SHERIFF'S DEPARTMENT - DRMO - SHERIFF", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT - DRMO - SHERIFF", "heading_from_total": false, "held": null, "id": "fy2025-approved/p55/r21", "label_as_printed": "Other Expenditures", "page": 55, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p55/r18", "fy2025-approved/p55/r19", "fy2025-approved/p55/r20" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "27,822", "dollars": 27822, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "10,000", "dollars": 10000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT - DRMO - SHERIFF", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT - DRMO - SHERIFF", "heading_from_total": false, "held": null, "id": "fy2025-approved/p55/r22", "label_as_printed": "OTHER CAPITAL OUTLAY", "page": 55, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "27,822", "dollars": 27822, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "10,000", "dollars": 10000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 27822, "sum": 27822 }, { "diff": 0, "printed": 10000, "sum": 10000 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "SHERIFF'S DEPARTMENT - DRMO - SHERIFF", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT - DRMO - SHERIFF", "heading_from_total": false, "held": null, "id": "fy2025-approved/p55/r23", "label_as_printed": "Capital Expenditures", "page": 55, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p55/r22" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "29,065", "dollars": 29065, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "21,000", "dollars": 21000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 29065, "sum": 29065 }, { "diff": 0, "printed": 21000, "sum": 21000 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "SHERIFF'S DEPARTMENT - DRMO - SHERIFF", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT - DRMO - SHERIFF", "heading_from_total": false, "held": null, "id": "fy2025-approved/p55/r24", "label_as_printed": "Total SHERIFF'S DEPARTMENT - DRMO - SHERIFF", "page": 55, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p55/r18", "fy2025-approved/p55/r19", "fy2025-approved/p55/r20", "fy2025-approved/p55/r22" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "230,000", "dollars": 230000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SPECIAL PATROLS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL PATROLS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p55/r26", "label_as_printed": "OTHER CAPITAL OUTLAY", "page": 55, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "230,000", "dollars": 230000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 230000, "sum": 230000 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "SPECIAL PATROLS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL PATROLS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p55/r27", "label_as_printed": "Capital Expenditures", "page": 55, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p55/r26" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "230,000", "dollars": 230000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 230000, "sum": 230000 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "SPECIAL PATROLS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL PATROLS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p55/r28", "label_as_printed": "Total SPECIAL PATROLS", "page": 55, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p55/r26" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "4,282,237", "dollars": 4282237, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "4,913,416", "dollars": 4913416, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "5,985,923", "dollars": 5985923, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SPECIAL PATROLS - SCHOOL RESOURCE OFFICERS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL PATROLS - SCHOOL RESOURCE OFFICERS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p55/r30", "label_as_printed": "Salaries & Benefits", "page": 55, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53070", "book_id": "fy2025-approved", "cells": [ { "as_printed": "2,144", "dollars": 2144, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "600", "dollars": 600, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "600", "dollars": 600, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SPECIAL PATROLS - SCHOOL RESOURCE OFFICERS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL PATROLS - SCHOOL RESOURCE OFFICERS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p55/r31", "label_as_printed": "COMMUNICATION", "page": 55, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53220", "book_id": "fy2025-approved", "cells": [ { "as_printed": "7,004", "dollars": 7004, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "11,920", "dollars": 11920, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "14,300", "dollars": 14300, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SPECIAL PATROLS - SCHOOL RESOURCE OFFICERS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL PATROLS - SCHOOL RESOURCE OFFICERS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p55/r32", "label_as_printed": "EVALUATION & TESTING", "page": 55, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53330", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "120", "dollars": 120, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SPECIAL PATROLS - SCHOOL RESOURCE OFFICERS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL PATROLS - SCHOOL RESOURCE OFFICERS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p55/r33", "label_as_printed": "LICENSES", "page": 55, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53360", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,790", "dollars": 1790, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,000", "dollars": 2000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "2,000", "dollars": 2000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SPECIAL PATROLS - SCHOOL RESOURCE OFFICERS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL PATROLS - SCHOOL RESOURCE OFFICERS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p55/r34", "label_as_printed": "MAINT. & REPAIRS-EQUIPMENT", "page": 55, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53380", "book_id": "fy2025-approved", "cells": [ { "as_printed": "26,078", "dollars": 26078, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "25,000", "dollars": 25000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "35,000", "dollars": 35000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SPECIAL PATROLS - SCHOOL RESOURCE OFFICERS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL PATROLS - SCHOOL RESOURCE OFFICERS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p55/r35", "label_as_printed": "MAINT. & REPAIRS-VEHICLES", "page": 55, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2025-approved", "cells": [ { "as_printed": "63,687", "dollars": 63687, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "56,041", "dollars": 56041, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "61,800", "dollars": 61800, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SPECIAL PATROLS - SCHOOL RESOURCE OFFICERS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL PATROLS - SCHOOL RESOURCE OFFICERS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p55/r36", "label_as_printed": "TRAVEL", "page": 55, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53560", "book_id": "fy2025-approved", "cells": [ { "as_printed": "22,134", "dollars": 22134, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "42,800", "dollars": 42800, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "53,000", "dollars": 53000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SPECIAL PATROLS - SCHOOL RESOURCE OFFICERS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL PATROLS - SCHOOL RESOURCE OFFICERS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p55/r37", "label_as_printed": "TUITION", "page": 55, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "429", "dollars": 429, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SPECIAL PATROLS - SCHOOL RESOURCE OFFICERS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL PATROLS - SCHOOL RESOURCE OFFICERS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p55/r38", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 55, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54250", "book_id": "fy2025-approved", "cells": [ { "as_printed": "63,343", "dollars": 63343, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "56,000", "dollars": 56000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "61,000", "dollars": 61000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SPECIAL PATROLS - SCHOOL RESOURCE OFFICERS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL PATROLS - SCHOOL RESOURCE OFFICERS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p55/r39", "label_as_printed": "GASOLINE", "page": 55, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54310", "book_id": "fy2025-approved", "cells": [ { "as_printed": "53,159", "dollars": 53159, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "75,000", "dollars": 75000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "102,400", "dollars": 102400, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SPECIAL PATROLS - SCHOOL RESOURCE OFFICERS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL PATROLS - SCHOOL RESOURCE OFFICERS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p55/r40", "label_as_printed": "LAW ENFORCEMENT SUPPLIES", "page": 55, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54500", "book_id": "fy2025-approved", "cells": [ { "as_printed": "8,839", "dollars": 8839, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "10,000", "dollars": 10000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "11,000", "dollars": 11000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SPECIAL PATROLS - SCHOOL RESOURCE OFFICERS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL PATROLS - SCHOOL RESOURCE OFFICERS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p55/r41", "label_as_printed": "TIRES & TUBES", "page": 55, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54510", "book_id": "fy2025-approved", "cells": [ { "as_printed": "34,823", "dollars": 34823, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "62,440", "dollars": 62440, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "74,600", "dollars": 74600, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SPECIAL PATROLS - SCHOOL RESOURCE OFFICERS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL PATROLS - SCHOOL RESOURCE OFFICERS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p55/r42", "label_as_printed": "UNIFORMS", "page": 55, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54530", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,128", "dollars": 1128, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "700", "dollars": 700, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,600", "dollars": 1600, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SPECIAL PATROLS - SCHOOL RESOURCE OFFICERS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL PATROLS - SCHOOL RESOURCE OFFICERS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p55/r43", "label_as_printed": "VEHICLE PARTS", "page": 55, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "56,050", "dollars": 56050, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT - TENN DEPT OF SAFTEY TRAFFIC GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT - TENN DEPT OF SAFTEY TRAFFIC GRANT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p55/r7", "label_as_printed": "Salaries & Benefits", "page": 55, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,950", "dollars": 1950, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT - TENN DEPT OF SAFTEY TRAFFIC GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT - TENN DEPT OF SAFTEY TRAFFIC GRANT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p55/r8", "label_as_printed": "TRAVEL", "page": 55, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,950", "dollars": 1950, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 1950, "sum": 1950 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "SHERIFF'S DEPARTMENT - TENN DEPT OF SAFTEY TRAFFIC GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT - TENN DEPT OF SAFTEY TRAFFIC GRANT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p55/r9", "label_as_printed": "Other Expenditures", "page": 55, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p55/r8" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "4,570,040", "dollars": 4570040, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "5,260,537", "dollars": 5260537, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "6,431,723", "dollars": 6431723, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -1, "printed": 4570040, "sum": 4570041 }, { "diff": 0, "printed": 5260537, "sum": 5260537 }, { "diff": 0, "printed": 6431723, "sum": 6431723 } ], "state": "within_rounding" }, "department": "SPECIAL PATROLS - SCHOOL RESOURCE OFFICERS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL PATROLS - SCHOOL RESOURCE OFFICERS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p56/r10", "label_as_printed": "Total SPECIAL PATROLS - SCHOOL RESOURCE OFFICERS", "page": 56, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p55/r30", "fy2025-approved/p55/r31", "fy2025-approved/p55/r32", "fy2025-approved/p55/r33", "fy2025-approved/p55/r34", "fy2025-approved/p55/r35", "fy2025-approved/p55/r36", "fy2025-approved/p55/r37", "fy2025-approved/p55/r38", "fy2025-approved/p55/r39", "fy2025-approved/p55/r40", "fy2025-approved/p55/r41", "fy2025-approved/p55/r42", "fy2025-approved/p55/r43", "fy2025-approved/p56/r6", "fy2025-approved/p56/r8" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "107,522", "dollars": 107522, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "109,084", "dollars": 109084, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "117,204", "dollars": 117204, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SPECIAL PATROLS - LITTER ENFORCEMENT OFFICER", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL PATROLS - LITTER ENFORCEMENT OFFICER", "heading_from_total": false, "held": null, "id": "fy2025-approved/p56/r12", "label_as_printed": "Salaries & Benefits", "page": 56, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "107,522", "dollars": 107522, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "109,084", "dollars": 109084, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "117,204", "dollars": 117204, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 107522, "sum": 107522 }, { "diff": 0, "printed": 109084, "sum": 109084 }, { "diff": 0, "printed": 117204, "sum": 117204 } ], "state": "exact" }, "department": "SPECIAL PATROLS - LITTER ENFORCEMENT OFFICER", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL PATROLS - LITTER ENFORCEMENT OFFICER", "heading_from_total": false, "held": null, "id": "fy2025-approved/p56/r13", "label_as_printed": "Total SPECIAL PATROLS - LITTER ENFORCEMENT OFFICER", "page": 56, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p56/r12" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53050", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "2,500", "dollars": 2500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "DRUG ENFORCEMENT - DTF - JUSTICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "DRUG ENFORCEMENT - DTF - JUSTICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p56/r15", "label_as_printed": "AUDIT SERVICES", "page": 56, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53070", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "18,000", "dollars": 18000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "DRUG ENFORCEMENT - DTF - JUSTICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "DRUG ENFORCEMENT - DTF - JUSTICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p56/r16", "label_as_printed": "COMMUNICATION", "page": 56, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53190", "book_id": "fy2025-approved", "cells": [ { "as_printed": "10,000", "dollars": 10000, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "20,000", "dollars": 20000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "DRUG ENFORCEMENT - DTF - JUSTICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "DRUG ENFORCEMENT - DTF - JUSTICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p56/r17", "label_as_printed": "CONFIDENTIAL DRUG ENFORCE PYMT", "page": 56, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53330", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "2,000", "dollars": 2000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "DRUG ENFORCEMENT - DTF - JUSTICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "DRUG ENFORCEMENT - DTF - JUSTICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p56/r18", "label_as_printed": "LICENSES", "page": 56, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53380", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "16,000", "dollars": 16000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "DRUG ENFORCEMENT - DTF - JUSTICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "DRUG ENFORCEMENT - DTF - JUSTICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p56/r19", "label_as_printed": "MAINT. & REPAIRS-VEHICLES", "page": 56, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53510", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "20,000", "dollars": 20000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "DRUG ENFORCEMENT - DTF - JUSTICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "DRUG ENFORCEMENT - DTF - JUSTICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p56/r20", "label_as_printed": "RENTALS", "page": 56, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "30,000", "dollars": 30000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "DRUG ENFORCEMENT - DTF - JUSTICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "DRUG ENFORCEMENT - DTF - JUSTICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p56/r21", "label_as_printed": "TRAVEL", "page": 56, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53560", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "10,000", "dollars": 10000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "DRUG ENFORCEMENT - DTF - JUSTICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "DRUG ENFORCEMENT - DTF - JUSTICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p56/r22", "label_as_printed": "TUITION", "page": 56, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "35,000", "dollars": 35000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "DRUG ENFORCEMENT - DTF - JUSTICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "DRUG ENFORCEMENT - DTF - JUSTICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p56/r23", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 56, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54250", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "25,000", "dollars": 25000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "25,000", "dollars": 25000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "DRUG ENFORCEMENT - DTF - JUSTICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "DRUG ENFORCEMENT - DTF - JUSTICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p56/r24", "label_as_printed": "GASOLINE", "page": 56, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "10,000", "dollars": 10000, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "156,000", "dollars": 156000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "47,500", "dollars": 47500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 10000, "sum": 10000 }, { "diff": 0, "printed": 156000, "sum": 156000 }, { "diff": 0, "printed": 47500, "sum": 47500 } ], "state": "exact" }, "department": "DRUG ENFORCEMENT - DTF - JUSTICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "DRUG ENFORCEMENT - DTF - JUSTICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p56/r25", "label_as_printed": "Other Expenditures", "page": 56, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p56/r15", "fy2025-approved/p56/r16", "fy2025-approved/p56/r17", "fy2025-approved/p56/r18", "fy2025-approved/p56/r19", "fy2025-approved/p56/r20", "fy2025-approved/p56/r21", "fy2025-approved/p56/r22", "fy2025-approved/p56/r23", "fy2025-approved/p56/r24" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57180", "book_id": "fy2025-approved", "cells": [ { "as_printed": "44,980", "dollars": 44980, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "60,000", "dollars": 60000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "DRUG ENFORCEMENT - DTF - JUSTICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "DRUG ENFORCEMENT - DTF - JUSTICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p56/r26", "label_as_printed": "MOTOR VEHICLES", "page": 56, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "44,980", "dollars": 44980, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "60,000", "dollars": 60000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 44980, "sum": 44980 }, { "diff": 0, "printed": 60000, "sum": 60000 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "DRUG ENFORCEMENT - DTF - JUSTICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "DRUG ENFORCEMENT - DTF - JUSTICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p56/r27", "label_as_printed": "Capital Expenditures", "page": 56, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p56/r26" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "54,980", "dollars": 54980, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "216,000", "dollars": 216000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "47,500", "dollars": 47500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 54980, "sum": 54980 }, { "diff": 0, "printed": 216000, "sum": 216000 }, { "diff": 0, "printed": 47500, "sum": 47500 } ], "state": "exact" }, "department": "DRUG ENFORCEMENT - DTF - JUSTICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "DRUG ENFORCEMENT - DTF - JUSTICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p56/r28", "label_as_printed": "Total DRUG ENFORCEMENT - DTF - JUSTICE", "page": 56, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p56/r15", "fy2025-approved/p56/r16", "fy2025-approved/p56/r17", "fy2025-approved/p56/r18", "fy2025-approved/p56/r19", "fy2025-approved/p56/r20", "fy2025-approved/p56/r21", "fy2025-approved/p56/r22", "fy2025-approved/p56/r23", "fy2025-approved/p56/r24", "fy2025-approved/p56/r26" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "7,000", "dollars": 7000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "7,000", "dollars": 7000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SEXUAL OFFENDER REGISTRY", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SEXUAL OFFENDER REGISTRY", "heading_from_total": false, "held": null, "id": "fy2025-approved/p56/r30", "label_as_printed": "Salaries & Benefits", "page": 56, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53070", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,332", "dollars": 1332, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,600", "dollars": 1600, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,670", "dollars": 1670, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SEXUAL OFFENDER REGISTRY", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SEXUAL OFFENDER REGISTRY", "heading_from_total": false, "held": null, "id": "fy2025-approved/p56/r31", "label_as_printed": "COMMUNICATION", "page": 56, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53510", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SEXUAL OFFENDER REGISTRY", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SEXUAL OFFENDER REGISTRY", "heading_from_total": false, "held": null, "id": "fy2025-approved/p56/r32", "label_as_printed": "RENTALS", "page": 56, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2025-approved", "cells": [ { "as_printed": "534", "dollars": 534, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,800", "dollars": 1800, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,300", "dollars": 1300, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SEXUAL OFFENDER REGISTRY", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SEXUAL OFFENDER REGISTRY", "heading_from_total": false, "held": null, "id": "fy2025-approved/p56/r33", "label_as_printed": "TRAVEL", "page": 56, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53560", "book_id": "fy2025-approved", "cells": [ { "as_printed": "555", "dollars": 555, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,600", "dollars": 1600, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SEXUAL OFFENDER REGISTRY", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SEXUAL OFFENDER REGISTRY", "heading_from_total": false, "held": null, "id": "fy2025-approved/p56/r34", "label_as_printed": "TUITION", "page": 56, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,232", "dollars": 1232, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,000", "dollars": 2000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "2,000", "dollars": 2000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SEXUAL OFFENDER REGISTRY", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SEXUAL OFFENDER REGISTRY", "heading_from_total": false, "held": null, "id": "fy2025-approved/p56/r35", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 56, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "3,654", "dollars": 3654, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "7,000", "dollars": 7000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "6,970", "dollars": 6970, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 1, "printed": 3654, "sum": 3653 }, { "diff": 0, "printed": 7000, "sum": 7000 }, { "diff": 0, "printed": 6970, "sum": 6970 } ], "state": "within_rounding" }, "department": "SEXUAL OFFENDER REGISTRY", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SEXUAL OFFENDER REGISTRY", "heading_from_total": false, "held": null, "id": "fy2025-approved/p56/r36", "label_as_printed": "Other Expenditures", "page": 56, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p56/r31", "fy2025-approved/p56/r32", "fy2025-approved/p56/r33", "fy2025-approved/p56/r34", "fy2025-approved/p56/r35" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "3,654", "dollars": 3654, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "14,000", "dollars": 14000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "13,970", "dollars": 13970, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 1, "printed": 3654, "sum": 3653 }, { "diff": 0, "printed": 14000, "sum": 14000 }, { "diff": 0, "printed": 13970, "sum": 13970 } ], "state": "within_rounding" }, "department": "SEXUAL OFFENDER REGISTRY", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SEXUAL OFFENDER REGISTRY", "heading_from_total": false, "held": null, "id": "fy2025-approved/p56/r37", "label_as_printed": "Total SEXUAL OFFENDER REGISTRY", "page": 56, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p56/r30", "fy2025-approved/p56/r31", "fy2025-approved/p56/r32", "fy2025-approved/p56/r33", "fy2025-approved/p56/r34", "fy2025-approved/p56/r35" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "11,187,810", "dollars": 11187810, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "12,948,790", "dollars": 12948790, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "14,103,577", "dollars": 14103577, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "JAIL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p56/r39", "label_as_printed": "Salaries & Benefits", "page": 56, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53070", "book_id": "fy2025-approved", "cells": [ { "as_printed": "13,965", "dollars": 13965, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "13,500", "dollars": 13500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "13,700", "dollars": 13700, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "JAIL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p56/r40", "label_as_printed": "COMMUNICATION", "page": 56, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53220", "book_id": "fy2025-approved", "cells": [ { "as_printed": "64,010", "dollars": 64010, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "54,085", "dollars": 54085, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "48,600", "dollars": 48600, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "JAIL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p56/r41", "label_as_printed": "EVALUATION & TESTING", "page": 56, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53300", "book_id": "fy2025-approved", "cells": [ { "as_printed": "720", "dollars": 720, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "720", "dollars": 720, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "JAIL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p56/r42", "label_as_printed": "OPERATING LEASE PAYMENTS", "page": 56, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53330", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,725", "dollars": 1725, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,900", "dollars": 1900, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,900", "dollars": 1900, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "JAIL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p56/r43", "label_as_printed": "LICENSES", "page": 56, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "3,246", "dollars": 3246, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "4,000", "dollars": 4000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "4,000", "dollars": 4000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SPECIAL PATROLS - SCHOOL RESOURCE OFFICERS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL PATROLS - SCHOOL RESOURCE OFFICERS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p56/r6", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 56, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "287,804", "dollars": 287804, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "347,121", "dollars": 347121, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "421,800", "dollars": 421800, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 287804, "sum": 287804 }, { "diff": 0, "printed": 347121, "sum": 347121 }, { "diff": 0, "printed": 421800, "sum": 421800 } ], "state": "exact" }, "department": "SPECIAL PATROLS - SCHOOL RESOURCE OFFICERS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL PATROLS - SCHOOL RESOURCE OFFICERS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p56/r7", "label_as_printed": "Other Expenditures", "page": 56, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p55/r31", "fy2025-approved/p55/r32", "fy2025-approved/p55/r33", "fy2025-approved/p55/r34", "fy2025-approved/p55/r35", "fy2025-approved/p55/r36", "fy2025-approved/p55/r37", "fy2025-approved/p55/r38", "fy2025-approved/p55/r39", "fy2025-approved/p55/r40", "fy2025-approved/p55/r41", "fy2025-approved/p55/r42", "fy2025-approved/p55/r43", "fy2025-approved/p56/r6" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57160", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "24,000", "dollars": 24000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SPECIAL PATROLS - SCHOOL RESOURCE OFFICERS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL PATROLS - SCHOOL RESOURCE OFFICERS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p56/r8", "label_as_printed": "LAW ENFORCEMENT EQUIPMENT", "page": 56, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "24,000", "dollars": 24000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 24000, "sum": 24000 } ], "state": "exact" }, "department": "SPECIAL PATROLS - SCHOOL RESOURCE OFFICERS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL PATROLS - SCHOOL RESOURCE OFFICERS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p56/r9", "label_as_printed": "Capital Expenditures", "page": 56, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p56/r8" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53400", "book_id": "fy2025-approved", "cells": [ { "as_printed": "3,666,330", "dollars": 3666330, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "3,550,000", "dollars": 3550000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "3,450,000", "dollars": 3450000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "JAIL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p57/r10", "label_as_printed": "MEDICAL & DENTAL SERVICES", "page": 57, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53470", "book_id": "fy2025-approved", "cells": [ { "as_printed": "2,400", "dollars": 2400, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,400", "dollars": 2400, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "2,400", "dollars": 2400, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "JAIL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p57/r11", "label_as_printed": "PEST CONTROL", "page": 57, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53490", "book_id": "fy2025-approved", "cells": [ { "as_printed": "3,656", "dollars": 3656, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,000", "dollars": 2000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "2,000", "dollars": 2000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "JAIL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p57/r12", "label_as_printed": "PRINTING, STATIONARY & FORMS", "page": 57, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53510", "book_id": "fy2025-approved", "cells": [ { "as_printed": "6,022", "dollars": 6022, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "5,600", "dollars": 5600, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "5,600", "dollars": 5600, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "JAIL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p57/r13", "label_as_printed": "RENTALS", "page": 57, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2025-approved", "cells": [ { "as_printed": "20,874", "dollars": 20874, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "25,000", "dollars": 25000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "27,100", "dollars": 27100, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "JAIL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p57/r14", "label_as_printed": "TRAVEL", "page": 57, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53560", "book_id": "fy2025-approved", "cells": [ { "as_printed": "11,095", "dollars": 11095, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "15,000", "dollars": 15000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "11,150", "dollars": 11150, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "JAIL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p57/r15", "label_as_printed": "TUITION", "page": 57, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53570", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,600", "dollars": 2600, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,600", "dollars": 1600, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "JAIL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p57/r16", "label_as_printed": "VETERINARY SERVICES", "page": 57, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53590", "book_id": "fy2025-approved", "cells": [ { "as_printed": "12,365", "dollars": 12365, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "11,600", "dollars": 11600, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "11,700", "dollars": 11700, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "JAIL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p57/r17", "label_as_printed": "DISPOSAL FEES", "page": 57, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "748,996", "dollars": 748996, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "746,300", "dollars": 746300, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "742,500", "dollars": 742500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "JAIL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p57/r18", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 57, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54010", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,500", "dollars": 1500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,500", "dollars": 1500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "JAIL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p57/r19", "label_as_printed": "ANIMAL FOOD & SUPPLIES", "page": 57, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54100", "book_id": "fy2025-approved", "cells": [ { "as_printed": "16,782", "dollars": 16782, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "18,500", "dollars": 18500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "18,500", "dollars": 18500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "JAIL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p57/r20", "label_as_printed": "CUSTODIAL SUPPLIES", "page": 57, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54110", "book_id": "fy2025-approved", "cells": [ { "as_printed": "8,040", "dollars": 8040, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,100", "dollars": 2100, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "8,800", "dollars": 8800, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "JAIL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p57/r21", "label_as_printed": "DATA PROCESSING SUPPLIES", "page": 57, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54140", "book_id": "fy2025-approved", "cells": [ { "as_printed": "4,465", "dollars": 4465, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "4,500", "dollars": 4500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "5,500", "dollars": 5500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "JAIL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p57/r22", "label_as_printed": "DUPLICATING SUPPLIES", "page": 57, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54150", "book_id": "fy2025-approved", "cells": [ { "as_printed": "344,595", "dollars": 344595, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "330,000", "dollars": 330000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "347,000", "dollars": 347000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "JAIL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p57/r23", "label_as_printed": "ELECTRICITY", "page": 57, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54180", "book_id": "fy2025-approved", "cells": [ { "as_printed": "8,560", "dollars": 8560, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "10,000", "dollars": 10000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "10,000", "dollars": 10000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "JAIL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p57/r24", "label_as_printed": "EQUIPMENT & MACHINERY PARTS", "page": 57, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54210", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "300", "dollars": 300, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "JAIL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p57/r25", "label_as_printed": "FOOD PREPARATION SUPPLIES", "page": 57, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54250", "book_id": "fy2025-approved", "cells": [ { "as_printed": "21,377", "dollars": 21377, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "23,000", "dollars": 23000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "20,500", "dollars": 20500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "JAIL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p57/r26", "label_as_printed": "GASOLINE", "page": 57, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54310", "book_id": "fy2025-approved", "cells": [ { "as_printed": "89,069", "dollars": 89069, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "94,665", "dollars": 94665, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "86,800", "dollars": 86800, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "JAIL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p57/r27", "label_as_printed": "LAW ENFORCEMENT SUPPLIES", "page": 57, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54320", "book_id": "fy2025-approved", "cells": [ { "as_printed": "145", "dollars": 145, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "6,600", "dollars": 6600, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "6,600", "dollars": 6600, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "JAIL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p57/r28", "label_as_printed": "LIBRARY BOOKS/MEDIA", "page": 57, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54340", "book_id": "fy2025-approved", "cells": [ { "as_printed": "55,089", "dollars": 55089, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "40,000", "dollars": 40000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "30,000", "dollars": 30000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "JAIL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p57/r29", "label_as_printed": "NATURAL GAS", "page": 57, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54350", "book_id": "fy2025-approved", "cells": [ { "as_printed": "2,653", "dollars": 2653, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,500", "dollars": 2500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "2,500", "dollars": 2500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "JAIL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p57/r30", "label_as_printed": "OFFICE SUPPLIES", "page": 57, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54410", "book_id": "fy2025-approved", "cells": [ { "as_printed": "68,644", "dollars": 68644, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "64,450", "dollars": 64450, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "70,000", "dollars": 70000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "JAIL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p57/r31", "label_as_printed": "PRISONERS CLOTHING", "page": 57, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54500", "book_id": "fy2025-approved", "cells": [ { "as_printed": "871", "dollars": 871, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,000", "dollars": 2000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "2,000", "dollars": 2000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "JAIL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p57/r32", "label_as_printed": "TIRES & TUBES", "page": 57, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54510", "book_id": "fy2025-approved", "cells": [ { "as_printed": "43,782", "dollars": 43782, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "43,970", "dollars": 43970, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "49,600", "dollars": 49600, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "JAIL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p57/r33", "label_as_printed": "UNIFORMS", "page": 57, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54540", "book_id": "fy2025-approved", "cells": [ { "as_printed": "119,847", "dollars": 119847, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "147,600", "dollars": 147600, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "120,000", "dollars": 120000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "JAIL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p57/r34", "label_as_printed": "WATER & SEWER", "page": 57, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "55,609", "dollars": 55609, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "59,000", "dollars": 59000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "59,000", "dollars": 59000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "JAIL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p57/r35", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 57, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "55020", "book_id": "fy2025-approved", "cells": [ { "as_printed": "145,235", "dollars": 145235, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "JAIL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p57/r36", "label_as_printed": "BUILDING & CONTENTS INSURANCE", "page": 57, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "55040", "book_id": "fy2025-approved", "cells": [ { "as_printed": "16,139", "dollars": 16139, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "61,195", "dollars": 61195, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "10,000", "dollars": 10000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "JAIL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p57/r37", "label_as_printed": "INDIRECT COST", "page": 57, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "55060", "book_id": "fy2025-approved", "cells": [ { "as_printed": "121,639", "dollars": 121639, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "JAIL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p57/r38", "label_as_printed": "LIABILITY INSURANCE", "page": 57, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "5,860,360", "dollars": 5860360, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "5,550,245", "dollars": 5550245, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "5,393,950", "dollars": 5393950, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -1, "printed": 5860360, "sum": 5860361 }, { "diff": 0, "printed": 5550245, "sum": 5550245 }, { "diff": 0, "printed": 5393950, "sum": 5393950 } ], "state": "within_rounding" }, "department": "JAIL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p57/r39", "label_as_printed": "Other Expenditures", "page": 57, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p56/r40", "fy2025-approved/p56/r41", "fy2025-approved/p56/r42", "fy2025-approved/p56/r43", "fy2025-approved/p57/r6", "fy2025-approved/p57/r7", "fy2025-approved/p57/r8", "fy2025-approved/p57/r9", "fy2025-approved/p57/r10", "fy2025-approved/p57/r11", "fy2025-approved/p57/r12", "fy2025-approved/p57/r13", "fy2025-approved/p57/r14", "fy2025-approved/p57/r15", "fy2025-approved/p57/r16", "fy2025-approved/p57/r17", "fy2025-approved/p57/r18", "fy2025-approved/p57/r19", "fy2025-approved/p57/r20", "fy2025-approved/p57/r21", "fy2025-approved/p57/r22", "fy2025-approved/p57/r23", "fy2025-approved/p57/r24", "fy2025-approved/p57/r25", "fy2025-approved/p57/r26", "fy2025-approved/p57/r27", "fy2025-approved/p57/r28", "fy2025-approved/p57/r29", "fy2025-approved/p57/r30", "fy2025-approved/p57/r31", "fy2025-approved/p57/r32", "fy2025-approved/p57/r33", "fy2025-approved/p57/r34", "fy2025-approved/p57/r35", "fy2025-approved/p57/r36", "fy2025-approved/p57/r37", "fy2025-approved/p57/r38" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57070", "book_id": "fy2025-approved", "cells": [ { "as_printed": "6,585", "dollars": 6585, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "JAIL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p57/r40", "label_as_printed": "BUILDING IMPROVEMENTS", "page": 57, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57100", "book_id": "fy2025-approved", "cells": [ { "as_printed": "174,892", "dollars": 174892, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "JAIL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p57/r41", "label_as_printed": "FOOD SERVICE EQUIPMENT", "page": 57, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57160", "book_id": "fy2025-approved", "cells": [ { "as_printed": "8,713", "dollars": 8713, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "315", "dollars": 315, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "JAIL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p57/r42", "label_as_printed": "LAW ENFORCEMENT EQUIPMENT", "page": 57, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57900", "book_id": "fy2025-approved", "cells": [ { "as_printed": "165,280", "dollars": 165280, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "JAIL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p57/r43", "label_as_printed": "OTHER EQUIPMENT", "page": 57, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "355,470", "dollars": 355470, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "315", "dollars": 315, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 355470, "sum": 355470 }, { "diff": 0, "printed": 315, "sum": 315 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "JAIL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p57/r44", "label_as_printed": "Capital Expenditures", "page": 57, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p57/r40", "fy2025-approved/p57/r41", "fy2025-approved/p57/r42", "fy2025-approved/p57/r43" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "17,403,640", "dollars": 17403640, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "18,499,350", "dollars": 18499350, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "19,497,527", "dollars": 19497527, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -1, "printed": 17403640, "sum": 17403641 }, { "diff": 0, "printed": 18499350, "sum": 18499350 }, { "diff": 0, "printed": 19497527, "sum": 19497527 } ], "state": "within_rounding" }, "department": "JAIL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p57/r45", "label_as_printed": "Total JAIL", "page": 57, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p56/r39", "fy2025-approved/p56/r40", "fy2025-approved/p56/r41", "fy2025-approved/p56/r42", "fy2025-approved/p56/r43", "fy2025-approved/p57/r6", "fy2025-approved/p57/r7", "fy2025-approved/p57/r8", "fy2025-approved/p57/r9", "fy2025-approved/p57/r10", "fy2025-approved/p57/r11", "fy2025-approved/p57/r12", "fy2025-approved/p57/r13", "fy2025-approved/p57/r14", "fy2025-approved/p57/r15", "fy2025-approved/p57/r16", "fy2025-approved/p57/r17", "fy2025-approved/p57/r18", "fy2025-approved/p57/r19", "fy2025-approved/p57/r20", "fy2025-approved/p57/r21", "fy2025-approved/p57/r22", "fy2025-approved/p57/r23", "fy2025-approved/p57/r24", "fy2025-approved/p57/r25", "fy2025-approved/p57/r26", "fy2025-approved/p57/r27", "fy2025-approved/p57/r28", "fy2025-approved/p57/r29", "fy2025-approved/p57/r30", "fy2025-approved/p57/r31", "fy2025-approved/p57/r32", "fy2025-approved/p57/r33", "fy2025-approved/p57/r34", "fy2025-approved/p57/r35", "fy2025-approved/p57/r36", "fy2025-approved/p57/r37", "fy2025-approved/p57/r38", "fy2025-approved/p57/r40", "fy2025-approved/p57/r41", "fy2025-approved/p57/r42", "fy2025-approved/p57/r43" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53340", "book_id": "fy2025-approved", "cells": [ { "as_printed": "80,913", "dollars": 80913, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "97,800", "dollars": 97800, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "119,900", "dollars": 119900, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "JAIL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p57/r6", "label_as_printed": "MAINTENANCE AGREEMENTS", "page": 57, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53350", "book_id": "fy2025-approved", "cells": [ { "as_printed": "42,822", "dollars": 42822, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "60,360", "dollars": 60360, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "58,000", "dollars": 58000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "JAIL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p57/r7", "label_as_printed": "MAINT. & REPAIRS-BUILDING", "page": 57, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53360", "book_id": "fy2025-approved", "cells": [ { "as_printed": "57,863", "dollars": 57863, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "46,000", "dollars": 46000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "46,000", "dollars": 46000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "JAIL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p57/r8", "label_as_printed": "MAINT. & REPAIRS-EQUIPMENT", "page": 57, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53380", "book_id": "fy2025-approved", "cells": [ { "as_printed": "4,064", "dollars": 4064, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "3,500", "dollars": 3500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "3,500", "dollars": 3500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "JAIL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p57/r9", "label_as_printed": "MAINT. & REPAIRS-VEHICLES", "page": 57, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "15,755", "dollars": 15755, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "4,366", "dollars": 4366, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 15755, "sum": 15755 }, { "diff": 0, "printed": 4366, "sum": 4366 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "JAIL - SCAAP GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL - SCAAP GRANT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p58/r10", "label_as_printed": "Total JAIL - SCAAP GRANT", "page": 58, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p58/r7", "fy2025-approved/p58/r8" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "4,836", "dollars": 4836, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "JAIL - SCAAP GRANT 2019", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL - SCAAP GRANT 2019", "heading_from_total": false, "held": null, "id": "fy2025-approved/p58/r12", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 58, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "3,219", "dollars": 3219, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "7,900", "dollars": 7900, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "JAIL - SCAAP GRANT 2019", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL - SCAAP GRANT 2019", "heading_from_total": false, "held": null, "id": "fy2025-approved/p58/r13", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 58, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "3,219", "dollars": 3219, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "12,736", "dollars": 12736, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 3219, "sum": 3219 }, { "diff": 0, "printed": 12736, "sum": 12736 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "JAIL - SCAAP GRANT 2019", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL - SCAAP GRANT 2019", "heading_from_total": false, "held": null, "id": "fy2025-approved/p58/r14", "label_as_printed": "Other Expenditures", "page": 58, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p58/r12", "fy2025-approved/p58/r13" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57900", "book_id": "fy2025-approved", "cells": [ { "as_printed": "3,457", "dollars": 3457, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "6,919", "dollars": 6919, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "JAIL - SCAAP GRANT 2019", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL - SCAAP GRANT 2019", "heading_from_total": false, "held": null, "id": "fy2025-approved/p58/r15", "label_as_printed": "OTHER EQUIPMENT", "page": 58, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "3,457", "dollars": 3457, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "6,919", "dollars": 6919, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 3457, "sum": 3457 }, { "diff": 0, "printed": 6919, "sum": 6919 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "JAIL - SCAAP GRANT 2019", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL - SCAAP GRANT 2019", "heading_from_total": false, "held": null, "id": "fy2025-approved/p58/r16", "label_as_printed": "Capital Expenditures", "page": 58, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p58/r15" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "6,676", "dollars": 6676, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "19,655", "dollars": 19655, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 6676, "sum": 6676 }, { "diff": 0, "printed": 19655, "sum": 19655 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "JAIL - SCAAP GRANT 2019", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL - SCAAP GRANT 2019", "heading_from_total": false, "held": null, "id": "fy2025-approved/p58/r17", "label_as_printed": "Total JAIL - SCAAP GRANT 2019", "page": 58, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p58/r12", "fy2025-approved/p58/r13", "fy2025-approved/p58/r15" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "75,001", "dollars": 75001, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "JAIL - CDC - CONFINEMENT GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL - CDC - CONFINEMENT GRANT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p58/r19", "label_as_printed": "Salaries & Benefits", "page": 58, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54310", "book_id": "fy2025-approved", "cells": [ { "as_printed": "65,000", "dollars": 65000, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "52,000", "dollars": 52000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "JAIL - CDC - CONFINEMENT GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL - CDC - CONFINEMENT GRANT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p58/r20", "label_as_printed": "LAW ENFORCEMENT SUPPLIES", "page": 58, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "65,000", "dollars": 65000, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "52,000", "dollars": 52000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 65000, "sum": 65000 }, { "diff": 0, "printed": 52000, "sum": 52000 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "JAIL - CDC - CONFINEMENT GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL - CDC - CONFINEMENT GRANT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p58/r21", "label_as_printed": "Other Expenditures", "page": 58, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p58/r20" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57070", "book_id": "fy2025-approved", "cells": [ { "as_printed": "140,269", "dollars": 140269, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "9,731", "dollars": 9731, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "JAIL - CDC - CONFINEMENT GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL - CDC - CONFINEMENT GRANT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p58/r22", "label_as_printed": "BUILDING IMPROVEMENTS", "page": 58, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57090", "book_id": "fy2025-approved", "cells": [ { "as_printed": "42,000", "dollars": 42000, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "8,000", "dollars": 8000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "JAIL - CDC - CONFINEMENT GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL - CDC - CONFINEMENT GRANT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p58/r23", "label_as_printed": "DATA PROCESSING EQUIPMENT", "page": 58, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57350", "book_id": "fy2025-approved", "cells": [ { "as_printed": "21,469", "dollars": 21469, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "109,532", "dollars": 109532, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "JAIL - CDC - CONFINEMENT GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL - CDC - CONFINEMENT GRANT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p58/r24", "label_as_printed": "HEALTH EQUIPMENT", "page": 58, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57900", "book_id": "fy2025-approved", "cells": [ { "as_printed": "34,795", "dollars": 34795, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "10,205", "dollars": 10205, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "JAIL - CDC - CONFINEMENT GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL - CDC - CONFINEMENT GRANT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p58/r25", "label_as_printed": "OTHER EQUIPMENT", "page": 58, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "238,533", "dollars": 238533, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "137,468", "dollars": 137468, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 238533, "sum": 238533 }, { "diff": 0, "printed": 137468, "sum": 137468 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "JAIL - CDC - CONFINEMENT GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL - CDC - CONFINEMENT GRANT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p58/r26", "label_as_printed": "Capital Expenditures", "page": 58, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p58/r22", "fy2025-approved/p58/r23", "fy2025-approved/p58/r24", "fy2025-approved/p58/r25" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "303,533", "dollars": 303533, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "264,469", "dollars": 264469, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 303533, "sum": 303533 }, { "diff": 0, "printed": 264469, "sum": 264469 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "JAIL - CDC - CONFINEMENT GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL - CDC - CONFINEMENT GRANT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p58/r27", "label_as_printed": "Total JAIL - CDC - CONFINEMENT GRANT", "page": 58, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p58/r19", "fy2025-approved/p58/r20", "fy2025-approved/p58/r22", "fy2025-approved/p58/r23", "fy2025-approved/p58/r24", "fy2025-approved/p58/r25" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53330", "book_id": "fy2025-approved", "cells": [ { "as_printed": "2,556", "dollars": 2556, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "JAIL - TRAINING EQUIPMENT GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL - TRAINING EQUIPMENT GRANT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p58/r29", "label_as_printed": "LICENSES", "page": 58, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54110", "book_id": "fy2025-approved", "cells": [ { "as_printed": "6,781", "dollars": 6781, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "JAIL - TRAINING EQUIPMENT GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL - TRAINING EQUIPMENT GRANT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p58/r30", "label_as_printed": "DATA PROCESSING SUPPLIES", "page": 58, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "9,336", "dollars": 9336, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -1, "printed": 9336, "sum": 9337 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "within_rounding" }, "department": "JAIL - TRAINING EQUIPMENT GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL - TRAINING EQUIPMENT GRANT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p58/r31", "label_as_printed": "Other Expenditures", "page": 58, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p58/r29", "fy2025-approved/p58/r30" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "9,336", "dollars": 9336, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -1, "printed": 9336, "sum": 9337 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "within_rounding" }, "department": "JAIL - TRAINING EQUIPMENT GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL - TRAINING EQUIPMENT GRANT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p58/r32", "label_as_printed": "Total JAIL - TRAINING EQUIPMENT GRANT", "page": 58, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p58/r29", "fy2025-approved/p58/r30" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "8,112", "dollars": 8112, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "JAIL - SCAAP GRANT FY 2021", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL - SCAAP GRANT FY 2021", "heading_from_total": false, "held": null, "id": "fy2025-approved/p58/r34", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 58, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "8,607", "dollars": 8607, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "4,969", "dollars": 4969, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "JAIL - SCAAP GRANT FY 2021", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL - SCAAP GRANT FY 2021", "heading_from_total": false, "held": null, "id": "fy2025-approved/p58/r35", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 58, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "16,719", "dollars": 16719, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "4,969", "dollars": 4969, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 16719, "sum": 16719 }, { "diff": 0, "printed": 4969, "sum": 4969 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "JAIL - SCAAP GRANT FY 2021", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL - SCAAP GRANT FY 2021", "heading_from_total": false, "held": null, "id": "fy2025-approved/p58/r36", "label_as_printed": "Other Expenditures", "page": 58, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p58/r34", "fy2025-approved/p58/r35" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57900", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "23,377", "dollars": 23377, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "JAIL - SCAAP GRANT FY 2021", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL - SCAAP GRANT FY 2021", "heading_from_total": false, "held": null, "id": "fy2025-approved/p58/r37", "label_as_printed": "OTHER EQUIPMENT", "page": 58, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "23,377", "dollars": 23377, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 23377, "sum": 23377 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "JAIL - SCAAP GRANT FY 2021", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL - SCAAP GRANT FY 2021", "heading_from_total": false, "held": null, "id": "fy2025-approved/p58/r38", "label_as_printed": "Capital Expenditures", "page": 58, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p58/r37" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "16,719", "dollars": 16719, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "28,346", "dollars": 28346, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 16719, "sum": 16719 }, { "diff": 0, "printed": 28346, "sum": 28346 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "JAIL - SCAAP GRANT FY 2021", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL - SCAAP GRANT FY 2021", "heading_from_total": false, "held": null, "id": "fy2025-approved/p58/r39", "label_as_printed": "Total JAIL - SCAAP GRANT FY 2021", "page": 58, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p58/r34", "fy2025-approved/p58/r35", "fy2025-approved/p58/r37" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "7,958", "dollars": 7958, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "JAIL - SCAAP GRANT FY 2022", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL - SCAAP GRANT FY 2022", "heading_from_total": false, "held": null, "id": "fy2025-approved/p58/r41", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 58, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "7,958", "dollars": 7958, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 7958, "sum": 7958 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "JAIL - SCAAP GRANT FY 2022", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL - SCAAP GRANT FY 2022", "heading_from_total": false, "held": null, "id": "fy2025-approved/p58/r42", "label_as_printed": "Other Expenditures", "page": 58, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p58/r41" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57900", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "36,253", "dollars": 36253, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "JAIL - SCAAP GRANT FY 2022", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL - SCAAP GRANT FY 2022", "heading_from_total": false, "held": null, "id": "fy2025-approved/p58/r43", "label_as_printed": "OTHER EQUIPMENT", "page": 58, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,915", "dollars": 2915, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "JAIL - SCAAP GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL - SCAAP GRANT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p58/r7", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 58, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "15,755", "dollars": 15755, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,451", "dollars": 1451, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "JAIL - SCAAP GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL - SCAAP GRANT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p58/r8", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 58, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "15,755", "dollars": 15755, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "4,366", "dollars": 4366, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 15755, "sum": 15755 }, { "diff": 0, "printed": 4366, "sum": 4366 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "JAIL - SCAAP GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL - SCAAP GRANT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p58/r9", "label_as_printed": "Other Expenditures", "page": 58, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p58/r7", "fy2025-approved/p58/r8" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "20,000", "dollars": 20000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "JAIL - SCAAP FEDERAL 2022", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL - SCAAP FEDERAL 2022", "heading_from_total": false, "held": null, "id": "fy2025-approved/p59/r10", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 59, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "30,241", "dollars": 30241, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 30241, "sum": 30241 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "JAIL - SCAAP FEDERAL 2022", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL - SCAAP FEDERAL 2022", "heading_from_total": false, "held": null, "id": "fy2025-approved/p59/r11", "label_as_printed": "Other Expenditures", "page": 59, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p59/r9", "fy2025-approved/p59/r10" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57900", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "26,651", "dollars": 26651, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "JAIL - SCAAP FEDERAL 2022", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL - SCAAP FEDERAL 2022", "heading_from_total": false, "held": null, "id": "fy2025-approved/p59/r12", "label_as_printed": "OTHER EQUIPMENT", "page": 59, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "26,651", "dollars": 26651, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 26651, "sum": 26651 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "JAIL - SCAAP FEDERAL 2022", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL - SCAAP FEDERAL 2022", "heading_from_total": false, "held": null, "id": "fy2025-approved/p59/r13", "label_as_printed": "Capital Expenditures", "page": 59, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p59/r12" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "56,892", "dollars": 56892, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 56892, "sum": 56892 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "JAIL - SCAAP FEDERAL 2022", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL - SCAAP FEDERAL 2022", "heading_from_total": false, "held": null, "id": "fy2025-approved/p59/r14", "label_as_printed": "Total JAIL - SCAAP FEDERAL 2022", "page": 59, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p59/r9", "fy2025-approved/p59/r10", "fy2025-approved/p59/r12" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "60,771", "dollars": 60771, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "JAIL - SCAAP 2023", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL - SCAAP 2023", "heading_from_total": false, "held": null, "id": "fy2025-approved/p59/r16", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 59, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "60,771", "dollars": 60771, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 60771, "sum": 60771 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "JAIL - SCAAP 2023", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL - SCAAP 2023", "heading_from_total": false, "held": null, "id": "fy2025-approved/p59/r17", "label_as_printed": "Other Expenditures", "page": 59, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p59/r16" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "60,771", "dollars": 60771, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 60771, "sum": 60771 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "JAIL - SCAAP 2023", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL - SCAAP 2023", "heading_from_total": false, "held": null, "id": "fy2025-approved/p59/r18", "label_as_printed": "Total JAIL - SCAAP 2023", "page": 59, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p59/r16" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,106,538", "dollars": 1106538, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,537,471", "dollars": 1537471, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,593,997", "dollars": 1593997, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "WORKHOUSE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "WORKHOUSE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p59/r20", "label_as_printed": "Salaries & Benefits", "page": 59, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53070", "book_id": "fy2025-approved", "cells": [ { "as_printed": "4,185", "dollars": 4185, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "4,800", "dollars": 4800, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "4,100", "dollars": 4100, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "WORKHOUSE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "WORKHOUSE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p59/r21", "label_as_printed": "COMMUNICATION", "page": 59, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53340", "book_id": "fy2025-approved", "cells": [ { "as_printed": "3,611", "dollars": 3611, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "3,600", "dollars": 3600, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "4,800", "dollars": 4800, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "WORKHOUSE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "WORKHOUSE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p59/r22", "label_as_printed": "MAINTENANCE AGREEMENTS", "page": 59, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53350", "book_id": "fy2025-approved", "cells": [ { "as_printed": "3,770", "dollars": 3770, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,225", "dollars": 1225, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "WORKHOUSE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "WORKHOUSE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p59/r23", "label_as_printed": "MAINT. & REPAIRS-BUILDING", "page": 59, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53360", "book_id": "fy2025-approved", "cells": [ { "as_printed": "483", "dollars": 483, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,900", "dollars": 1900, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,900", "dollars": 1900, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "WORKHOUSE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "WORKHOUSE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p59/r24", "label_as_printed": "MAINT. & REPAIRS-EQUIPMENT", "page": 59, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53380", "book_id": "fy2025-approved", "cells": [ { "as_printed": "3,544", "dollars": 3544, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,500", "dollars": 1500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,500", "dollars": 1500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "WORKHOUSE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "WORKHOUSE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p59/r25", "label_as_printed": "MAINT. & REPAIRS-VEHICLES", "page": 59, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53400", "book_id": "fy2025-approved", "cells": [ { "as_printed": "499,993", "dollars": 499993, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "500,000", "dollars": 500000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "500,000", "dollars": 500000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "WORKHOUSE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "WORKHOUSE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p59/r26", "label_as_printed": "MEDICAL & DENTAL SERVICES", "page": 59, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53470", "book_id": "fy2025-approved", "cells": [ { "as_printed": "456", "dollars": 456, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "WORKHOUSE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "WORKHOUSE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p59/r27", "label_as_printed": "PEST CONTROL", "page": 59, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53510", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,224", "dollars": 1224, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,600", "dollars": 2600, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "2,400", "dollars": 2400, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "WORKHOUSE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "WORKHOUSE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p59/r28", "label_as_printed": "RENTALS", "page": 59, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "128,928", "dollars": 128928, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "120,000", "dollars": 120000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "125,000", "dollars": 125000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "WORKHOUSE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "WORKHOUSE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p59/r29", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 59, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54100", "book_id": "fy2025-approved", "cells": [ { "as_printed": "3,790", "dollars": 3790, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "6,000", "dollars": 6000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "6,000", "dollars": 6000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "WORKHOUSE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "WORKHOUSE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p59/r30", "label_as_printed": "CUSTODIAL SUPPLIES", "page": 59, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54120", "book_id": "fy2025-approved", "cells": [ { "as_printed": "4,276", "dollars": 4276, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "5,700", "dollars": 5700, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "3,600", "dollars": 3600, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "WORKHOUSE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "WORKHOUSE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p59/r31", "label_as_printed": "DIESEL FUEL", "page": 59, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54150", "book_id": "fy2025-approved", "cells": [ { "as_printed": "12,499", "dollars": 12499, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "18,000", "dollars": 18000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "15,000", "dollars": 15000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "WORKHOUSE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "WORKHOUSE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p59/r32", "label_as_printed": "ELECTRICITY", "page": 59, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54180", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "WORKHOUSE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "WORKHOUSE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p59/r33", "label_as_printed": "EQUIPMENT & MACHINERY PARTS", "page": 59, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54250", "book_id": "fy2025-approved", "cells": [ { "as_printed": "510", "dollars": 510, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "800", "dollars": 800, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "WORKHOUSE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "WORKHOUSE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p59/r34", "label_as_printed": "GASOLINE", "page": 59, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54310", "book_id": "fy2025-approved", "cells": [ { "as_printed": "3,894", "dollars": 3894, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,500", "dollars": 2500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "2,500", "dollars": 2500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "WORKHOUSE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "WORKHOUSE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p59/r35", "label_as_printed": "LAW ENFORCEMENT SUPPLIES", "page": 59, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54340", "book_id": "fy2025-approved", "cells": [ { "as_printed": "2,056", "dollars": 2056, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,400", "dollars": 2400, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,200", "dollars": 1200, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "WORKHOUSE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "WORKHOUSE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p59/r36", "label_as_printed": "NATURAL GAS", "page": 59, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54410", "book_id": "fy2025-approved", "cells": [ { "as_printed": "16,084", "dollars": 16084, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "16,000", "dollars": 16000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "16,000", "dollars": 16000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "WORKHOUSE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "WORKHOUSE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p59/r37", "label_as_printed": "PRISONERS CLOTHING", "page": 59, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54500", "book_id": "fy2025-approved", "cells": [ { "as_printed": "15", "dollars": 15, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "WORKHOUSE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "WORKHOUSE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p59/r38", "label_as_printed": "TIRES & TUBES", "page": 59, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54510", "book_id": "fy2025-approved", "cells": [ { "as_printed": "2,999", "dollars": 2999, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "WORKHOUSE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "WORKHOUSE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p59/r39", "label_as_printed": "UNIFORMS", "page": 59, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54540", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,335", "dollars": 1335, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "14,500", "dollars": 14500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "2,200", "dollars": 2200, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "WORKHOUSE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "WORKHOUSE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p59/r40", "label_as_printed": "WATER & SEWER", "page": 59, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "4,829", "dollars": 4829, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "6,000", "dollars": 6000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "6,000", "dollars": 6000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "WORKHOUSE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "WORKHOUSE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p59/r41", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 59, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "698,482", "dollars": 698482, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "712,225", "dollars": 712225, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "698,500", "dollars": 698500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 1, "printed": 698482, "sum": 698481 }, { "diff": 0, "printed": 712225, "sum": 712225 }, { "diff": 0, "printed": 698500, "sum": 698500 } ], "state": "within_rounding" }, "department": "WORKHOUSE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "WORKHOUSE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p59/r42", "label_as_printed": "Other Expenditures", "page": 59, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p59/r21", "fy2025-approved/p59/r22", "fy2025-approved/p59/r23", "fy2025-approved/p59/r24", "fy2025-approved/p59/r25", "fy2025-approved/p59/r26", "fy2025-approved/p59/r27", "fy2025-approved/p59/r28", "fy2025-approved/p59/r29", "fy2025-approved/p59/r30", "fy2025-approved/p59/r31", "fy2025-approved/p59/r32", "fy2025-approved/p59/r33", "fy2025-approved/p59/r34", "fy2025-approved/p59/r35", "fy2025-approved/p59/r36", "fy2025-approved/p59/r37", "fy2025-approved/p59/r38", "fy2025-approved/p59/r39", "fy2025-approved/p59/r40", "fy2025-approved/p59/r41" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,805,020", "dollars": 1805020, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,249,696", "dollars": 2249696, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "2,292,497", "dollars": 2292497, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 1, "printed": 1805020, "sum": 1805019 }, { "diff": 0, "printed": 2249696, "sum": 2249696 }, { "diff": 0, "printed": 2292497, "sum": 2292497 } ], "state": "within_rounding" }, "department": "WORKHOUSE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "WORKHOUSE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p59/r43", "label_as_printed": "Total WORKHOUSE", "page": 59, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p59/r20", "fy2025-approved/p59/r21", "fy2025-approved/p59/r22", "fy2025-approved/p59/r23", "fy2025-approved/p59/r24", "fy2025-approved/p59/r25", "fy2025-approved/p59/r26", "fy2025-approved/p59/r27", "fy2025-approved/p59/r28", "fy2025-approved/p59/r29", "fy2025-approved/p59/r30", "fy2025-approved/p59/r31", "fy2025-approved/p59/r32", "fy2025-approved/p59/r33", "fy2025-approved/p59/r34", "fy2025-approved/p59/r35", "fy2025-approved/p59/r36", "fy2025-approved/p59/r37", "fy2025-approved/p59/r38", "fy2025-approved/p59/r39", "fy2025-approved/p59/r40", "fy2025-approved/p59/r41" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "36,253", "dollars": 36253, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 36253, "sum": 36253 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "JAIL - SCAAP GRANT FY 2022", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL - SCAAP GRANT FY 2022", "heading_from_total": false, "held": null, "id": "fy2025-approved/p59/r6", "label_as_printed": "Capital Expenditures", "page": 59, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p58/r43" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "7,958", "dollars": 7958, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "36,253", "dollars": 36253, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 7958, "sum": 7958 }, { "diff": 0, "printed": 36253, "sum": 36253 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "JAIL - SCAAP GRANT FY 2022", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL - SCAAP GRANT FY 2022", "heading_from_total": false, "held": null, "id": "fy2025-approved/p59/r7", "label_as_printed": "Total JAIL - SCAAP GRANT FY 2022", "page": 59, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p58/r41", "fy2025-approved/p58/r43" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "10,241", "dollars": 10241, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "JAIL - SCAAP FEDERAL 2022", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL - SCAAP FEDERAL 2022", "heading_from_total": false, "held": null, "id": "fy2025-approved/p59/r9", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 59, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53480", "book_id": "fy2025-approved", "cells": [ { "as_printed": "54", "dollars": 54, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "200", "dollars": 200, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "200", "dollars": 200, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COMMUNITY CORRECTIONS - COMMUNITY CORRECTIONS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COMMUNITY CORRECTIONS - COMMUNITY CORRECTIONS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p60/r10", "label_as_printed": "POSTAL CHARGES", "page": 60, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53490", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "700", "dollars": 700, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "700", "dollars": 700, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COMMUNITY CORRECTIONS - COMMUNITY CORRECTIONS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COMMUNITY CORRECTIONS - COMMUNITY CORRECTIONS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p60/r11", "label_as_printed": "PRINTING, STATIONARY & FORMS", "page": 60, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53510", "book_id": "fy2025-approved", "cells": [ { "as_printed": "46,852", "dollars": 46852, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "41,472", "dollars": 41472, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "41,472", "dollars": 41472, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COMMUNITY CORRECTIONS - COMMUNITY CORRECTIONS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COMMUNITY CORRECTIONS - COMMUNITY CORRECTIONS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p60/r12", "label_as_printed": "RENTALS", "page": 60, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2025-approved", "cells": [ { "as_printed": "39", "dollars": 39, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "4,000", "dollars": 4000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "4,000", "dollars": 4000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COMMUNITY CORRECTIONS - COMMUNITY CORRECTIONS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COMMUNITY CORRECTIONS - COMMUNITY CORRECTIONS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p60/r13", "label_as_printed": "TRAVEL", "page": 60, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53560", "book_id": "fy2025-approved", "cells": [ { "as_printed": "2,181", "dollars": 2181, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COMMUNITY CORRECTIONS - COMMUNITY CORRECTIONS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COMMUNITY CORRECTIONS - COMMUNITY CORRECTIONS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p60/r14", "label_as_printed": "TUITION", "page": 60, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "13,902", "dollars": 13902, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "18,980", "dollars": 18980, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "18,980", "dollars": 18980, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COMMUNITY CORRECTIONS - COMMUNITY CORRECTIONS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COMMUNITY CORRECTIONS - COMMUNITY CORRECTIONS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p60/r15", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 60, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54140", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "300", "dollars": 300, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "300", "dollars": 300, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COMMUNITY CORRECTIONS - COMMUNITY CORRECTIONS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COMMUNITY CORRECTIONS - COMMUNITY CORRECTIONS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p60/r16", "label_as_printed": "DUPLICATING SUPPLIES", "page": 60, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54150", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,847", "dollars": 1847, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,800", "dollars": 1800, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,800", "dollars": 1800, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COMMUNITY CORRECTIONS - COMMUNITY CORRECTIONS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COMMUNITY CORRECTIONS - COMMUNITY CORRECTIONS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p60/r17", "label_as_printed": "ELECTRICITY", "page": 60, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54220", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "300", "dollars": 300, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "300", "dollars": 300, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COMMUNITY CORRECTIONS - COMMUNITY CORRECTIONS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COMMUNITY CORRECTIONS - COMMUNITY CORRECTIONS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p60/r18", "label_as_printed": "FOOD SUPPLIES", "page": 60, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54250", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,335", "dollars": 1335, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,500", "dollars": 2500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "2,500", "dollars": 2500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COMMUNITY CORRECTIONS - COMMUNITY CORRECTIONS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COMMUNITY CORRECTIONS - COMMUNITY CORRECTIONS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p60/r19", "label_as_printed": "GASOLINE", "page": 60, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "7,288", "dollars": 7288, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "11,671", "dollars": 11671, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "11,671", "dollars": 11671, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COMMUNITY CORRECTIONS - COMMUNITY CORRECTIONS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COMMUNITY CORRECTIONS - COMMUNITY CORRECTIONS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p60/r20", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 60, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "55020", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "700", "dollars": 700, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "700", "dollars": 700, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COMMUNITY CORRECTIONS - COMMUNITY CORRECTIONS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COMMUNITY CORRECTIONS - COMMUNITY CORRECTIONS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p60/r21", "label_as_printed": "BUILDING & CONTENTS INSURANCE", "page": 60, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "55060", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,700", "dollars": 1700, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,700", "dollars": 1700, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,700", "dollars": 1700, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COMMUNITY CORRECTIONS - COMMUNITY CORRECTIONS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COMMUNITY CORRECTIONS - COMMUNITY CORRECTIONS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p60/r22", "label_as_printed": "LIABILITY INSURANCE", "page": 60, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "55110", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,058", "dollars": 1058, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,800", "dollars": 1800, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,800", "dollars": 1800, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COMMUNITY CORRECTIONS - COMMUNITY CORRECTIONS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COMMUNITY CORRECTIONS - COMMUNITY CORRECTIONS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p60/r23", "label_as_printed": "VEHICLE & EQUIPMENT INSURANCE", "page": 60, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "81,972", "dollars": 81972, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "92,623", "dollars": 92623, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "92,623", "dollars": 92623, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 81972, "sum": 81972 }, { "diff": 0, "printed": 92623, "sum": 92623 }, { "diff": 0, "printed": 92623, "sum": 92623 } ], "state": "exact" }, "department": "COMMUNITY CORRECTIONS - COMMUNITY CORRECTIONS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COMMUNITY CORRECTIONS - COMMUNITY CORRECTIONS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p60/r24", "label_as_printed": "Other Expenditures", "page": 60, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p60/r8", "fy2025-approved/p60/r9", "fy2025-approved/p60/r10", "fy2025-approved/p60/r11", "fy2025-approved/p60/r12", "fy2025-approved/p60/r13", "fy2025-approved/p60/r14", "fy2025-approved/p60/r15", "fy2025-approved/p60/r16", "fy2025-approved/p60/r17", "fy2025-approved/p60/r18", "fy2025-approved/p60/r19", "fy2025-approved/p60/r20", "fy2025-approved/p60/r21", "fy2025-approved/p60/r22", "fy2025-approved/p60/r23" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57180", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "65,000", "dollars": 65000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COMMUNITY CORRECTIONS - COMMUNITY CORRECTIONS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COMMUNITY CORRECTIONS - COMMUNITY CORRECTIONS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p60/r25", "label_as_printed": "MOTOR VEHICLES", "page": 60, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "65,000", "dollars": 65000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 65000, "sum": 65000 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "COMMUNITY CORRECTIONS - COMMUNITY CORRECTIONS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COMMUNITY CORRECTIONS - COMMUNITY CORRECTIONS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p60/r26", "label_as_printed": "Capital Expenditures", "page": 60, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p60/r25" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "645,524", "dollars": 645524, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "841,602", "dollars": 841602, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "846,226", "dollars": 846226, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -1, "printed": 645524, "sum": 645525 }, { "diff": 0, "printed": 841602, "sum": 841602 }, { "diff": 0, "printed": 846226, "sum": 846226 } ], "state": "within_rounding" }, "department": "COMMUNITY CORRECTIONS - COMMUNITY CORRECTIONS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COMMUNITY CORRECTIONS - COMMUNITY CORRECTIONS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p60/r27", "label_as_printed": "Total COMMUNITY CORRECTIONS - COMMUNITY", "page": 60, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p60/r7", "fy2025-approved/p60/r8", "fy2025-approved/p60/r9", "fy2025-approved/p60/r10", "fy2025-approved/p60/r11", "fy2025-approved/p60/r12", "fy2025-approved/p60/r13", "fy2025-approved/p60/r14", "fy2025-approved/p60/r15", "fy2025-approved/p60/r16", "fy2025-approved/p60/r17", "fy2025-approved/p60/r18", "fy2025-approved/p60/r19", "fy2025-approved/p60/r20", "fy2025-approved/p60/r21", "fy2025-approved/p60/r22", "fy2025-approved/p60/r23", "fy2025-approved/p60/r25" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "261,532", "dollars": 261532, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "276,936", "dollars": 276936, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "296,008", "dollars": 296008, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "JUVENILE CORRECTIONS SERVICES - CHILD ADVOCACY CENTER", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JUVENILE CORRECTIONS SERVICES - CHILD ADVOCACY CENTER", "heading_from_total": false, "held": null, "id": "fy2025-approved/p60/r29", "label_as_printed": "Salaries & Benefits", "page": 60, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53070", "book_id": "fy2025-approved", "cells": [ { "as_printed": "505", "dollars": 505, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "JUVENILE CORRECTIONS SERVICES - CHILD ADVOCACY CENTER", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JUVENILE CORRECTIONS SERVICES - CHILD ADVOCACY CENTER", "heading_from_total": false, "held": null, "id": "fy2025-approved/p60/r30", "label_as_printed": "COMMUNICATION", "page": 60, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53200", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,045", "dollars": 1045, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,400", "dollars": 1400, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,400", "dollars": 1400, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "JUVENILE CORRECTIONS SERVICES - CHILD ADVOCACY CENTER", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JUVENILE CORRECTIONS SERVICES - CHILD ADVOCACY CENTER", "heading_from_total": false, "held": null, "id": "fy2025-approved/p60/r31", "label_as_printed": "DUES & MEMBERSHIPS", "page": 60, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2025-approved", "cells": [ { "as_printed": "2,336", "dollars": 2336, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "12,580", "dollars": 12580, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "6,500", "dollars": 6500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "JUVENILE CORRECTIONS SERVICES - CHILD ADVOCACY CENTER", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JUVENILE CORRECTIONS SERVICES - CHILD ADVOCACY CENTER", "heading_from_total": false, "held": null, "id": "fy2025-approved/p60/r32", "label_as_printed": "TRAVEL", "page": 60, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "3,227", "dollars": 3227, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "73,160", "dollars": 73160, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "2,600", "dollars": 2600, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "JUVENILE CORRECTIONS SERVICES - CHILD ADVOCACY CENTER", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JUVENILE CORRECTIONS SERVICES - CHILD ADVOCACY CENTER", "heading_from_total": false, "held": null, "id": "fy2025-approved/p60/r33", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 60, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54220", "book_id": "fy2025-approved", "cells": [ { "as_printed": "25", "dollars": 25, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "JUVENILE CORRECTIONS SERVICES - CHILD ADVOCACY CENTER", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JUVENILE CORRECTIONS SERVICES - CHILD ADVOCACY CENTER", "heading_from_total": false, "held": null, "id": "fy2025-approved/p60/r34", "label_as_printed": "FOOD SUPPLIES", "page": 60, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54350", "book_id": "fy2025-approved", "cells": [ { "as_printed": "175", "dollars": 175, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "JUVENILE CORRECTIONS SERVICES - CHILD ADVOCACY CENTER", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JUVENILE CORRECTIONS SERVICES - CHILD ADVOCACY CENTER", "heading_from_total": false, "held": null, "id": "fy2025-approved/p60/r35", "label_as_printed": "OFFICE SUPPLIES", "page": 60, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "2,138", "dollars": 2138, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "11,271", "dollars": 11271, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,500", "dollars": 1500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "JUVENILE CORRECTIONS SERVICES - CHILD ADVOCACY CENTER", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JUVENILE CORRECTIONS SERVICES - CHILD ADVOCACY CENTER", "heading_from_total": false, "held": null, "id": "fy2025-approved/p60/r36", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 60, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "9,451", "dollars": 9451, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "100,411", "dollars": 100411, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "14,000", "dollars": 14000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 9451, "sum": 9451 }, { "diff": 0, "printed": 100411, "sum": 100411 }, { "diff": 0, "printed": 14000, "sum": 14000 } ], "state": "exact" }, "department": "JUVENILE CORRECTIONS SERVICES - CHILD ADVOCACY CENTER", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JUVENILE CORRECTIONS SERVICES - CHILD ADVOCACY CENTER", "heading_from_total": false, "held": null, "id": "fy2025-approved/p60/r37", "label_as_printed": "Other Expenditures", "page": 60, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p60/r30", "fy2025-approved/p60/r31", "fy2025-approved/p60/r32", "fy2025-approved/p60/r33", "fy2025-approved/p60/r34", "fy2025-approved/p60/r35", "fy2025-approved/p60/r36" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57070", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "51,805", "dollars": 51805, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "JUVENILE CORRECTIONS SERVICES - CHILD ADVOCACY CENTER", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JUVENILE CORRECTIONS SERVICES - CHILD ADVOCACY CENTER", "heading_from_total": false, "held": null, "id": "fy2025-approved/p60/r38", "label_as_printed": "BUILDING IMPROVEMENTS", "page": 60, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "51,805", "dollars": 51805, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 51805, "sum": 51805 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "JUVENILE CORRECTIONS SERVICES - CHILD ADVOCACY CENTER", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JUVENILE CORRECTIONS SERVICES - CHILD ADVOCACY CENTER", "heading_from_total": false, "held": null, "id": "fy2025-approved/p60/r39", "label_as_printed": "Capital Expenditures", "page": 60, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p60/r38" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "270,984", "dollars": 270984, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "429,152", "dollars": 429152, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "310,008", "dollars": 310008, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 1, "printed": 270984, "sum": 270983 }, { "diff": 0, "printed": 429152, "sum": 429152 }, { "diff": 0, "printed": 310008, "sum": 310008 } ], "state": "within_rounding" }, "department": "JUVENILE CORRECTIONS SERVICES - CHILD ADVOCACY CENTER", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JUVENILE CORRECTIONS SERVICES - CHILD ADVOCACY CENTER", "heading_from_total": false, "held": null, "id": "fy2025-approved/p60/r40", "label_as_printed": "Total JUVENILE SERVICES - CHILD ADVOCACY CENTER", "page": 60, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p60/r29", "fy2025-approved/p60/r30", "fy2025-approved/p60/r31", "fy2025-approved/p60/r32", "fy2025-approved/p60/r33", "fy2025-approved/p60/r34", "fy2025-approved/p60/r35", "fy2025-approved/p60/r36", "fy2025-approved/p60/r38" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "67,955", "dollars": 67955, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "72,346", "dollars": 72346, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "77,370", "dollars": 77370, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "JUVENILE SERVICES - AT-RISK GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JUVENILE SERVICES - AT-RISK GRANT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p60/r42", "label_as_printed": "Salaries & Benefits", "page": 60, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53070", "book_id": "fy2025-approved", "cells": [ { "as_printed": "600", "dollars": 600, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "JUVENILE SERVICES - AT-RISK GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JUVENILE SERVICES - AT-RISK GRANT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p60/r43", "label_as_printed": "COMMUNICATION", "page": 60, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53170", "book_id": "fy2025-approved", "cells": [ { "as_printed": "3,205", "dollars": 3205, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "3,205", "dollars": 3205, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "3,205", "dollars": 3205, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "JUVENILE SERVICES - AT-RISK GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JUVENILE SERVICES - AT-RISK GRANT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p60/r44", "label_as_printed": "DATA PROCESSING SERVICES", "page": 60, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "563,553", "dollars": 563553, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "683,979", "dollars": 683979, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "753,603", "dollars": 753603, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COMMUNITY CORRECTIONS - COMMUNITY CORRECTIONS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COMMUNITY CORRECTIONS - COMMUNITY CORRECTIONS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p60/r7", "label_as_printed": "Salaries & Benefits", "page": 60, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53070", "book_id": "fy2025-approved", "cells": [ { "as_printed": "5,376", "dollars": 5376, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "5,000", "dollars": 5000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "5,000", "dollars": 5000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COMMUNITY CORRECTIONS - COMMUNITY CORRECTIONS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COMMUNITY CORRECTIONS - COMMUNITY CORRECTIONS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p60/r8", "label_as_printed": "COMMUNICATION", "page": 60, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53380", "book_id": "fy2025-approved", "cells": [ { "as_printed": "340", "dollars": 340, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COMMUNITY CORRECTIONS - COMMUNITY CORRECTIONS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COMMUNITY CORRECTIONS - COMMUNITY CORRECTIONS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p60/r9", "label_as_printed": "MAINT. & REPAIRS-VEHICLES", "page": 60, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "11,325", "dollars": 11325, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "13,805", "dollars": 13805, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "13,805", "dollars": 13805, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 11325, "sum": 11325 }, { "diff": 0, "printed": 13805, "sum": 13805 }, { "diff": 0, "printed": 13805, "sum": 13805 } ], "state": "exact" }, "department": "JUVENILE SERVICES - AT-RISK GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JUVENILE SERVICES - AT-RISK GRANT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p61/r10", "label_as_printed": "Other Expenditures", "page": 61, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p60/r43", "fy2025-approved/p60/r44", "fy2025-approved/p61/r6", "fy2025-approved/p61/r7", "fy2025-approved/p61/r8", "fy2025-approved/p61/r9" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "79,280", "dollars": 79280, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "86,151", "dollars": 86151, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "91,175", "dollars": 91175, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 79280, "sum": 79280 }, { "diff": 0, "printed": 86151, "sum": 86151 }, { "diff": 0, "printed": 91175, "sum": 91175 } ], "state": "exact" }, "department": "JUVENILE SERVICES - AT-RISK GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JUVENILE SERVICES - AT-RISK GRANT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p61/r11", "label_as_printed": "Total JUVENILE SERVICES - AT-RISK GRANT", "page": 61, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p60/r42", "fy2025-approved/p60/r43", "fy2025-approved/p60/r44", "fy2025-approved/p61/r6", "fy2025-approved/p61/r7", "fy2025-approved/p61/r8", "fy2025-approved/p61/r9" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "90,948", "dollars": 90948, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "JUVENILE SERVICES - CACTN - RED", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JUVENILE SERVICES - CACTN - RED", "heading_from_total": false, "held": null, "id": "fy2025-approved/p61/r13", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 61, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,500", "dollars": 1500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "JUVENILE SERVICES - CACTN - RED", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JUVENILE SERVICES - CACTN - RED", "heading_from_total": false, "held": null, "id": "fy2025-approved/p61/r14", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 61, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "92,448", "dollars": 92448, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 92448, "sum": 92448 } ], "state": "exact" }, "department": "JUVENILE SERVICES - CACTN - RED", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JUVENILE SERVICES - CACTN - RED", "heading_from_total": false, "held": null, "id": "fy2025-approved/p61/r15", "label_as_printed": "Other Expenditures", "page": 61, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p61/r13", "fy2025-approved/p61/r14" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "92,448", "dollars": 92448, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 92448, "sum": 92448 } ], "state": "exact" }, "department": "JUVENILE SERVICES - CACTN - RED", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JUVENILE SERVICES - CACTN - RED", "heading_from_total": false, "held": null, "id": "fy2025-approved/p61/r16", "label_as_printed": "Total JUVENILE SERVICES - CACTN - RED", "page": 61, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p61/r13", "fy2025-approved/p61/r14" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "22,000", "dollars": 22000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "JUVENILE SERVICES - CACTN - BLUE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JUVENILE SERVICES - CACTN - BLUE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p61/r18", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 61, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "28,767", "dollars": 28767, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "JUVENILE SERVICES - CACTN - BLUE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JUVENILE SERVICES - CACTN - BLUE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p61/r19", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 61, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "50,767", "dollars": 50767, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 50767, "sum": 50767 } ], "state": "exact" }, "department": "JUVENILE SERVICES - CACTN - BLUE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JUVENILE SERVICES - CACTN - BLUE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p61/r20", "label_as_printed": "Other Expenditures", "page": 61, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p61/r18", "fy2025-approved/p61/r19" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "50,767", "dollars": 50767, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 50767, "sum": 50767 } ], "state": "exact" }, "department": "JUVENILE SERVICES - CACTN - BLUE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JUVENILE SERVICES - CACTN - BLUE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p61/r21", "label_as_printed": "Total JUVENILE SERVICES - CACTN - BLUE", "page": 61, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p61/r18", "fy2025-approved/p61/r19" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "447,891", "dollars": 447891, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "444,161", "dollars": 444161, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "495,306", "dollars": 495306, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "FIRE PREVENTION & CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FIRE PREVENTION & CONTROL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p61/r23", "label_as_printed": "Salaries & Benefits", "page": 61, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53070", "book_id": "fy2025-approved", "cells": [ { "as_printed": "29,822", "dollars": 29822, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "31,180", "dollars": 31180, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "31,180", "dollars": 31180, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "FIRE PREVENTION & CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FIRE PREVENTION & CONTROL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p61/r24", "label_as_printed": "COMMUNICATION", "page": 61, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53330", "book_id": "fy2025-approved", "cells": [ { "as_printed": "4,842", "dollars": 4842, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "7,000", "dollars": 7000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "11,000", "dollars": 11000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "FIRE PREVENTION & CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FIRE PREVENTION & CONTROL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p61/r25", "label_as_printed": "LICENSES", "page": 61, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53360", "book_id": "fy2025-approved", "cells": [ { "as_printed": "18,150", "dollars": 18150, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "17,075", "dollars": 17075, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "27,500", "dollars": 27500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "FIRE PREVENTION & CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FIRE PREVENTION & CONTROL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p61/r26", "label_as_printed": "MAINT. & REPAIRS-EQUIPMENT", "page": 61, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53380", "book_id": "fy2025-approved", "cells": [ { "as_printed": "26,702", "dollars": 26702, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "32,351", "dollars": 32351, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "30,000", "dollars": 30000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "FIRE PREVENTION & CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FIRE PREVENTION & CONTROL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p61/r27", "label_as_printed": "MAINT. & REPAIRS-VEHICLES", "page": 61, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53480", "book_id": "fy2025-approved", "cells": [ { "as_printed": "225", "dollars": 225, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "400", "dollars": 400, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "400", "dollars": 400, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "FIRE PREVENTION & CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FIRE PREVENTION & CONTROL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p61/r28", "label_as_printed": "POSTAL CHARGES", "page": 61, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2025-approved", "cells": [ { "as_printed": "3,357", "dollars": 3357, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "9,000", "dollars": 9000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "9,000", "dollars": 9000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "FIRE PREVENTION & CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FIRE PREVENTION & CONTROL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p61/r29", "label_as_printed": "TRAVEL", "page": 61, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "11,050", "dollars": 11050, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "21,075", "dollars": 21075, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "16,000", "dollars": 16000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "FIRE PREVENTION & CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FIRE PREVENTION & CONTROL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p61/r30", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 61, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54120", "book_id": "fy2025-approved", "cells": [ { "as_printed": "29,779", "dollars": 29779, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "30,000", "dollars": 30000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "30,000", "dollars": 30000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "FIRE PREVENTION & CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FIRE PREVENTION & CONTROL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p61/r31", "label_as_printed": "DIESEL FUEL", "page": 61, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54180", "book_id": "fy2025-approved", "cells": [ { "as_printed": "4,052", "dollars": 4052, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "3,500", "dollars": 3500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "3,500", "dollars": 3500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "FIRE PREVENTION & CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FIRE PREVENTION & CONTROL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p61/r32", "label_as_printed": "EQUIPMENT & MACHINERY PARTS", "page": 61, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54210", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "100", "dollars": 100, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "FIRE PREVENTION & CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FIRE PREVENTION & CONTROL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p61/r33", "label_as_printed": "FOOD PREPARATION SUPPLIES", "page": 61, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54220", "book_id": "fy2025-approved", "cells": [ { "as_printed": "53", "dollars": 53, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "450", "dollars": 450, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "450", "dollars": 450, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "FIRE PREVENTION & CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FIRE PREVENTION & CONTROL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p61/r34", "label_as_printed": "FOOD SUPPLIES", "page": 61, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54250", "book_id": "fy2025-approved", "cells": [ { "as_printed": "5,458", "dollars": 5458, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "9,300", "dollars": 9300, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "9,300", "dollars": 9300, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "FIRE PREVENTION & CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FIRE PREVENTION & CONTROL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p61/r35", "label_as_printed": "GASOLINE", "page": 61, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54290", "book_id": "fy2025-approved", "cells": [ { "as_printed": "541", "dollars": 541, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "FIRE PREVENTION & CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FIRE PREVENTION & CONTROL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p61/r36", "label_as_printed": "INSTRUCTIONAL SUPPLY/MATERIAL", "page": 61, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54510", "book_id": "fy2025-approved", "cells": [ { "as_printed": "3,297", "dollars": 3297, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "30,740", "dollars": 30740, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "20,000", "dollars": 20000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "FIRE PREVENTION & CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FIRE PREVENTION & CONTROL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p61/r37", "label_as_printed": "UNIFORMS", "page": 61, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54520", "book_id": "fy2025-approved", "cells": [ { "as_printed": "40,120", "dollars": 40120, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "42,000", "dollars": 42000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "42,000", "dollars": 42000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "FIRE PREVENTION & CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FIRE PREVENTION & CONTROL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p61/r38", "label_as_printed": "UTILITIES", "page": 61, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54680", "book_id": "fy2025-approved", "cells": [ { "as_printed": "380", "dollars": 380, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,500", "dollars": 2500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "2,500", "dollars": 2500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "FIRE PREVENTION & CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FIRE PREVENTION & CONTROL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p61/r39", "label_as_printed": "CHEMICALS", "page": 61, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "19,160", "dollars": 19160, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "86,906", "dollars": 86906, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "41,101", "dollars": 41101, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "FIRE PREVENTION & CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FIRE PREVENTION & CONTROL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p61/r40", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 61, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "55040", "book_id": "fy2025-approved", "cells": [ { "as_printed": "19,139", "dollars": 19139, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "FIRE PREVENTION & CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FIRE PREVENTION & CONTROL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p61/r41", "label_as_printed": "INDIRECT COST", "page": 61, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "55060", "book_id": "fy2025-approved", "cells": [ { "as_printed": "6,798", "dollars": 6798, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "7,411", "dollars": 7411, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "7,411", "dollars": 7411, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "FIRE PREVENTION & CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FIRE PREVENTION & CONTROL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p61/r42", "label_as_printed": "LIABILITY INSURANCE", "page": 61, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "222,926", "dollars": 222926, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "331,988", "dollars": 331988, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "282,342", "dollars": 282342, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 1, "printed": 222926, "sum": 222925 }, { "diff": 0, "printed": 331988, "sum": 331988 }, { "diff": 0, "printed": 282342, "sum": 282342 } ], "state": "within_rounding" }, "department": "FIRE PREVENTION & CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FIRE PREVENTION & CONTROL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p61/r43", "label_as_printed": "Other Expenditures", "page": 61, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p61/r24", "fy2025-approved/p61/r25", "fy2025-approved/p61/r26", "fy2025-approved/p61/r27", "fy2025-approved/p61/r28", "fy2025-approved/p61/r29", "fy2025-approved/p61/r30", "fy2025-approved/p61/r31", "fy2025-approved/p61/r32", "fy2025-approved/p61/r33", "fy2025-approved/p61/r34", "fy2025-approved/p61/r35", "fy2025-approved/p61/r36", "fy2025-approved/p61/r37", "fy2025-approved/p61/r38", "fy2025-approved/p61/r39", "fy2025-approved/p61/r40", "fy2025-approved/p61/r41", "fy2025-approved/p61/r42" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57900", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "59,900", "dollars": 59900, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "150,011", "dollars": 150011, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "FIRE PREVENTION & CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FIRE PREVENTION & CONTROL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p61/r44", "label_as_printed": "OTHER EQUIPMENT", "page": 61, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53300", "book_id": "fy2025-approved", "cells": [ { "as_printed": "420", "dollars": 420, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "600", "dollars": 600, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "600", "dollars": 600, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "JUVENILE SERVICES - AT-RISK GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JUVENILE SERVICES - AT-RISK GRANT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p61/r6", "label_as_printed": "OPERATING LEASE PAYMENTS", "page": 61, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,500", "dollars": 1500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,500", "dollars": 1500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "JUVENILE SERVICES - AT-RISK GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JUVENILE SERVICES - AT-RISK GRANT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p61/r7", "label_as_printed": "TRAVEL", "page": 61, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53560", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "JUVENILE SERVICES - AT-RISK GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JUVENILE SERVICES - AT-RISK GRANT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p61/r8", "label_as_printed": "TUITION", "page": 61, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "7,100", "dollars": 7100, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "7,500", "dollars": 7500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "7,500", "dollars": 7500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "JUVENILE SERVICES - AT-RISK GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JUVENILE SERVICES - AT-RISK GRANT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p61/r9", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 61, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "23,380", "dollars": 23380, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 23380, "sum": 23380 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "FIRE PREVENTION & CONTROL - FIRE UNIFORM GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FIRE PREVENTION & CONTROL - FIRE UNIFORM GRANT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p62/r10", "label_as_printed": "Other Expenditures", "page": 62, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p62/r9" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "23,380", "dollars": 23380, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 23380, "sum": 23380 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "FIRE PREVENTION & CONTROL - FIRE UNIFORM GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FIRE PREVENTION & CONTROL - FIRE UNIFORM GRANT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p62/r11", "label_as_printed": "Total FIRE PREVENTION & CONTROL - FIRE UNIFORM", "page": 62, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p62/r9" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "489,117", "dollars": 489117, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "523,643", "dollars": 523643, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "560,958", "dollars": 560958, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "EMERGENCY GRANT MANAGEMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "EMERGENCY GRANT MANAGEMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p62/r13", "label_as_printed": "Salaries & Benefits", "page": 62, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53070", "book_id": "fy2025-approved", "cells": [ { "as_printed": "5,210", "dollars": 5210, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "6,252", "dollars": 6252, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "6,252", "dollars": 6252, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "EMERGENCY GRANT MANAGEMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "EMERGENCY GRANT MANAGEMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p62/r14", "label_as_printed": "COMMUNICATION", "page": 62, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53120", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,700", "dollars": 2700, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "2,700", "dollars": 2700, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "EMERGENCY GRANT MANAGEMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "EMERGENCY GRANT MANAGEMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p62/r15", "label_as_printed": "CONTRACTS - PRIVATE AGENCIES", "page": 62, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53380", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "EMERGENCY GRANT MANAGEMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "EMERGENCY GRANT MANAGEMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p62/r16", "label_as_printed": "MAINT. & REPAIRS-VEHICLES", "page": 62, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53510", "book_id": "fy2025-approved", "cells": [ { "as_printed": "79,711", "dollars": 79711, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "80,000", "dollars": 80000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "80,000", "dollars": 80000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "EMERGENCY GRANT MANAGEMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "EMERGENCY GRANT MANAGEMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p62/r17", "label_as_printed": "RENTALS", "page": 62, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2025-approved", "cells": [ { "as_printed": "3,058", "dollars": 3058, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "6,000", "dollars": 6000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "6,000", "dollars": 6000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "EMERGENCY GRANT MANAGEMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "EMERGENCY GRANT MANAGEMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p62/r18", "label_as_printed": "TRAVEL", "page": 62, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53560", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,709", "dollars": 1709, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "EMERGENCY GRANT MANAGEMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "EMERGENCY GRANT MANAGEMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p62/r19", "label_as_printed": "TUITION", "page": 62, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "5,685", "dollars": 5685, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "8,800", "dollars": 8800, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "9,880", "dollars": 9880, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "EMERGENCY GRANT MANAGEMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "EMERGENCY GRANT MANAGEMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p62/r20", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 62, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54250", "book_id": "fy2025-approved", "cells": [ { "as_printed": "10,201", "dollars": 10201, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "9,500", "dollars": 9500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "9,500", "dollars": 9500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "EMERGENCY GRANT MANAGEMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "EMERGENCY GRANT MANAGEMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p62/r21", "label_as_printed": "GASOLINE", "page": 62, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54510", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,866", "dollars": 1866, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,085", "dollars": 2085, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "2,000", "dollars": 2000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "EMERGENCY GRANT MANAGEMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "EMERGENCY GRANT MANAGEMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p62/r22", "label_as_printed": "UNIFORMS", "page": 62, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54520", "book_id": "fy2025-approved", "cells": [ { "as_printed": "34,113", "dollars": 34113, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "48,800", "dollars": 48800, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "50,800", "dollars": 50800, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "EMERGENCY GRANT MANAGEMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "EMERGENCY GRANT MANAGEMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p62/r23", "label_as_printed": "UTILITIES", "page": 62, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "7,503", "dollars": 7503, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "19,500", "dollars": 19500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "26,700", "dollars": 26700, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "EMERGENCY GRANT MANAGEMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "EMERGENCY GRANT MANAGEMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p62/r24", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 62, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "55060", "book_id": "fy2025-approved", "cells": [ { "as_printed": "835", "dollars": 835, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "EMERGENCY GRANT MANAGEMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "EMERGENCY GRANT MANAGEMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p62/r25", "label_as_printed": "LIABILITY INSURANCE", "page": 62, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "149,892", "dollars": 149892, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "186,637", "dollars": 186637, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "196,832", "dollars": 196832, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 1, "printed": 149892, "sum": 149891 }, { "diff": 0, "printed": 186637, "sum": 186637 }, { "diff": 0, "printed": 196832, "sum": 196832 } ], "state": "within_rounding" }, "department": "EMERGENCY GRANT MANAGEMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "EMERGENCY GRANT MANAGEMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p62/r26", "label_as_printed": "Other Expenditures", "page": 62, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p62/r14", "fy2025-approved/p62/r15", "fy2025-approved/p62/r16", "fy2025-approved/p62/r17", "fy2025-approved/p62/r18", "fy2025-approved/p62/r19", "fy2025-approved/p62/r20", "fy2025-approved/p62/r21", "fy2025-approved/p62/r22", "fy2025-approved/p62/r23", "fy2025-approved/p62/r24", "fy2025-approved/p62/r25" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57900", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "21,000", "dollars": 21000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "64,100", "dollars": 64100, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "EMERGENCY GRANT MANAGEMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "EMERGENCY GRANT MANAGEMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p62/r27", "label_as_printed": "OTHER EQUIPMENT", "page": 62, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "21,000", "dollars": 21000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "64,100", "dollars": 64100, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 21000, "sum": 21000 }, { "diff": 0, "printed": 64100, "sum": 64100 } ], "state": "exact" }, "department": "EMERGENCY GRANT MANAGEMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "EMERGENCY GRANT MANAGEMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p62/r28", "label_as_printed": "Capital Expenditures", "page": 62, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p62/r27" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "639,009", "dollars": 639009, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "731,280", "dollars": 731280, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "821,890", "dollars": 821890, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 1, "printed": 639009, "sum": 639008 }, { "diff": 0, "printed": 731280, "sum": 731280 }, { "diff": 0, "printed": 821890, "sum": 821890 } ], "state": "within_rounding" }, "department": "EMERGENCY GRANT MANAGEMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "EMERGENCY GRANT MANAGEMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p62/r29", "label_as_printed": "Total EMERGENCY MANAGEMENT", "page": 62, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p62/r13", "fy2025-approved/p62/r14", "fy2025-approved/p62/r15", "fy2025-approved/p62/r16", "fy2025-approved/p62/r17", "fy2025-approved/p62/r18", "fy2025-approved/p62/r19", "fy2025-approved/p62/r20", "fy2025-approved/p62/r21", "fy2025-approved/p62/r22", "fy2025-approved/p62/r23", "fy2025-approved/p62/r24", "fy2025-approved/p62/r25", "fy2025-approved/p62/r27" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "19,995", "dollars": 19995, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "OTHER EMERGENCY MANAGEMENT - 2020 HOMELAND SECURITY", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER EMERGENCY MANAGEMENT - 2020 HOMELAND SECURITY", "heading_from_total": false, "held": null, "id": "fy2025-approved/p62/r31", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 62, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,417", "dollars": 1417, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "OTHER EMERGENCY MANAGEMENT - 2020 HOMELAND SECURITY", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER EMERGENCY MANAGEMENT - 2020 HOMELAND SECURITY", "heading_from_total": false, "held": null, "id": "fy2025-approved/p62/r32", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 62, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "21,412", "dollars": 21412, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 21412, "sum": 21412 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "OTHER EMERGENCY MANAGEMENT - 2020 HOMELAND SECURITY", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER EMERGENCY MANAGEMENT - 2020 HOMELAND SECURITY", "heading_from_total": false, "held": null, "id": "fy2025-approved/p62/r33", "label_as_printed": "Other Expenditures", "page": 62, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p62/r31", "fy2025-approved/p62/r32" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57900", "book_id": "fy2025-approved", "cells": [ { "as_printed": "35,414", "dollars": 35414, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "OTHER EMERGENCY MANAGEMENT - 2020 HOMELAND SECURITY", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER EMERGENCY MANAGEMENT - 2020 HOMELAND SECURITY", "heading_from_total": false, "held": null, "id": "fy2025-approved/p62/r34", "label_as_printed": "OTHER EQUIPMENT", "page": 62, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "35,414", "dollars": 35414, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 35414, "sum": 35414 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "OTHER EMERGENCY MANAGEMENT - 2020 HOMELAND SECURITY", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER EMERGENCY MANAGEMENT - 2020 HOMELAND SECURITY", "heading_from_total": false, "held": null, "id": "fy2025-approved/p62/r35", "label_as_printed": "Capital Expenditures", "page": 62, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p62/r34" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "56,826", "dollars": 56826, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 56826, "sum": 56826 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "OTHER EMERGENCY MANAGEMENT - 2020 HOMELAND SECURITY", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER EMERGENCY MANAGEMENT - 2020 HOMELAND SECURITY", "heading_from_total": false, "held": null, "id": "fy2025-approved/p62/r36", "label_as_printed": "Total OTHER EMERGENCY MANAGEMENT - 2020 HOMELAND", "page": 62, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p62/r31", "fy2025-approved/p62/r32", "fy2025-approved/p62/r34" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "20,000", "dollars": 20000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "OTHER SECURITY EMERGENCY MANAGEMENT - CARES ACT GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER SECURITY EMERGENCY MANAGEMENT - CARES ACT GRANT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p62/r38", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 62, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,475", "dollars": 1475, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "26", "dollars": 26, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "OTHER SECURITY EMERGENCY MANAGEMENT - CARES ACT GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER SECURITY EMERGENCY MANAGEMENT - CARES ACT GRANT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p62/r39", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 62, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,475", "dollars": 1475, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "20,026", "dollars": 20026, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 1475, "sum": 1475 }, { "diff": 0, "printed": 20026, "sum": 20026 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "OTHER SECURITY EMERGENCY MANAGEMENT - CARES ACT GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER SECURITY EMERGENCY MANAGEMENT - CARES ACT GRANT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p62/r40", "label_as_printed": "Other Expenditures", "page": 62, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p62/r38", "fy2025-approved/p62/r39" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57900", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "53,102", "dollars": 53102, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "OTHER SECURITY EMERGENCY MANAGEMENT - CARES ACT GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER SECURITY EMERGENCY MANAGEMENT - CARES ACT GRANT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p62/r41", "label_as_printed": "OTHER EQUIPMENT", "page": 62, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "53,102", "dollars": 53102, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 53102, "sum": 53102 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "OTHER SECURITY EMERGENCY MANAGEMENT - CARES ACT GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER SECURITY EMERGENCY MANAGEMENT - CARES ACT GRANT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p62/r42", "label_as_printed": "Capital Expenditures", "page": 62, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p62/r41" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,475", "dollars": 1475, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "73,128", "dollars": 73128, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 1475, "sum": 1475 }, { "diff": 0, "printed": 73128, "sum": 73128 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "OTHER SECURITY EMERGENCY MANAGEMENT - CARES ACT GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER SECURITY EMERGENCY MANAGEMENT - CARES ACT GRANT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p62/r43", "label_as_printed": "Total OTHER EMERGENCY MANAGEMENT - CARES ACT", "page": 62, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p62/r38", "fy2025-approved/p62/r39", "fy2025-approved/p62/r41" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "59,900", "dollars": 59900, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "150,011", "dollars": 150011, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 59900, "sum": 59900 }, { "diff": 0, "printed": 150011, "sum": 150011 } ], "state": "exact" }, "department": "FIRE PREVENTION & CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FIRE PREVENTION & CONTROL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p62/r6", "label_as_printed": "Capital Expenditures", "page": 62, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p61/r44" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "670,817", "dollars": 670817, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "836,049", "dollars": 836049, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "927,659", "dollars": 927659, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 1, "printed": 670817, "sum": 670816 }, { "diff": 0, "printed": 836049, "sum": 836049 }, { "diff": 0, "printed": 927659, "sum": 927659 } ], "state": "within_rounding" }, "department": "FIRE PREVENTION & CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FIRE PREVENTION & CONTROL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p62/r7", "label_as_printed": "Total FIRE PREVENTION & CONTROL", "page": 62, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p61/r23", "fy2025-approved/p61/r24", "fy2025-approved/p61/r25", "fy2025-approved/p61/r26", "fy2025-approved/p61/r27", "fy2025-approved/p61/r28", "fy2025-approved/p61/r29", "fy2025-approved/p61/r30", "fy2025-approved/p61/r31", "fy2025-approved/p61/r32", "fy2025-approved/p61/r33", "fy2025-approved/p61/r34", "fy2025-approved/p61/r35", "fy2025-approved/p61/r36", "fy2025-approved/p61/r37", "fy2025-approved/p61/r38", "fy2025-approved/p61/r39", "fy2025-approved/p61/r40", "fy2025-approved/p61/r41", "fy2025-approved/p61/r42", "fy2025-approved/p61/r44" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54510", "book_id": "fy2025-approved", "cells": [ { "as_printed": "23,380", "dollars": 23380, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "FIRE PREVENTION & CONTROL - FIRE UNIFORM GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FIRE PREVENTION & CONTROL - FIRE UNIFORM GRANT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p62/r9", "label_as_printed": "UNIFORMS", "page": 62, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57900", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "51,297", "dollars": 51297, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "OTHER EMERGENCY MANAGEMENT - HOMELAND SECURITY FY22-24", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER EMERGENCY MANAGEMENT - HOMELAND SECURITY FY22-24", "heading_from_total": false, "held": null, "id": "fy2025-approved/p63/r10", "label_as_printed": "OTHER EQUIPMENT", "page": 63, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "51,297", "dollars": 51297, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 51297, "sum": 51297 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "OTHER EMERGENCY MANAGEMENT - HOMELAND SECURITY FY22-24", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER EMERGENCY MANAGEMENT - HOMELAND SECURITY FY22-24", "heading_from_total": false, "held": null, "id": "fy2025-approved/p63/r11", "label_as_printed": "Capital Expenditures", "page": 63, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p63/r10" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "96,448", "dollars": 96448, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 96448, "sum": 96448 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "OTHER EMERGENCY MANAGEMENT - HOMELAND SECURITY FY22-24", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER EMERGENCY MANAGEMENT - HOMELAND SECURITY FY22-24", "heading_from_total": false, "held": null, "id": "fy2025-approved/p63/r12", "label_as_printed": "Total OTHER EMERGENCY MANAGEMENT - HOMELAND", "page": 63, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p63/r7", "fy2025-approved/p63/r8", "fy2025-approved/p63/r10" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53400", "book_id": "fy2025-approved", "cells": [ { "as_printed": "427,490", "dollars": 427490, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "600,000", "dollars": 600000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "550,000", "dollars": 550000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COUNTY SECURITY CORONER FY22-24 / MED EXAMINER", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY SECURITY CORONER FY22-24 / MED EXAMINER", "heading_from_total": false, "held": null, "id": "fy2025-approved/p63/r14", "label_as_printed": "MEDICAL & DENTAL SERVICES", "page": 63, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "24,590", "dollars": 24590, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "50,000", "dollars": 50000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "35,000", "dollars": 35000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "COUNTY SECURITY CORONER FY22-24 / MED EXAMINER", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY SECURITY CORONER FY22-24 / MED EXAMINER", "heading_from_total": false, "held": null, "id": "fy2025-approved/p63/r15", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 63, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "452,080", "dollars": 452080, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "650,000", "dollars": 650000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "585,000", "dollars": 585000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 452080, "sum": 452080 }, { "diff": 0, "printed": 650000, "sum": 650000 }, { "diff": 0, "printed": 585000, "sum": 585000 } ], "state": "exact" }, "department": "COUNTY SECURITY CORONER FY22-24 / MED EXAMINER", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY SECURITY CORONER FY22-24 / MED EXAMINER", "heading_from_total": false, "held": null, "id": "fy2025-approved/p63/r16", "label_as_printed": "Other Expenditures", "page": 63, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p63/r14", "fy2025-approved/p63/r15" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "452,080", "dollars": 452080, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "650,000", "dollars": 650000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "585,000", "dollars": 585000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 452080, "sum": 452080 }, { "diff": 0, "printed": 650000, "sum": 650000 }, { "diff": 0, "printed": 585000, "sum": 585000 } ], "state": "exact" }, "department": "COUNTY SECURITY CORONER FY22-24 / MED EXAMINER", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY SECURITY CORONER FY22-24 / MED EXAMINER", "heading_from_total": false, "held": null, "id": "fy2025-approved/p63/r17", "label_as_printed": "Total COUNTY CORONER / MED EXAMINER", "page": 63, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p63/r14", "fy2025-approved/p63/r15" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "107,747", "dollars": 107747, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "214,562", "dollars": 214562, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "213,675", "dollars": 213675, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "HEALTH DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "HEALTH DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p63/r19", "label_as_printed": "Salaries & Benefits", "page": 63, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53070", "book_id": "fy2025-approved", "cells": [ { "as_printed": "12,623", "dollars": 12623, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "14,400", "dollars": 14400, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "14,400", "dollars": 14400, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "HEALTH DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "HEALTH DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p63/r20", "label_as_printed": "COMMUNICATION", "page": 63, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53080", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "40,533", "dollars": 40533, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "HEALTH DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "HEALTH DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p63/r21", "label_as_printed": "CONSULTANTS", "page": 63, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53200", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "200", "dollars": 200, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "200", "dollars": 200, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "HEALTH DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "HEALTH DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p63/r22", "label_as_printed": "DUES & MEMBERSHIPS", "page": 63, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53290", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "HEALTH DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "HEALTH DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p63/r23", "label_as_printed": "LAUNDRY SERVICE", "page": 63, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53330", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "100", "dollars": 100, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "100", "dollars": 100, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "HEALTH DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "HEALTH DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p63/r24", "label_as_printed": "LICENSES", "page": 63, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53510", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,904", "dollars": 1904, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,162", "dollars": 2162, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "2,162", "dollars": 2162, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "HEALTH DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "HEALTH DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p63/r25", "label_as_printed": "RENTALS", "page": 63, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,100", "dollars": 1100, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,100", "dollars": 1100, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "HEALTH DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "HEALTH DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p63/r26", "label_as_printed": "TRAVEL", "page": 63, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53560", "book_id": "fy2025-approved", "cells": [ { "as_printed": "825", "dollars": 825, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "HEALTH DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "HEALTH DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p63/r27", "label_as_printed": "TUITION", "page": 63, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "8,679", "dollars": 8679, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "6,000", "dollars": 6000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "6,000", "dollars": 6000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "HEALTH DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "HEALTH DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p63/r28", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 63, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54150", "book_id": "fy2025-approved", "cells": [ { "as_printed": "50,565", "dollars": 50565, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "56,000", "dollars": 56000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "69,000", "dollars": 69000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "HEALTH DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "HEALTH DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p63/r29", "label_as_printed": "ELECTRICITY", "page": 63, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54290", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "HEALTH DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "HEALTH DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p63/r30", "label_as_printed": "INSTRUCTIONAL SUPPLY/MATERIAL", "page": 63, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54340", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "5,500", "dollars": 5500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "5,500", "dollars": 5500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "HEALTH DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "HEALTH DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p63/r31", "label_as_printed": "NATURAL GAS", "page": 63, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54350", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "HEALTH DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "HEALTH DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p63/r32", "label_as_printed": "OFFICE SUPPLIES", "page": 63, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54540", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "4,450", "dollars": 4450, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "4,450", "dollars": 4450, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "HEALTH DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "HEALTH DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p63/r33", "label_as_printed": "WATER & SEWER", "page": 63, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "2,077", "dollars": 2077, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "3,226", "dollars": 3226, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "2,500", "dollars": 2500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "HEALTH DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "HEALTH DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p63/r34", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 63, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "55060", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "98", "dollars": 98, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "98", "dollars": 98, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "HEALTH DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "HEALTH DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p63/r35", "label_as_printed": "LIABILITY INSURANCE", "page": 63, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "55080", "book_id": "fy2025-approved", "cells": [ { "as_printed": "85", "dollars": 85, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "138", "dollars": 138, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "138", "dollars": 138, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "HEALTH DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "HEALTH DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p63/r36", "label_as_printed": "PREMIUMS-CORPORATE SURETY BOND", "page": 63, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "76,757", "dollars": 76757, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "136,907", "dollars": 136907, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "108,648", "dollars": 108648, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -1, "printed": 76757, "sum": 76758 }, { "diff": 0, "printed": 136907, "sum": 136907 }, { "diff": 0, "printed": 108648, "sum": 108648 } ], "state": "within_rounding" }, "department": "HEALTH DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "HEALTH DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p63/r37", "label_as_printed": "Other Expenditures", "page": 63, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p63/r20", "fy2025-approved/p63/r21", "fy2025-approved/p63/r22", "fy2025-approved/p63/r23", "fy2025-approved/p63/r24", "fy2025-approved/p63/r25", "fy2025-approved/p63/r26", "fy2025-approved/p63/r27", "fy2025-approved/p63/r28", "fy2025-approved/p63/r29", "fy2025-approved/p63/r30", "fy2025-approved/p63/r31", "fy2025-approved/p63/r32", "fy2025-approved/p63/r33", "fy2025-approved/p63/r34", "fy2025-approved/p63/r35", "fy2025-approved/p63/r36" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "184,504", "dollars": 184504, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "351,469", "dollars": 351469, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "322,323", "dollars": 322323, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -1, "printed": 184504, "sum": 184505 }, { "diff": 0, "printed": 351469, "sum": 351469 }, { "diff": 0, "printed": 322323, "sum": 322323 } ], "state": "within_rounding" }, "department": "HEALTH DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "HEALTH DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p63/r38", "label_as_printed": "Total HEALTH DEPARTMENT", "page": 63, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p63/r19", "fy2025-approved/p63/r20", "fy2025-approved/p63/r21", "fy2025-approved/p63/r22", "fy2025-approved/p63/r23", "fy2025-approved/p63/r24", "fy2025-approved/p63/r25", "fy2025-approved/p63/r26", "fy2025-approved/p63/r27", "fy2025-approved/p63/r28", "fy2025-approved/p63/r29", "fy2025-approved/p63/r30", "fy2025-approved/p63/r31", "fy2025-approved/p63/r32", "fy2025-approved/p63/r33", "fy2025-approved/p63/r34", "fy2025-approved/p63/r35", "fy2025-approved/p63/r36" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,107,729", "dollars": 1107729, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,522,438", "dollars": 1522438, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,835,962", "dollars": 1835962, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "RABIES & ANIMAL CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "RABIES & ANIMAL CONTROL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p63/r40", "label_as_printed": "Salaries & Benefits", "page": 63, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53070", "book_id": "fy2025-approved", "cells": [ { "as_printed": "14,894", "dollars": 14894, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "20,842", "dollars": 20842, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "20,500", "dollars": 20500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "RABIES & ANIMAL CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "RABIES & ANIMAL CONTROL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p63/r41", "label_as_printed": "COMMUNICATION", "page": 63, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53350", "book_id": "fy2025-approved", "cells": [ { "as_printed": "16,564", "dollars": 16564, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "11,000", "dollars": 11000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "11,000", "dollars": 11000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "RABIES & ANIMAL CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "RABIES & ANIMAL CONTROL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p63/r42", "label_as_printed": "MAINT. & REPAIRS-BUILDING", "page": 63, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53360", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,905", "dollars": 1905, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "RABIES & ANIMAL CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "RABIES & ANIMAL CONTROL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p63/r43", "label_as_printed": "MAINT. & REPAIRS-EQUIPMENT", "page": 63, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "43,318", "dollars": 43318, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "OTHER EMERGENCY MANAGEMENT - HOMELAND SECURITY FY22-24", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER EMERGENCY MANAGEMENT - HOMELAND SECURITY FY22-24", "heading_from_total": false, "held": null, "id": "fy2025-approved/p63/r7", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 63, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,833", "dollars": 1833, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "OTHER EMERGENCY MANAGEMENT - HOMELAND SECURITY FY22-24", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER EMERGENCY MANAGEMENT - HOMELAND SECURITY FY22-24", "heading_from_total": false, "held": null, "id": "fy2025-approved/p63/r8", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 63, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "45,151", "dollars": 45151, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 45151, "sum": 45151 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "OTHER EMERGENCY MANAGEMENT - HOMELAND SECURITY FY22-24", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER EMERGENCY MANAGEMENT - HOMELAND SECURITY FY22-24", "heading_from_total": false, "held": null, "id": "fy2025-approved/p63/r9", "label_as_printed": "Other Expenditures", "page": 63, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p63/r7", "fy2025-approved/p63/r8" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53560", "book_id": "fy2025-approved", "cells": [ { "as_printed": "5,410", "dollars": 5410, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "9,500", "dollars": 9500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "9,500", "dollars": 9500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "RABIES & ANIMAL CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "RABIES & ANIMAL CONTROL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p64/r10", "label_as_printed": "TUITION", "page": 64, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53570", "book_id": "fy2025-approved", "cells": [ { "as_printed": "26,665", "dollars": 26665, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "52,515", "dollars": 52515, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "50,000", "dollars": 50000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "RABIES & ANIMAL CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "RABIES & ANIMAL CONTROL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p64/r11", "label_as_printed": "VETERINARY SERVICES", "page": 64, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "34,942", "dollars": 34942, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "45,307", "dollars": 45307, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "35,000", "dollars": 35000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "RABIES & ANIMAL CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "RABIES & ANIMAL CONTROL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p64/r12", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 64, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54010", "book_id": "fy2025-approved", "cells": [ { "as_printed": "9,885", "dollars": 9885, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "14,547", "dollars": 14547, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "14,000", "dollars": 14000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "RABIES & ANIMAL CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "RABIES & ANIMAL CONTROL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p64/r13", "label_as_printed": "ANIMAL FOOD & SUPPLIES", "page": 64, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54100", "book_id": "fy2025-approved", "cells": [ { "as_printed": "20,893", "dollars": 20893, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "23,000", "dollars": 23000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "16,500", "dollars": 16500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "RABIES & ANIMAL CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "RABIES & ANIMAL CONTROL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p64/r14", "label_as_printed": "CUSTODIAL SUPPLIES", "page": 64, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54130", "book_id": "fy2025-approved", "cells": [ { "as_printed": "35,981", "dollars": 35981, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "37,700", "dollars": 37700, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "37,700", "dollars": 37700, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "RABIES & ANIMAL CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "RABIES & ANIMAL CONTROL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p64/r15", "label_as_printed": "DRUGS & MEDICAL SUPPLIES", "page": 64, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54250", "book_id": "fy2025-approved", "cells": [ { "as_printed": "34,362", "dollars": 34362, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "35,800", "dollars": 35800, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "25,800", "dollars": 25800, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "RABIES & ANIMAL CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "RABIES & ANIMAL CONTROL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p64/r16", "label_as_printed": "GASOLINE", "page": 64, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54350", "book_id": "fy2025-approved", "cells": [ { "as_printed": "2,888", "dollars": 2888, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,500", "dollars": 1500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,500", "dollars": 1500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "RABIES & ANIMAL CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "RABIES & ANIMAL CONTROL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p64/r17", "label_as_printed": "OFFICE SUPPLIES", "page": 64, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54510", "book_id": "fy2025-approved", "cells": [ { "as_printed": "10,270", "dollars": 10270, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "8,222", "dollars": 8222, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "9,500", "dollars": 9500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "RABIES & ANIMAL CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "RABIES & ANIMAL CONTROL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p64/r18", "label_as_printed": "UNIFORMS", "page": 64, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "24,534", "dollars": 24534, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "15,327", "dollars": 15327, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "37,112", "dollars": 37112, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "RABIES & ANIMAL CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "RABIES & ANIMAL CONTROL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p64/r19", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 64, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "260,888", "dollars": 260888, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "310,077", "dollars": 310077, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "294,870", "dollars": 294870, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 260888, "sum": 260888 }, { "diff": 0, "printed": 310077, "sum": 310077 }, { "diff": 0, "printed": 294870, "sum": 294870 } ], "state": "exact" }, "department": "RABIES & ANIMAL CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "RABIES & ANIMAL CONTROL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p64/r20", "label_as_printed": "Other Expenditures", "page": 64, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p63/r41", "fy2025-approved/p63/r42", "fy2025-approved/p63/r43", "fy2025-approved/p64/r6", "fy2025-approved/p64/r7", "fy2025-approved/p64/r8", "fy2025-approved/p64/r9", "fy2025-approved/p64/r10", "fy2025-approved/p64/r11", "fy2025-approved/p64/r12", "fy2025-approved/p64/r13", "fy2025-approved/p64/r14", "fy2025-approved/p64/r15", "fy2025-approved/p64/r16", "fy2025-approved/p64/r17", "fy2025-approved/p64/r18", "fy2025-approved/p64/r19" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57900", "book_id": "fy2025-approved", "cells": [ { "as_printed": "11,863", "dollars": 11863, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "15,116", "dollars": 15116, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "289,495", "dollars": 289495, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "RABIES & ANIMAL CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "RABIES & ANIMAL CONTROL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p64/r21", "label_as_printed": "OTHER EQUIPMENT", "page": 64, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "56,000", "dollars": 56000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "RABIES & ANIMAL CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "RABIES & ANIMAL CONTROL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p64/r22", "label_as_printed": "OTHER CAPITAL OUTLAY", "page": 64, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "11,863", "dollars": 11863, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "15,116", "dollars": 15116, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "345,495", "dollars": 345495, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 11863, "sum": 11863 }, { "diff": 0, "printed": 15116, "sum": 15116 }, { "diff": 0, "printed": 345495, "sum": 345495 } ], "state": "exact" }, "department": "RABIES & ANIMAL CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "RABIES & ANIMAL CONTROL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p64/r23", "label_as_printed": "Capital Expenditures", "page": 64, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p64/r21", "fy2025-approved/p64/r22" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,380,480", "dollars": 1380480, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,847,632", "dollars": 1847632, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "2,476,327", "dollars": 2476327, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 1380480, "sum": 1380480 }, { "diff": 1, "printed": 1847632, "sum": 1847631 }, { "diff": 0, "printed": 2476327, "sum": 2476327 } ], "state": "within_rounding" }, "department": "RABIES & ANIMAL CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "RABIES & ANIMAL CONTROL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p64/r24", "label_as_printed": "Total RABIES & ANIMAL CONTROL", "page": 64, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p63/r40", "fy2025-approved/p63/r41", "fy2025-approved/p63/r42", "fy2025-approved/p63/r43", "fy2025-approved/p64/r6", "fy2025-approved/p64/r7", "fy2025-approved/p64/r8", "fy2025-approved/p64/r9", "fy2025-approved/p64/r10", "fy2025-approved/p64/r11", "fy2025-approved/p64/r12", "fy2025-approved/p64/r13", "fy2025-approved/p64/r14", "fy2025-approved/p64/r15", "fy2025-approved/p64/r16", "fy2025-approved/p64/r17", "fy2025-approved/p64/r18", "fy2025-approved/p64/r19", "fy2025-approved/p64/r21", "fy2025-approved/p64/r22" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "206,030", "dollars": 206030, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "208,185", "dollars": 208185, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "221,599", "dollars": 221599, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "RABIES & ANIMAL CONTROL - ANIMAL CONTROL - FT CAMPBELL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "RABIES & ANIMAL CONTROL - ANIMAL CONTROL - FT CAMPBELL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p64/r26", "label_as_printed": "Salaries & Benefits", "page": 64, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53070", "book_id": "fy2025-approved", "cells": [ { "as_printed": "7,616", "dollars": 7616, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "4,000", "dollars": 4000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "7,440", "dollars": 7440, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "RABIES & ANIMAL CONTROL - ANIMAL CONTROL - FT CAMPBELL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "RABIES & ANIMAL CONTROL - ANIMAL CONTROL - FT CAMPBELL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p64/r27", "label_as_printed": "COMMUNICATION", "page": 64, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53570", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "37,500", "dollars": 37500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "37,500", "dollars": 37500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "RABIES & ANIMAL CONTROL - ANIMAL CONTROL - FT CAMPBELL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "RABIES & ANIMAL CONTROL - ANIMAL CONTROL - FT CAMPBELL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p64/r28", "label_as_printed": "VETERINARY SERVICES", "page": 64, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "(4,997)", "dollars": -4997, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "RABIES & ANIMAL CONTROL - ANIMAL CONTROL - FT CAMPBELL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "RABIES & ANIMAL CONTROL - ANIMAL CONTROL - FT CAMPBELL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p64/r29", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 64, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "8,530", "dollars": 8530, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "18,886", "dollars": 18886, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "18,000", "dollars": 18000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "RABIES & ANIMAL CONTROL - ANIMAL CONTROL - FT CAMPBELL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "RABIES & ANIMAL CONTROL - ANIMAL CONTROL - FT CAMPBELL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p64/r30", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 64, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "16,146", "dollars": 16146, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "55,389", "dollars": 55389, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "62,940", "dollars": 62940, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 16146, "sum": 16146 }, { "diff": 0, "printed": 55389, "sum": 55389 }, { "diff": 0, "printed": 62940, "sum": 62940 } ], "state": "exact" }, "department": "RABIES & ANIMAL CONTROL - ANIMAL CONTROL - FT CAMPBELL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "RABIES & ANIMAL CONTROL - ANIMAL CONTROL - FT CAMPBELL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p64/r31", "label_as_printed": "Other Expenditures", "page": 64, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p64/r27", "fy2025-approved/p64/r28", "fy2025-approved/p64/r29", "fy2025-approved/p64/r30" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "4,997", "dollars": 4997, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "RABIES & ANIMAL CONTROL - ANIMAL CONTROL - FT CAMPBELL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "RABIES & ANIMAL CONTROL - ANIMAL CONTROL - FT CAMPBELL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p64/r32", "label_as_printed": "OTHER CAPITAL OUTLAY", "page": 64, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "4,997", "dollars": 4997, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 4997, "sum": 4997 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "RABIES & ANIMAL CONTROL - ANIMAL CONTROL - FT CAMPBELL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "RABIES & ANIMAL CONTROL - ANIMAL CONTROL - FT CAMPBELL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p64/r33", "label_as_printed": "Capital Expenditures", "page": 64, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p64/r32" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "222,176", "dollars": 222176, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "268,571", "dollars": 268571, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "284,539", "dollars": 284539, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 222176, "sum": 222176 }, { "diff": 0, "printed": 268571, "sum": 268571 }, { "diff": 0, "printed": 284539, "sum": 284539 } ], "state": "exact" }, "department": "RABIES & ANIMAL CONTROL - ANIMAL CONTROL - FT CAMPBELL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "RABIES & ANIMAL CONTROL - ANIMAL CONTROL - FT CAMPBELL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p64/r34", "label_as_printed": "Total RABIES & ANIMAL CONTROL - ANIMAL CONTROL - FT", "page": 64, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p64/r26", "fy2025-approved/p64/r27", "fy2025-approved/p64/r28", "fy2025-approved/p64/r29", "fy2025-approved/p64/r30", "fy2025-approved/p64/r32" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "13,090,518", "dollars": 13090518, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "15,452,820", "dollars": 15452820, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "15,999,083", "dollars": 15999083, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "AMBULANCE CAMPBELL SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE CAMPBELL SERVICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p64/r36", "label_as_printed": "Salaries & Benefits", "page": 64, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53070", "book_id": "fy2025-approved", "cells": [ { "as_printed": "37,181", "dollars": 37181, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "54,620", "dollars": 54620, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "54,625", "dollars": 54625, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "AMBULANCE CAMPBELL SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE CAMPBELL SERVICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p64/r37", "label_as_printed": "COMMUNICATION", "page": 64, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53120", "book_id": "fy2025-approved", "cells": [ { "as_printed": "268,259", "dollars": 268259, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "322,000", "dollars": 322000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "322,000", "dollars": 322000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "AMBULANCE CAMPBELL SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE CAMPBELL SERVICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p64/r38", "label_as_printed": "CONTRACTS - PRIVATE AGENCIES", "page": 64, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53160", "book_id": "fy2025-approved", "cells": [ { "as_printed": "34,659", "dollars": 34659, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "37,118", "dollars": 37118, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "37,118", "dollars": 37118, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "AMBULANCE CAMPBELL SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE CAMPBELL SERVICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p64/r39", "label_as_printed": "CONTRIBUTIONS", "page": 64, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53170", "book_id": "fy2025-approved", "cells": [ { "as_printed": "17,837", "dollars": 17837, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "20,000", "dollars": 20000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "23,250", "dollars": 23250, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "AMBULANCE CAMPBELL SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE CAMPBELL SERVICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p64/r40", "label_as_printed": "DATA PROCESSING SERVICES", "page": 64, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53180", "book_id": "fy2025-approved", "cells": [ { "as_printed": "26,301", "dollars": 26301, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "52,500", "dollars": 52500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "32,000", "dollars": 32000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "AMBULANCE CAMPBELL SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE CAMPBELL SERVICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p64/r41", "label_as_printed": "DEBT COLLECTION SERVICES", "page": 64, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53200", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,015", "dollars": 1015, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "AMBULANCE CAMPBELL SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE CAMPBELL SERVICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p64/r42", "label_as_printed": "DUES & MEMBERSHIPS", "page": 64, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53280", "book_id": "fy2025-approved", "cells": [ { "as_printed": "5,495", "dollars": 5495, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "5,700", "dollars": 5700, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "5,700", "dollars": 5700, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "AMBULANCE CAMPBELL SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE CAMPBELL SERVICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p64/r43", "label_as_printed": "JANITORIAL SERVICES", "page": 64, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53380", "book_id": "fy2025-approved", "cells": [ { "as_printed": "13,766", "dollars": 13766, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "21,817", "dollars": 21817, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "7,758", "dollars": 7758, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "RABIES & ANIMAL CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "RABIES & ANIMAL CONTROL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p64/r6", "label_as_printed": "MAINT. & REPAIRS-VEHICLES", "page": 64, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53490", "book_id": "fy2025-approved", "cells": [ { "as_printed": "2,504", "dollars": 2504, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "RABIES & ANIMAL CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "RABIES & ANIMAL CONTROL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p64/r7", "label_as_printed": "PRINTING, STATIONARY & FORMS", "page": 64, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53510", "book_id": "fy2025-approved", "cells": [ { "as_printed": "3,136", "dollars": 3136, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "9,000", "dollars": 9000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "RABIES & ANIMAL CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "RABIES & ANIMAL CONTROL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p64/r8", "label_as_printed": "RENTALS", "page": 64, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2025-approved", "cells": [ { "as_printed": "2,289", "dollars": 2289, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "6,500", "dollars": 6500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "6,500", "dollars": 6500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "RABIES & ANIMAL CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "RABIES & ANIMAL CONTROL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p64/r9", "label_as_printed": "TRAVEL", "page": 64, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53400", "book_id": "fy2025-approved", "cells": [ { "as_printed": "5,302", "dollars": 5302, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "7,500", "dollars": 7500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "7,000", "dollars": 7000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "AMBULANCE CAMPBELL SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE CAMPBELL SERVICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p65/r10", "label_as_printed": "MEDICAL & DENTAL SERVICES", "page": 65, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53470", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,380", "dollars": 1380, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "AMBULANCE CAMPBELL SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE CAMPBELL SERVICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p65/r11", "label_as_printed": "PEST CONTROL", "page": 65, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53480", "book_id": "fy2025-approved", "cells": [ { "as_printed": "393", "dollars": 393, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "750", "dollars": 750, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "AMBULANCE CAMPBELL SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE CAMPBELL SERVICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p65/r12", "label_as_printed": "POSTAL CHARGES", "page": 65, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53490", "book_id": "fy2025-approved", "cells": [ { "as_printed": "673", "dollars": 673, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "750", "dollars": 750, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "AMBULANCE CAMPBELL SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE CAMPBELL SERVICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p65/r13", "label_as_printed": "PRINTING, STATIONARY & FORMS", "page": 65, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53510", "book_id": "fy2025-approved", "cells": [ { "as_printed": "9,428", "dollars": 9428, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "9,280", "dollars": 9280, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "9,280", "dollars": 9280, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "AMBULANCE CAMPBELL SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE CAMPBELL SERVICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p65/r14", "label_as_printed": "RENTALS", "page": 65, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2025-approved", "cells": [ { "as_printed": "3,771", "dollars": 3771, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "5,000", "dollars": 5000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "7,000", "dollars": 7000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "AMBULANCE CAMPBELL SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE CAMPBELL SERVICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p65/r15", "label_as_printed": "TRAVEL", "page": 65, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53560", "book_id": "fy2025-approved", "cells": [ { "as_printed": "28,697", "dollars": 28697, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "50,000", "dollars": 50000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "132,200", "dollars": 132200, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "AMBULANCE CAMPBELL SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE CAMPBELL SERVICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p65/r16", "label_as_printed": "TUITION", "page": 65, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53590", "book_id": "fy2025-approved", "cells": [ { "as_printed": "6,510", "dollars": 6510, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "6,960", "dollars": 6960, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "6,960", "dollars": 6960, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "AMBULANCE CAMPBELL SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE CAMPBELL SERVICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p65/r17", "label_as_printed": "DISPOSAL FEES", "page": 65, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "36,925", "dollars": 36925, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "42,000", "dollars": 42000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "42,000", "dollars": 42000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "AMBULANCE CAMPBELL SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE CAMPBELL SERVICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p65/r18", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 65, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54100", "book_id": "fy2025-approved", "cells": [ { "as_printed": "14,859", "dollars": 14859, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "12,000", "dollars": 12000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "12,000", "dollars": 12000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "AMBULANCE CAMPBELL SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE CAMPBELL SERVICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p65/r19", "label_as_printed": "CUSTODIAL SUPPLIES", "page": 65, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54120", "book_id": "fy2025-approved", "cells": [ { "as_printed": "9,952", "dollars": 9952, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "12,500", "dollars": 12500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "11,500", "dollars": 11500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "AMBULANCE CAMPBELL SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE CAMPBELL SERVICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p65/r20", "label_as_printed": "DIESEL FUEL", "page": 65, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54130", "book_id": "fy2025-approved", "cells": [ { "as_printed": "751,794", "dollars": 751794, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "805,000", "dollars": 805000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "805,000", "dollars": 805000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "AMBULANCE CAMPBELL SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE CAMPBELL SERVICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p65/r21", "label_as_printed": "DRUGS & MEDICAL SUPPLIES", "page": 65, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54140", "book_id": "fy2025-approved", "cells": [ { "as_printed": "968", "dollars": 968, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "AMBULANCE CAMPBELL SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE CAMPBELL SERVICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p65/r22", "label_as_printed": "DUPLICATING SUPPLIES", "page": 65, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54150", "book_id": "fy2025-approved", "cells": [ { "as_printed": "74,814", "dollars": 74814, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "81,000", "dollars": 81000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "81,000", "dollars": 81000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "AMBULANCE CAMPBELL SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE CAMPBELL SERVICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p65/r23", "label_as_printed": "ELECTRICITY", "page": 65, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54220", "book_id": "fy2025-approved", "cells": [ { "as_printed": "2,010", "dollars": 2010, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,500", "dollars": 2500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "2,500", "dollars": 2500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "AMBULANCE CAMPBELL SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE CAMPBELL SERVICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p65/r24", "label_as_printed": "FOOD SUPPLIES", "page": 65, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54250", "book_id": "fy2025-approved", "cells": [ { "as_printed": "217,904", "dollars": 217904, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "280,000", "dollars": 280000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "290,000", "dollars": 290000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "AMBULANCE CAMPBELL SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE CAMPBELL SERVICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p65/r25", "label_as_printed": "GASOLINE", "page": 65, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54290", "book_id": "fy2025-approved", "cells": [ { "as_printed": "8,963", "dollars": 8963, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "9,500", "dollars": 9500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "9,500", "dollars": 9500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "AMBULANCE CAMPBELL SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE CAMPBELL SERVICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p65/r26", "label_as_printed": "INSTRUCTIONAL SUPPLY/MATERIAL", "page": 65, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54340", "book_id": "fy2025-approved", "cells": [ { "as_printed": "18,282", "dollars": 18282, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "19,325", "dollars": 19325, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "19,325", "dollars": 19325, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "AMBULANCE CAMPBELL SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE CAMPBELL SERVICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p65/r27", "label_as_printed": "NATURAL GAS", "page": 65, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54350", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,146", "dollars": 1146, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,250", "dollars": 1250, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,250", "dollars": 1250, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "AMBULANCE CAMPBELL SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE CAMPBELL SERVICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p65/r28", "label_as_printed": "OFFICE SUPPLIES", "page": 65, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54420", "book_id": "fy2025-approved", "cells": [ { "as_printed": "6,654", "dollars": 6654, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "8,000", "dollars": 8000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "8,000", "dollars": 8000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "AMBULANCE CAMPBELL SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE CAMPBELL SERVICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p65/r29", "label_as_printed": "PROPANE GAS", "page": 65, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54500", "book_id": "fy2025-approved", "cells": [ { "as_printed": "43,848", "dollars": 43848, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "45,000", "dollars": 45000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "45,000", "dollars": 45000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "AMBULANCE CAMPBELL SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE CAMPBELL SERVICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p65/r30", "label_as_printed": "TIRES & TUBES", "page": 65, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54510", "book_id": "fy2025-approved", "cells": [ { "as_printed": "42,147", "dollars": 42147, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "55,000", "dollars": 55000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "130,625", "dollars": 130625, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "AMBULANCE CAMPBELL SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE CAMPBELL SERVICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p65/r31", "label_as_printed": "UNIFORMS", "page": 65, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54530", "book_id": "fy2025-approved", "cells": [ { "as_printed": "15,773", "dollars": 15773, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "20,000", "dollars": 20000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "20,000", "dollars": 20000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "AMBULANCE CAMPBELL SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE CAMPBELL SERVICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p65/r32", "label_as_printed": "VEHICLE PARTS", "page": 65, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54540", "book_id": "fy2025-approved", "cells": [ { "as_printed": "12,094", "dollars": 12094, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "14,800", "dollars": 14800, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "14,800", "dollars": 14800, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "AMBULANCE CAMPBELL SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE CAMPBELL SERVICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p65/r33", "label_as_printed": "WATER & SEWER", "page": 65, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "28,538", "dollars": 28538, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "41,800", "dollars": 41800, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "36,800", "dollars": 36800, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "AMBULANCE CAMPBELL SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE CAMPBELL SERVICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p65/r34", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 65, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "55040", "book_id": "fy2025-approved", "cells": [ { "as_printed": "6,245", "dollars": 6245, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "90,000", "dollars": 90000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "15,000", "dollars": 15000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "AMBULANCE CAMPBELL SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE CAMPBELL SERVICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p65/r35", "label_as_printed": "INDIRECT COST", "page": 65, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "55080", "book_id": "fy2025-approved", "cells": [ { "as_printed": "40", "dollars": 40, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "100", "dollars": 100, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "100", "dollars": 100, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "AMBULANCE CAMPBELL SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE CAMPBELL SERVICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p65/r36", "label_as_printed": "PREMIUMS-CORPORATE SURETY BOND", "page": 65, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "55990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "326,108", "dollars": 326108, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "256,000", "dollars": 256000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "312,000", "dollars": 312000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "AMBULANCE CAMPBELL SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE CAMPBELL SERVICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p65/r37", "label_as_printed": "OTHER CHARGES", "page": 65, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "2,184,757", "dollars": 2184757, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,520,984", "dollars": 2520984, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "2,652,833", "dollars": 2652833, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -3, "printed": 2184757, "sum": 2184760 }, { "diff": 0, "printed": 2520984, "sum": 2520984 }, { "diff": 0, "printed": 2652833, "sum": 2652833 } ], "state": "within_rounding" }, "department": "AMBULANCE CAMPBELL SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE CAMPBELL SERVICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p65/r38", "label_as_printed": "Other Expenditures", "page": 65, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p64/r37", "fy2025-approved/p64/r38", "fy2025-approved/p64/r39", "fy2025-approved/p64/r40", "fy2025-approved/p64/r41", "fy2025-approved/p64/r42", "fy2025-approved/p64/r43", "fy2025-approved/p65/r6", "fy2025-approved/p65/r7", "fy2025-approved/p65/r8", "fy2025-approved/p65/r9", "fy2025-approved/p65/r10", "fy2025-approved/p65/r11", "fy2025-approved/p65/r12", "fy2025-approved/p65/r13", "fy2025-approved/p65/r14", "fy2025-approved/p65/r15", "fy2025-approved/p65/r16", "fy2025-approved/p65/r17", "fy2025-approved/p65/r18", "fy2025-approved/p65/r19", "fy2025-approved/p65/r20", "fy2025-approved/p65/r21", "fy2025-approved/p65/r22", "fy2025-approved/p65/r23", "fy2025-approved/p65/r24", "fy2025-approved/p65/r25", "fy2025-approved/p65/r26", "fy2025-approved/p65/r27", "fy2025-approved/p65/r28", "fy2025-approved/p65/r29", "fy2025-approved/p65/r30", "fy2025-approved/p65/r31", "fy2025-approved/p65/r32", "fy2025-approved/p65/r33", "fy2025-approved/p65/r34", "fy2025-approved/p65/r35", "fy2025-approved/p65/r36", "fy2025-approved/p65/r37" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57070", "book_id": "fy2025-approved", "cells": [ { "as_printed": "12,850", "dollars": 12850, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "20,500", "dollars": 20500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "45,710", "dollars": 45710, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "AMBULANCE CAMPBELL SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE CAMPBELL SERVICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p65/r39", "label_as_printed": "BUILDING IMPROVEMENTS", "page": 65, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57110", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,500", "dollars": 2500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "AMBULANCE CAMPBELL SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE CAMPBELL SERVICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p65/r40", "label_as_printed": "FURNITURE & FIXTURES", "page": 65, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57120", "book_id": "fy2025-approved", "cells": [ { "as_printed": "9,250", "dollars": 9250, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "10,500", "dollars": 10500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "AMBULANCE CAMPBELL SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE CAMPBELL SERVICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p65/r41", "label_as_printed": "HEATING/AIR CONDITIONING EQUIP", "page": 65, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57180", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "30,000", "dollars": 30000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "AMBULANCE CAMPBELL SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE CAMPBELL SERVICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p65/r42", "label_as_printed": "MOTOR VEHICLES", "page": 65, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57350", "book_id": "fy2025-approved", "cells": [ { "as_printed": "48,077", "dollars": 48077, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "110,100", "dollars": 110100, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "250,816", "dollars": 250816, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "AMBULANCE CAMPBELL SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE CAMPBELL SERVICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p65/r43", "label_as_printed": "HEALTH EQUIPMENT", "page": 65, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53330", "book_id": "fy2025-approved", "cells": [ { "as_printed": "7,653", "dollars": 7653, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "9,000", "dollars": 9000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "9,000", "dollars": 9000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "AMBULANCE CAMPBELL SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE CAMPBELL SERVICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p65/r6", "label_as_printed": "LICENSES", "page": 65, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53350", "book_id": "fy2025-approved", "cells": [ { "as_printed": "21,111", "dollars": 21111, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "31,031", "dollars": 31031, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "36,300", "dollars": 36300, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "AMBULANCE CAMPBELL SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE CAMPBELL SERVICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p65/r7", "label_as_printed": "MAINT. & REPAIRS-BUILDING", "page": 65, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53360", "book_id": "fy2025-approved", "cells": [ { "as_printed": "22,308", "dollars": 22308, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "33,000", "dollars": 33000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "33,000", "dollars": 33000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "AMBULANCE CAMPBELL SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE CAMPBELL SERVICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p65/r8", "label_as_printed": "MAINT. & REPAIRS-EQUIPMENT", "page": 65, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53380", "book_id": "fy2025-approved", "cells": [ { "as_printed": "67,723", "dollars": 67723, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "75,000", "dollars": 75000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "75,000", "dollars": 75000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "AMBULANCE CAMPBELL SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE CAMPBELL SERVICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p65/r9", "label_as_printed": "MAINT. & REPAIRS-VEHICLES", "page": 65, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54290", "book_id": "fy2025-approved", "cells": [ { "as_printed": "2,657", "dollars": 2657, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "AMBULANCE SERVICE - EMS - CPR CLASSES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE SERVICE - EMS - CPR CLASSES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p66/r10", "label_as_printed": "INSTRUCTIONAL SUPPLY/MATERIAL", "page": 66, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "2,657", "dollars": 2657, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 2657, "sum": 2657 }, { "diff": 0, "printed": 3000, "sum": 3000 }, { "diff": 0, "printed": 3000, "sum": 3000 } ], "state": "exact" }, "department": "AMBULANCE SERVICE - EMS - CPR CLASSES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE SERVICE - EMS - CPR CLASSES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p66/r11", "label_as_printed": "Other Expenditures", "page": 66, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p66/r10" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "2,657", "dollars": 2657, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 2657, "sum": 2657 }, { "diff": 0, "printed": 3000, "sum": 3000 }, { "diff": 0, "printed": 3000, "sum": 3000 } ], "state": "exact" }, "department": "AMBULANCE SERVICE - EMS - CPR CLASSES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE SERVICE - EMS - CPR CLASSES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p66/r12", "label_as_printed": "Total AMBULANCE SERVICE - EMS - CPR CLASSES", "page": 66, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p66/r10" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "2,211,829", "dollars": 2211829, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "3,472,700", "dollars": 3472700, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "3,475,228", "dollars": 3475228, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "OTHER LOCAL HLTH SRVCS (WIC) - WIC PROGRAM", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER LOCAL HLTH SRVCS (WIC) - WIC PROGRAM", "heading_from_total": false, "held": null, "id": "fy2025-approved/p66/r14", "label_as_printed": "Salaries & Benefits", "page": 66, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53070", "book_id": "fy2025-approved", "cells": [ { "as_printed": "3,476", "dollars": 3476, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "8,100", "dollars": 8100, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "8,100", "dollars": 8100, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "OTHER LOCAL HLTH SRVCS (WIC) - WIC PROGRAM", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER LOCAL HLTH SRVCS (WIC) - WIC PROGRAM", "heading_from_total": false, "held": null, "id": "fy2025-approved/p66/r15", "label_as_printed": "COMMUNICATION", "page": 66, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53280", "book_id": "fy2025-approved", "cells": [ { "as_printed": "14,400", "dollars": 14400, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "14,400", "dollars": 14400, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "14,400", "dollars": 14400, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "OTHER LOCAL HLTH SRVCS (WIC) - WIC PROGRAM", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER LOCAL HLTH SRVCS (WIC) - WIC PROGRAM", "heading_from_total": false, "held": null, "id": "fy2025-approved/p66/r16", "label_as_printed": "JANITORIAL SERVICES", "page": 66, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53350", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "100", "dollars": 100, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "OTHER LOCAL HLTH SRVCS (WIC) - WIC PROGRAM", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER LOCAL HLTH SRVCS (WIC) - WIC PROGRAM", "heading_from_total": false, "held": null, "id": "fy2025-approved/p66/r17", "label_as_printed": "MAINT. & REPAIRS-BUILDING", "page": 66, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53470", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "300", "dollars": 300, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "OTHER LOCAL HLTH SRVCS (WIC) - WIC PROGRAM", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER LOCAL HLTH SRVCS (WIC) - WIC PROGRAM", "heading_from_total": false, "held": null, "id": "fy2025-approved/p66/r18", "label_as_printed": "PEST CONTROL", "page": 66, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2025-approved", "cells": [ { "as_printed": "7,515", "dollars": 7515, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "22,000", "dollars": 22000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "22,000", "dollars": 22000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "OTHER LOCAL HLTH SRVCS (WIC) - WIC PROGRAM", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER LOCAL HLTH SRVCS (WIC) - WIC PROGRAM", "heading_from_total": false, "held": null, "id": "fy2025-approved/p66/r19", "label_as_printed": "TRAVEL", "page": 66, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,000", "dollars": 2000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "OTHER LOCAL HLTH SRVCS (WIC) - WIC PROGRAM", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER LOCAL HLTH SRVCS (WIC) - WIC PROGRAM", "heading_from_total": false, "held": null, "id": "fy2025-approved/p66/r20", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 66, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54150", "book_id": "fy2025-approved", "cells": [ { "as_printed": "12,641", "dollars": 12641, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "13,800", "dollars": 13800, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "OTHER LOCAL HLTH SRVCS (WIC) - WIC PROGRAM", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER LOCAL HLTH SRVCS (WIC) - WIC PROGRAM", "heading_from_total": false, "held": null, "id": "fy2025-approved/p66/r21", "label_as_printed": "ELECTRICITY", "page": 66, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54340", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,300", "dollars": 1300, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "OTHER LOCAL HLTH SRVCS (WIC) - WIC PROGRAM", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER LOCAL HLTH SRVCS (WIC) - WIC PROGRAM", "heading_from_total": false, "held": null, "id": "fy2025-approved/p66/r22", "label_as_printed": "NATURAL GAS", "page": 66, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54540", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "100", "dollars": 100, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "OTHER LOCAL HLTH SRVCS (WIC) - WIC PROGRAM", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER LOCAL HLTH SRVCS (WIC) - WIC PROGRAM", "heading_from_total": false, "held": null, "id": "fy2025-approved/p66/r23", "label_as_printed": "WATER & SEWER", "page": 66, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,700", "dollars": 1700, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,700", "dollars": 1700, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "OTHER LOCAL HLTH SRVCS (WIC) - WIC PROGRAM", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER LOCAL HLTH SRVCS (WIC) - WIC PROGRAM", "heading_from_total": false, "held": null, "id": "fy2025-approved/p66/r24", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 66, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "55060", "book_id": "fy2025-approved", "cells": [ { "as_printed": "41,300", "dollars": 41300, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "45,000", "dollars": 45000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "45,000", "dollars": 45000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "OTHER LOCAL HLTH SRVCS (WIC) - WIC PROGRAM", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER LOCAL HLTH SRVCS (WIC) - WIC PROGRAM", "heading_from_total": false, "held": null, "id": "fy2025-approved/p66/r25", "label_as_printed": "LIABILITY INSURANCE", "page": 66, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "79,332", "dollars": 79332, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "108,800", "dollars": 108800, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "91,200", "dollars": 91200, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 79332, "sum": 79332 }, { "diff": 0, "printed": 108800, "sum": 108800 }, { "diff": 0, "printed": 91200, "sum": 91200 } ], "state": "exact" }, "department": "OTHER LOCAL HLTH SRVCS (WIC) - WIC PROGRAM", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER LOCAL HLTH SRVCS (WIC) - WIC PROGRAM", "heading_from_total": false, "held": null, "id": "fy2025-approved/p66/r26", "label_as_printed": "Other Expenditures", "page": 66, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p66/r15", "fy2025-approved/p66/r16", "fy2025-approved/p66/r17", "fy2025-approved/p66/r18", "fy2025-approved/p66/r19", "fy2025-approved/p66/r20", "fy2025-approved/p66/r21", "fy2025-approved/p66/r22", "fy2025-approved/p66/r23", "fy2025-approved/p66/r24", "fy2025-approved/p66/r25" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "2,291,161", "dollars": 2291161, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "3,581,500", "dollars": 3581500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "3,566,428", "dollars": 3566428, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 2291161, "sum": 2291161 }, { "diff": 0, "printed": 3581500, "sum": 3581500 }, { "diff": 0, "printed": 3566428, "sum": 3566428 } ], "state": "exact" }, "department": "OTHER LOCAL HLTH SRVCS (WIC) - WIC PROGRAM", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER LOCAL HLTH SRVCS (WIC) - WIC PROGRAM", "heading_from_total": false, "held": null, "id": "fy2025-approved/p66/r27", "label_as_printed": "Total OTHER LOCAL HLTH SRVCS (WIC) - WIC PROGRAM", "page": 66, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p66/r14", "fy2025-approved/p66/r15", "fy2025-approved/p66/r16", "fy2025-approved/p66/r17", "fy2025-approved/p66/r18", "fy2025-approved/p66/r19", "fy2025-approved/p66/r20", "fy2025-approved/p66/r21", "fy2025-approved/p66/r22", "fy2025-approved/p66/r23", "fy2025-approved/p66/r24", "fy2025-approved/p66/r25" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53160", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "33,912", "dollars": 33912, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "33,912", "dollars": 33912, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "APPROPRIATION TO STATE - HEALTH DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "APPROPRIATION TO STATE - HEALTH DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p66/r29", "label_as_printed": "CONTRIBUTIONS", "page": 66, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "33,912", "dollars": 33912, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "33,912", "dollars": 33912, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 33912, "sum": 33912 }, { "diff": 0, "printed": 33912, "sum": 33912 } ], "state": "exact" }, "department": "APPROPRIATION TO STATE - HEALTH DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "APPROPRIATION TO STATE - HEALTH DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p66/r30", "label_as_printed": "Other Expenditures", "page": 66, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p66/r29" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "33,912", "dollars": 33912, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "33,912", "dollars": 33912, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 33912, "sum": 33912 }, { "diff": 0, "printed": 33912, "sum": 33912 } ], "state": "exact" }, "department": "APPROPRIATION TO STATE - HEALTH DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "APPROPRIATION TO STATE - HEALTH DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p66/r31", "label_as_printed": "Total APPROPRIATION TO STATE - HEALTH DEPARTMENT", "page": 66, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p66/r29" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53160", "book_id": "fy2025-approved", "cells": [ { "as_printed": "122,211", "dollars": 122211, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "122,211", "dollars": 122211, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "122,211", "dollars": 122211, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "APPROPRIATION TO STATE - TENNESSEE REHAB CENTER", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "APPROPRIATION TO STATE - TENNESSEE REHAB CENTER", "heading_from_total": false, "held": null, "id": "fy2025-approved/p66/r33", "label_as_printed": "CONTRIBUTIONS", "page": 66, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "122,211", "dollars": 122211, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "122,211", "dollars": 122211, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "122,211", "dollars": 122211, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 122211, "sum": 122211 }, { "diff": 0, "printed": 122211, "sum": 122211 }, { "diff": 0, "printed": 122211, "sum": 122211 } ], "state": "exact" }, "department": "APPROPRIATION TO STATE - TENNESSEE REHAB CENTER", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "APPROPRIATION TO STATE - TENNESSEE REHAB CENTER", "heading_from_total": false, "held": null, "id": "fy2025-approved/p66/r34", "label_as_printed": "Other Expenditures", "page": 66, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p66/r33" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "122,211", "dollars": 122211, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "122,211", "dollars": 122211, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "122,211", "dollars": 122211, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 122211, "sum": 122211 }, { "diff": 0, "printed": 122211, "sum": 122211 }, { "diff": 0, "printed": 122211, "sum": 122211 } ], "state": "exact" }, "department": "APPROPRIATION TO STATE - TENNESSEE REHAB CENTER", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "APPROPRIATION TO STATE - TENNESSEE REHAB CENTER", "heading_from_total": false, "held": null, "id": "fy2025-approved/p66/r35", "label_as_printed": "Total APPROPRIATION TO STATE - TENNESSEE REHAB", "page": 66, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p66/r33" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53350", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "325", "dollars": 325, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "325", "dollars": 325, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "OTHER CENTER LOCAL WELFARE SERVICES - PAUPER BURIALS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER CENTER LOCAL WELFARE SERVICES - PAUPER BURIALS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p66/r37", "label_as_printed": "MAINT. & REPAIRS-BUILDING", "page": 66, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53410", "book_id": "fy2025-approved", "cells": [ { "as_printed": "10,800", "dollars": 10800, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "20,000", "dollars": 20000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "20,000", "dollars": 20000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "OTHER CENTER LOCAL WELFARE SERVICES - PAUPER BURIALS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER CENTER LOCAL WELFARE SERVICES - PAUPER BURIALS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p66/r38", "label_as_printed": "PAUPER BURIALS", "page": 66, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "100", "dollars": 100, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "OTHER CENTER LOCAL WELFARE SERVICES - PAUPER BURIALS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER CENTER LOCAL WELFARE SERVICES - PAUPER BURIALS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p66/r39", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 66, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "10,900", "dollars": 10900, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "20,825", "dollars": 20825, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "20,825", "dollars": 20825, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 10900, "sum": 10900 }, { "diff": 0, "printed": 20825, "sum": 20825 }, { "diff": 0, "printed": 20825, "sum": 20825 } ], "state": "exact" }, "department": "OTHER CENTER LOCAL WELFARE SERVICES - PAUPER BURIALS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER CENTER LOCAL WELFARE SERVICES - PAUPER BURIALS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p66/r40", "label_as_printed": "Other Expenditures", "page": 66, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p66/r37", "fy2025-approved/p66/r38", "fy2025-approved/p66/r39" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "10,900", "dollars": 10900, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "20,825", "dollars": 20825, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "20,825", "dollars": 20825, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 10900, "sum": 10900 }, { "diff": 0, "printed": 20825, "sum": 20825 }, { "diff": 0, "printed": 20825, "sum": 20825 } ], "state": "exact" }, "department": "OTHER CENTER LOCAL WELFARE SERVICES - PAUPER BURIALS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER CENTER LOCAL WELFARE SERVICES - PAUPER BURIALS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p66/r41", "label_as_printed": "Total OTHER LOCAL WELFARE SERVICES - PAUPER", "page": 66, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p66/r37", "fy2025-approved/p66/r38", "fy2025-approved/p66/r39" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53400", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "25,000", "dollars": 25000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "OTHER BURIALS PUBLIC HEALTH & WELFARE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER BURIALS PUBLIC HEALTH & WELFARE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p66/r43", "label_as_printed": "MEDICAL & DENTAL SERVICES", "page": 66, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57900", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "28,000", "dollars": 28000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "AMBULANCE CAMPBELL SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE CAMPBELL SERVICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p66/r6", "label_as_printed": "OTHER EQUIPMENT", "page": 66, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "70,177", "dollars": 70177, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "191,100", "dollars": 191100, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "310,026", "dollars": 310026, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 70177, "sum": 70177 }, { "diff": 0, "printed": 191100, "sum": 191100 }, { "diff": 0, "printed": 310026, "sum": 310026 } ], "state": "exact" }, "department": "AMBULANCE CAMPBELL SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE CAMPBELL SERVICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p66/r7", "label_as_printed": "Capital Expenditures", "page": 66, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p65/r39", "fy2025-approved/p65/r40", "fy2025-approved/p65/r41", "fy2025-approved/p65/r42", "fy2025-approved/p65/r43", "fy2025-approved/p66/r6" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "15,345,453", "dollars": 15345453, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "18,164,904", "dollars": 18164904, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "18,961,942", "dollars": 18961942, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -2, "printed": 15345453, "sum": 15345455 }, { "diff": 0, "printed": 18164904, "sum": 18164904 }, { "diff": 0, "printed": 18961942, "sum": 18961942 } ], "state": "within_rounding" }, "department": "AMBULANCE CAMPBELL SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE CAMPBELL SERVICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p66/r8", "label_as_printed": "Total AMBULANCE SERVICE", "page": 66, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p64/r36", "fy2025-approved/p64/r37", "fy2025-approved/p64/r38", "fy2025-approved/p64/r39", "fy2025-approved/p64/r40", "fy2025-approved/p64/r41", "fy2025-approved/p64/r42", "fy2025-approved/p64/r43", "fy2025-approved/p65/r6", "fy2025-approved/p65/r7", "fy2025-approved/p65/r8", "fy2025-approved/p65/r9", "fy2025-approved/p65/r10", "fy2025-approved/p65/r11", "fy2025-approved/p65/r12", "fy2025-approved/p65/r13", "fy2025-approved/p65/r14", "fy2025-approved/p65/r15", "fy2025-approved/p65/r16", "fy2025-approved/p65/r17", "fy2025-approved/p65/r18", "fy2025-approved/p65/r19", "fy2025-approved/p65/r20", "fy2025-approved/p65/r21", "fy2025-approved/p65/r22", "fy2025-approved/p65/r23", "fy2025-approved/p65/r24", "fy2025-approved/p65/r25", "fy2025-approved/p65/r26", "fy2025-approved/p65/r27", "fy2025-approved/p65/r28", "fy2025-approved/p65/r29", "fy2025-approved/p65/r30", "fy2025-approved/p65/r31", "fy2025-approved/p65/r32", "fy2025-approved/p65/r33", "fy2025-approved/p65/r34", "fy2025-approved/p65/r35", "fy2025-approved/p65/r36", "fy2025-approved/p65/r37", "fy2025-approved/p65/r39", "fy2025-approved/p65/r40", "fy2025-approved/p65/r41", "fy2025-approved/p65/r42", "fy2025-approved/p65/r43", "fy2025-approved/p66/r6" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "2,271,380", "dollars": 2271380, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,750,429", "dollars": 2750429, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "3,103,037", "dollars": 3103037, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 2271380, "sum": 2271380 }, { "diff": 0, "printed": 2750429, "sum": 2750429 }, { "diff": 0, "printed": 3103037, "sum": 3103037 } ], "state": "exact" }, "department": "LIBRARIES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "LIBRARIES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p67/r10", "label_as_printed": "Other Expenditures", "page": 67, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p67/r9" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "2,271,380", "dollars": 2271380, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,750,429", "dollars": 2750429, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "3,103,037", "dollars": 3103037, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 2271380, "sum": 2271380 }, { "diff": 0, "printed": 2750429, "sum": 2750429 }, { "diff": 0, "printed": 3103037, "sum": 3103037 } ], "state": "exact" }, "department": "LIBRARIES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "LIBRARIES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p67/r11", "label_as_printed": "Total LIBRARIES", "page": 67, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p67/r9" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,402,863", "dollars": 1402863, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,880,955", "dollars": 1880955, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "2,308,968", "dollars": 2308968, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "PARKS & FAIR BOARDS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PARKS & FAIR BOARDS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p67/r13", "label_as_printed": "Salaries & Benefits", "page": 67, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53070", "book_id": "fy2025-approved", "cells": [ { "as_printed": "14,824", "dollars": 14824, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "15,140", "dollars": 15140, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "17,725", "dollars": 17725, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "PARKS & FAIR BOARDS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PARKS & FAIR BOARDS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p67/r14", "label_as_printed": "COMMUNICATION", "page": 67, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53200", "book_id": "fy2025-approved", "cells": [ { "as_printed": "2,880", "dollars": 2880, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "3,285", "dollars": 3285, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "3,285", "dollars": 3285, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "PARKS & FAIR BOARDS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PARKS & FAIR BOARDS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p67/r15", "label_as_printed": "DUES & MEMBERSHIPS", "page": 67, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53380", "book_id": "fy2025-approved", "cells": [ { "as_printed": "15,787", "dollars": 15787, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "19,000", "dollars": 19000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "19,000", "dollars": 19000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "PARKS & FAIR BOARDS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PARKS & FAIR BOARDS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p67/r16", "label_as_printed": "MAINT. & REPAIRS-VEHICLES", "page": 67, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53480", "book_id": "fy2025-approved", "cells": [ { "as_printed": "531", "dollars": 531, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "PARKS & FAIR BOARDS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PARKS & FAIR BOARDS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p67/r17", "label_as_printed": "POSTAL CHARGES", "page": 67, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53510", "book_id": "fy2025-approved", "cells": [ { "as_printed": "5,338", "dollars": 5338, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "15,200", "dollars": 15200, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "17,300", "dollars": 17300, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "PARKS & FAIR BOARDS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PARKS & FAIR BOARDS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p67/r18", "label_as_printed": "RENTALS", "page": 67, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2025-approved", "cells": [ { "as_printed": "13,397", "dollars": 13397, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "31,735", "dollars": 31735, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "26,650", "dollars": 26650, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "PARKS & FAIR BOARDS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PARKS & FAIR BOARDS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p67/r19", "label_as_printed": "TRAVEL", "page": 67, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53560", "book_id": "fy2025-approved", "cells": [ { "as_printed": "17,699", "dollars": 17699, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "24,500", "dollars": 24500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "24,500", "dollars": 24500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "PARKS & FAIR BOARDS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PARKS & FAIR BOARDS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p67/r20", "label_as_printed": "TUITION", "page": 67, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53590", "book_id": "fy2025-approved", "cells": [ { "as_printed": "10,773", "dollars": 10773, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "11,250", "dollars": 11250, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "13,050", "dollars": 13050, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "PARKS & FAIR BOARDS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PARKS & FAIR BOARDS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p67/r21", "label_as_printed": "DISPOSAL FEES", "page": 67, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "175,793", "dollars": 175793, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "178,524", "dollars": 178524, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "211,000", "dollars": 211000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "PARKS & FAIR BOARDS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PARKS & FAIR BOARDS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p67/r22", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 67, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54100", "book_id": "fy2025-approved", "cells": [ { "as_printed": "17,796", "dollars": 17796, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "19,000", "dollars": 19000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "21,000", "dollars": 21000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "PARKS & FAIR BOARDS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PARKS & FAIR BOARDS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p67/r23", "label_as_printed": "CUSTODIAL SUPPLIES", "page": 67, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54150", "book_id": "fy2025-approved", "cells": [ { "as_printed": "121,057", "dollars": 121057, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "122,000", "dollars": 122000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "130,400", "dollars": 130400, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "PARKS & FAIR BOARDS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PARKS & FAIR BOARDS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p67/r24", "label_as_printed": "ELECTRICITY", "page": 67, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54200", "book_id": "fy2025-approved", "cells": [ { "as_printed": "40,451", "dollars": 40451, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "44,000", "dollars": 44000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "49,000", "dollars": 49000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "PARKS & FAIR BOARDS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PARKS & FAIR BOARDS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p67/r25", "label_as_printed": "FERTILIZER, LIME & SEED", "page": 67, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54250", "book_id": "fy2025-approved", "cells": [ { "as_printed": "31,326", "dollars": 31326, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "51,000", "dollars": 51000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "43,000", "dollars": 43000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "PARKS & FAIR BOARDS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PARKS & FAIR BOARDS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p67/r26", "label_as_printed": "GASOLINE", "page": 67, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54350", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,017", "dollars": 1017, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,225", "dollars": 1225, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,225", "dollars": 1225, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "PARKS & FAIR BOARDS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PARKS & FAIR BOARDS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p67/r27", "label_as_printed": "OFFICE SUPPLIES", "page": 67, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54420", "book_id": "fy2025-approved", "cells": [ { "as_printed": "2,568", "dollars": 2568, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "9,000", "dollars": 9000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "PARKS & FAIR BOARDS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PARKS & FAIR BOARDS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p67/r28", "label_as_printed": "PROPANE GAS", "page": 67, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54450", "book_id": "fy2025-approved", "cells": [ { "as_printed": "21,183", "dollars": 21183, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "25,000", "dollars": 25000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "10,000", "dollars": 10000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "PARKS & FAIR BOARDS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PARKS & FAIR BOARDS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p67/r29", "label_as_printed": "SAND", "page": 67, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54510", "book_id": "fy2025-approved", "cells": [ { "as_printed": "8,101", "dollars": 8101, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "8,100", "dollars": 8100, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "10,200", "dollars": 10200, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "PARKS & FAIR BOARDS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PARKS & FAIR BOARDS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p67/r30", "label_as_printed": "UNIFORMS", "page": 67, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54540", "book_id": "fy2025-approved", "cells": [ { "as_printed": "51,228", "dollars": 51228, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "65,000", "dollars": 65000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "66,200", "dollars": 66200, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "PARKS & FAIR BOARDS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PARKS & FAIR BOARDS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p67/r31", "label_as_printed": "WATER & SEWER", "page": 67, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54560", "book_id": "fy2025-approved", "cells": [ { "as_printed": "9,343", "dollars": 9343, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "6,800", "dollars": 6800, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "6,800", "dollars": 6800, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "PARKS & FAIR BOARDS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PARKS & FAIR BOARDS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p67/r32", "label_as_printed": "GRAVEL & CHART", "page": 67, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54640", "book_id": "fy2025-approved", "cells": [ { "as_printed": "3,064", "dollars": 3064, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "5,700", "dollars": 5700, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "5,700", "dollars": 5700, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "PARKS & FAIR BOARDS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PARKS & FAIR BOARDS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p67/r33", "label_as_printed": "TOP SOIL", "page": 67, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54670", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "9,000", "dollars": 9000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "9,000", "dollars": 9000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "PARKS & FAIR BOARDS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PARKS & FAIR BOARDS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p67/r34", "label_as_printed": "FENCING", "page": 67, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "155,985", "dollars": 155985, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "175,663", "dollars": 175663, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "155,220", "dollars": 155220, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "PARKS & FAIR BOARDS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PARKS & FAIR BOARDS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p67/r35", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 67, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "55040", "book_id": "fy2025-approved", "cells": [ { "as_printed": "9,852", "dollars": 9852, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "PARKS & FAIR BOARDS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PARKS & FAIR BOARDS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p67/r36", "label_as_printed": "INDIRECT COST", "page": 67, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "729,994", "dollars": 729994, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "837,622", "dollars": 837622, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "849,755", "dollars": 849755, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 1, "printed": 729994, "sum": 729993 }, { "diff": 0, "printed": 837622, "sum": 837622 }, { "diff": 0, "printed": 849755, "sum": 849755 } ], "state": "within_rounding" }, "department": "PARKS & FAIR BOARDS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PARKS & FAIR BOARDS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p67/r37", "label_as_printed": "Other Expenditures", "page": 67, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p67/r14", "fy2025-approved/p67/r15", "fy2025-approved/p67/r16", "fy2025-approved/p67/r17", "fy2025-approved/p67/r18", "fy2025-approved/p67/r19", "fy2025-approved/p67/r20", "fy2025-approved/p67/r21", "fy2025-approved/p67/r22", "fy2025-approved/p67/r23", "fy2025-approved/p67/r24", "fy2025-approved/p67/r25", "fy2025-approved/p67/r26", "fy2025-approved/p67/r27", "fy2025-approved/p67/r28", "fy2025-approved/p67/r29", "fy2025-approved/p67/r30", "fy2025-approved/p67/r31", "fy2025-approved/p67/r32", "fy2025-approved/p67/r33", "fy2025-approved/p67/r34", "fy2025-approved/p67/r35", "fy2025-approved/p67/r36" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57170", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "49,591", "dollars": 49591, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "70,000", "dollars": 70000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "PARKS & FAIR BOARDS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PARKS & FAIR BOARDS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p67/r38", "label_as_printed": "MAINTENANCE EQUIPMENT", "page": 67, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "187,317", "dollars": 187317, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "139,189", "dollars": 139189, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "PARKS & FAIR BOARDS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PARKS & FAIR BOARDS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p67/r39", "label_as_printed": "OTHER CAPITAL OUTLAY", "page": 67, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "187,317", "dollars": 187317, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "188,780", "dollars": 188780, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "70,000", "dollars": 70000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 187317, "sum": 187317 }, { "diff": 0, "printed": 188780, "sum": 188780 }, { "diff": 0, "printed": 70000, "sum": 70000 } ], "state": "exact" }, "department": "PARKS & FAIR BOARDS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PARKS & FAIR BOARDS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p67/r40", "label_as_printed": "Capital Expenditures", "page": 67, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p67/r38", "fy2025-approved/p67/r39" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "2,320,174", "dollars": 2320174, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,907,357", "dollars": 2907357, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "3,228,723", "dollars": 3228723, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 1, "printed": 2320174, "sum": 2320173 }, { "diff": 0, "printed": 2907357, "sum": 2907357 }, { "diff": 0, "printed": 3228723, "sum": 3228723 } ], "state": "within_rounding" }, "department": "PARKS & FAIR BOARDS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PARKS & FAIR BOARDS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p67/r41", "label_as_printed": "Total PARKS & FAIR BOARDS", "page": 67, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p67/r13", "fy2025-approved/p67/r14", "fy2025-approved/p67/r15", "fy2025-approved/p67/r16", "fy2025-approved/p67/r17", "fy2025-approved/p67/r18", "fy2025-approved/p67/r19", "fy2025-approved/p67/r20", "fy2025-approved/p67/r21", "fy2025-approved/p67/r22", "fy2025-approved/p67/r23", "fy2025-approved/p67/r24", "fy2025-approved/p67/r25", "fy2025-approved/p67/r26", "fy2025-approved/p67/r27", "fy2025-approved/p67/r28", "fy2025-approved/p67/r29", "fy2025-approved/p67/r30", "fy2025-approved/p67/r31", "fy2025-approved/p67/r32", "fy2025-approved/p67/r33", "fy2025-approved/p67/r34", "fy2025-approved/p67/r35", "fy2025-approved/p67/r36", "fy2025-approved/p67/r38", "fy2025-approved/p67/r39" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "25,000", "dollars": 25000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 25000, "sum": 25000 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "OTHER BURIALS PUBLIC HEALTH & WELFARE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER BURIALS PUBLIC HEALTH & WELFARE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p67/r6", "label_as_printed": "Other Expenditures", "page": 67, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p66/r43" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "25,000", "dollars": 25000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 25000, "sum": 25000 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "OTHER BURIALS PUBLIC HEALTH & WELFARE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER BURIALS PUBLIC HEALTH & WELFARE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p67/r7", "label_as_printed": "Total OTHER PUBLIC HEALTH & WELFARE", "page": 67, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p66/r43" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53160", "book_id": "fy2025-approved", "cells": [ { "as_printed": "2,271,380", "dollars": 2271380, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,750,429", "dollars": 2750429, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "3,103,037", "dollars": 3103037, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "LIBRARIES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "LIBRARIES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p67/r9", "label_as_printed": "CONTRIBUTIONS", "page": 67, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "322,144", "dollars": 322144, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "415,914", "dollars": 415914, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "361,000", "dollars": 361000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "PARKS & FAIR BOARDS - DOWNTOWN COMMONS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PARKS & FAIR BOARDS - DOWNTOWN COMMONS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p68/r10", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 68, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "19,863", "dollars": 19863, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "80,600", "dollars": 80600, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "80,600", "dollars": 80600, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "PARKS & FAIR BOARDS - DOWNTOWN COMMONS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PARKS & FAIR BOARDS - DOWNTOWN COMMONS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p68/r11", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 68, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "345,592", "dollars": 345592, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "497,644", "dollars": 497644, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "441,600", "dollars": 441600, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 345592, "sum": 345592 }, { "diff": 0, "printed": 497644, "sum": 497644 }, { "diff": 0, "printed": 441600, "sum": 441600 } ], "state": "exact" }, "department": "PARKS & FAIR BOARDS - DOWNTOWN COMMONS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PARKS & FAIR BOARDS - DOWNTOWN COMMONS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p68/r12", "label_as_printed": "Other Expenditures", "page": 68, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p68/r8", "fy2025-approved/p68/r9", "fy2025-approved/p68/r10", "fy2025-approved/p68/r11" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "504,741", "dollars": 504741, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "589,535", "dollars": 589535, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "540,075", "dollars": 540075, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 504741, "sum": 504741 }, { "diff": 0, "printed": 589535, "sum": 589535 }, { "diff": 0, "printed": 540075, "sum": 540075 } ], "state": "exact" }, "department": "PARKS & FAIR BOARDS - DOWNTOWN COMMONS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PARKS & FAIR BOARDS - DOWNTOWN COMMONS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p68/r13", "label_as_printed": "Total PARKS & FAIR BOARDS - DOWNTOWN COMMONS", "page": 68, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p68/r7", "fy2025-approved/p68/r8", "fy2025-approved/p68/r9", "fy2025-approved/p68/r10", "fy2025-approved/p68/r11" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53380", "book_id": "fy2025-approved", "cells": [ { "as_printed": "48", "dollars": 48, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "677", "dollars": 677, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "400", "dollars": 400, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "OTHER SOCIAL, CULTURAL & REC - VETERANS COMMISSION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER SOCIAL, CULTURAL & REC - VETERANS COMMISSION", "heading_from_total": false, "held": null, "id": "fy2025-approved/p68/r15", "label_as_printed": "MAINT. & REPAIRS-VEHICLES", "page": 68, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53480", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1", "dollars": 1, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "88", "dollars": 88, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "88", "dollars": 88, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "OTHER SOCIAL, CULTURAL & REC - VETERANS COMMISSION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER SOCIAL, CULTURAL & REC - VETERANS COMMISSION", "heading_from_total": false, "held": null, "id": "fy2025-approved/p68/r16", "label_as_printed": "POSTAL CHARGES", "page": 68, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54250", "book_id": "fy2025-approved", "cells": [ { "as_printed": "3,766", "dollars": 3766, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "7,000", "dollars": 7000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "7,000", "dollars": 7000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "OTHER SOCIAL, CULTURAL & REC - VETERANS COMMISSION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER SOCIAL, CULTURAL & REC - VETERANS COMMISSION", "heading_from_total": false, "held": null, "id": "fy2025-approved/p68/r17", "label_as_printed": "GASOLINE", "page": 68, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54350", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "200", "dollars": 200, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "200", "dollars": 200, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "OTHER SOCIAL, CULTURAL & REC - VETERANS COMMISSION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER SOCIAL, CULTURAL & REC - VETERANS COMMISSION", "heading_from_total": false, "held": null, "id": "fy2025-approved/p68/r18", "label_as_printed": "OFFICE SUPPLIES", "page": 68, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "55110", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,000", "dollars": 2000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "2,000", "dollars": 2000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "OTHER SOCIAL, CULTURAL & REC - VETERANS COMMISSION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER SOCIAL, CULTURAL & REC - VETERANS COMMISSION", "heading_from_total": false, "held": null, "id": "fy2025-approved/p68/r19", "label_as_printed": "VEHICLE & EQUIPMENT INSURANCE", "page": 68, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "3,815", "dollars": 3815, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "9,965", "dollars": 9965, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "9,688", "dollars": 9688, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 3815, "sum": 3815 }, { "diff": 0, "printed": 9965, "sum": 9965 }, { "diff": 0, "printed": 9688, "sum": 9688 } ], "state": "exact" }, "department": "OTHER SOCIAL, CULTURAL & REC - VETERANS COMMISSION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER SOCIAL, CULTURAL & REC - VETERANS COMMISSION", "heading_from_total": false, "held": null, "id": "fy2025-approved/p68/r20", "label_as_printed": "Other Expenditures", "page": 68, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p68/r15", "fy2025-approved/p68/r16", "fy2025-approved/p68/r17", "fy2025-approved/p68/r18", "fy2025-approved/p68/r19" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "3,815", "dollars": 3815, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "9,965", "dollars": 9965, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "9,688", "dollars": 9688, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 3815, "sum": 3815 }, { "diff": 0, "printed": 9965, "sum": 9965 }, { "diff": 0, "printed": 9688, "sum": 9688 } ], "state": "exact" }, "department": "OTHER SOCIAL, CULTURAL & REC - VETERANS COMMISSION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER SOCIAL, CULTURAL & REC - VETERANS COMMISSION", "heading_from_total": false, "held": null, "id": "fy2025-approved/p68/r21", "label_as_printed": "Total OTHER SOCIAL, CULTURAL & REC - VETERANS", "page": 68, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p68/r15", "fy2025-approved/p68/r16", "fy2025-approved/p68/r17", "fy2025-approved/p68/r18", "fy2025-approved/p68/r19" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "2,960", "dollars": 2960, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "3,015", "dollars": 3015, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "3,015", "dollars": 3015, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "AGRICULTURAL COMMISSION EXTENSION SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AGRICULTURAL COMMISSION EXTENSION SERVICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p68/r23", "label_as_printed": "Salaries & Benefits", "page": 68, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53160", "book_id": "fy2025-approved", "cells": [ { "as_printed": "384,470", "dollars": 384470, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "518,319", "dollars": 518319, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "508,389", "dollars": 508389, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "AGRICULTURAL COMMISSION EXTENSION SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AGRICULTURAL COMMISSION EXTENSION SERVICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p68/r24", "label_as_printed": "CONTRIBUTIONS", "page": 68, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53380", "book_id": "fy2025-approved", "cells": [ { "as_printed": "2,485", "dollars": 2485, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "AGRICULTURAL COMMISSION EXTENSION SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AGRICULTURAL COMMISSION EXTENSION SERVICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p68/r25", "label_as_printed": "MAINT. & REPAIRS-VEHICLES", "page": 68, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53510", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,800", "dollars": 1800, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "5,300", "dollars": 5300, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "5,300", "dollars": 5300, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "AGRICULTURAL COMMISSION EXTENSION SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AGRICULTURAL COMMISSION EXTENSION SERVICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p68/r26", "label_as_printed": "RENTALS", "page": 68, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "4,444", "dollars": 4444, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "4,444", "dollars": 4444, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "AGRICULTURAL COMMISSION EXTENSION SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AGRICULTURAL COMMISSION EXTENSION SERVICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p68/r27", "label_as_printed": "TRAVEL", "page": 68, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "48,010", "dollars": 48010, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "60,000", "dollars": 60000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "45,000", "dollars": 45000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "AGRICULTURAL COMMISSION EXTENSION SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AGRICULTURAL COMMISSION EXTENSION SERVICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p68/r28", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 68, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54250", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,967", "dollars": 1967, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "AGRICULTURAL COMMISSION EXTENSION SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AGRICULTURAL COMMISSION EXTENSION SERVICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p68/r29", "label_as_printed": "GASOLINE", "page": 68, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54350", "book_id": "fy2025-approved", "cells": [ { "as_printed": "782", "dollars": 782, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,500", "dollars": 1500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,500", "dollars": 1500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "AGRICULTURAL COMMISSION EXTENSION SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AGRICULTURAL COMMISSION EXTENSION SERVICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p68/r30", "label_as_printed": "OFFICE SUPPLIES", "page": 68, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "439,514", "dollars": 439514, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "595,563", "dollars": 595563, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "570,633", "dollars": 570633, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 439514, "sum": 439514 }, { "diff": 0, "printed": 595563, "sum": 595563 }, { "diff": 0, "printed": 570633, "sum": 570633 } ], "state": "exact" }, "department": "AGRICULTURAL COMMISSION EXTENSION SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AGRICULTURAL COMMISSION EXTENSION SERVICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p68/r31", "label_as_printed": "Other Expenditures", "page": 68, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p68/r24", "fy2025-approved/p68/r25", "fy2025-approved/p68/r26", "fy2025-approved/p68/r27", "fy2025-approved/p68/r28", "fy2025-approved/p68/r29", "fy2025-approved/p68/r30" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "442,474", "dollars": 442474, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "598,578", "dollars": 598578, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "573,648", "dollars": 573648, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 442474, "sum": 442474 }, { "diff": 0, "printed": 598578, "sum": 598578 }, { "diff": 0, "printed": 573648, "sum": 573648 } ], "state": "exact" }, "department": "AGRICULTURAL COMMISSION EXTENSION SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AGRICULTURAL COMMISSION EXTENSION SERVICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p68/r32", "label_as_printed": "Total AGRICULTURAL EXTENSION SERVICE", "page": 68, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p68/r23", "fy2025-approved/p68/r24", "fy2025-approved/p68/r25", "fy2025-approved/p68/r26", "fy2025-approved/p68/r27", "fy2025-approved/p68/r28", "fy2025-approved/p68/r29", "fy2025-approved/p68/r30" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53160", "book_id": "fy2025-approved", "cells": [ { "as_printed": "2,000", "dollars": 2000, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,000", "dollars": 2000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "2,000", "dollars": 2000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "FOREST SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FOREST SERVICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p68/r34", "label_as_printed": "CONTRIBUTIONS", "page": 68, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "2,000", "dollars": 2000, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,000", "dollars": 2000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "2,000", "dollars": 2000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 2000, "sum": 2000 }, { "diff": 0, "printed": 2000, "sum": 2000 }, { "diff": 0, "printed": 2000, "sum": 2000 } ], "state": "exact" }, "department": "FOREST SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FOREST SERVICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p68/r35", "label_as_printed": "Other Expenditures", "page": 68, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p68/r34" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "2,000", "dollars": 2000, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,000", "dollars": 2000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "2,000", "dollars": 2000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 2000, "sum": 2000 }, { "diff": 0, "printed": 2000, "sum": 2000 }, { "diff": 0, "printed": 2000, "sum": 2000 } ], "state": "exact" }, "department": "FOREST SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FOREST SERVICE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p68/r36", "label_as_printed": "Total FOREST SERVICE", "page": 68, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p68/r34" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "65,416", "dollars": 65416, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "67,134", "dollars": 67134, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "71,388", "dollars": 71388, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SOIL CONSERVATION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SOIL CONSERVATION", "heading_from_total": false, "held": null, "id": "fy2025-approved/p68/r38", "label_as_printed": "Salaries & Benefits", "page": 68, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2025-approved", "cells": [ { "as_printed": "631", "dollars": 631, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,390", "dollars": 1390, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "190", "dollars": 190, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SOIL CONSERVATION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SOIL CONSERVATION", "heading_from_total": false, "held": null, "id": "fy2025-approved/p68/r39", "label_as_printed": "TRAVEL", "page": 68, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,393", "dollars": 1393, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,521", "dollars": 1521, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,521", "dollars": 1521, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SOIL CONSERVATION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SOIL CONSERVATION", "heading_from_total": false, "held": null, "id": "fy2025-approved/p68/r40", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 68, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "189", "dollars": 189, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "189", "dollars": 189, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SOIL CONSERVATION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SOIL CONSERVATION", "heading_from_total": false, "held": null, "id": "fy2025-approved/p68/r41", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 68, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "2,024", "dollars": 2024, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "3,100", "dollars": 3100, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,900", "dollars": 1900, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 2024, "sum": 2024 }, { "diff": 0, "printed": 3100, "sum": 3100 }, { "diff": 0, "printed": 1900, "sum": 1900 } ], "state": "exact" }, "department": "SOIL CONSERVATION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SOIL CONSERVATION", "heading_from_total": false, "held": null, "id": "fy2025-approved/p68/r42", "label_as_printed": "Other Expenditures", "page": 68, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p68/r39", "fy2025-approved/p68/r40", "fy2025-approved/p68/r41" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "67,440", "dollars": 67440, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "70,234", "dollars": 70234, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "73,288", "dollars": 73288, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 67440, "sum": 67440 }, { "diff": 0, "printed": 70234, "sum": 70234 }, { "diff": 0, "printed": 73288, "sum": 73288 } ], "state": "exact" }, "department": "SOIL CONSERVATION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SOIL CONSERVATION", "heading_from_total": false, "held": null, "id": "fy2025-approved/p68/r43", "label_as_printed": "Total SOIL CONSERVATION", "page": 68, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p68/r38", "fy2025-approved/p68/r39", "fy2025-approved/p68/r40", "fy2025-approved/p68/r41" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "159,149", "dollars": 159149, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "91,891", "dollars": 91891, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "98,475", "dollars": 98475, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "PARKS & FAIR BOARDS - DOWNTOWN COMMONS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PARKS & FAIR BOARDS - DOWNTOWN COMMONS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p68/r7", "label_as_printed": "Salaries & Benefits", "page": 68, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,585", "dollars": 1585, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,130", "dollars": 1130, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "PARKS & FAIR BOARDS - DOWNTOWN COMMONS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PARKS & FAIR BOARDS - DOWNTOWN COMMONS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p68/r8", "label_as_printed": "TRAVEL", "page": 68, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53560", "book_id": "fy2025-approved", "cells": [ { "as_printed": "2,000", "dollars": 2000, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "PARKS & FAIR BOARDS - DOWNTOWN COMMONS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PARKS & FAIR BOARDS - DOWNTOWN COMMONS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p68/r9", "label_as_printed": "TUITION", "page": 68, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53100", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,791,254", "dollars": 1791254, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,950,000", "dollars": 1950000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,350,000", "dollars": 1350000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "TOURISM - TOURIST COMMISSION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "TOURISM - TOURIST COMMISSION", "heading_from_total": false, "held": null, "id": "fy2025-approved/p69/r11", "label_as_printed": "CONTRACTS -OTHER PUBLIC AGENCY", "page": 69, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,791,254", "dollars": 1791254, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,950,000", "dollars": 1950000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,350,000", "dollars": 1350000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 1791254, "sum": 1791254 }, { "diff": 0, "printed": 1950000, "sum": 1950000 }, { "diff": 0, "printed": 1350000, "sum": 1350000 } ], "state": "exact" }, "department": "TOURISM - TOURIST COMMISSION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "TOURISM - TOURIST COMMISSION", "heading_from_total": false, "held": null, "id": "fy2025-approved/p69/r12", "label_as_printed": "Other Expenditures", "page": 69, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p69/r11" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,791,254", "dollars": 1791254, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,950,000", "dollars": 1950000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,350,000", "dollars": 1350000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 1791254, "sum": 1791254 }, { "diff": 0, "printed": 1950000, "sum": 1950000 }, { "diff": 0, "printed": 1350000, "sum": 1350000 } ], "state": "exact" }, "department": "TOURISM - TOURIST COMMISSION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "TOURISM - TOURIST COMMISSION", "heading_from_total": false, "held": null, "id": "fy2025-approved/p69/r13", "label_as_printed": "Total TOURISM - TOURIST COMMISSION", "page": 69, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p69/r11" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53160", "book_id": "fy2025-approved", "cells": [ { "as_printed": "816,866", "dollars": 816866, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "858,305", "dollars": 858305, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "747,058", "dollars": 747058, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "INDUSTRIAL DEVELOPMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "INDUSTRIAL DEVELOPMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p69/r15", "label_as_printed": "CONTRIBUTIONS", "page": 69, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,145,204", "dollars": 1145204, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,357,050", "dollars": 1357050, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,668,743", "dollars": 1668743, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "INDUSTRIAL DEVELOPMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "INDUSTRIAL DEVELOPMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p69/r16", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 69, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,962,070", "dollars": 1962070, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,215,355", "dollars": 2215355, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "2,415,801", "dollars": 2415801, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 1962070, "sum": 1962070 }, { "diff": 0, "printed": 2215355, "sum": 2215355 }, { "diff": 0, "printed": 2415801, "sum": 2415801 } ], "state": "exact" }, "department": "INDUSTRIAL DEVELOPMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "INDUSTRIAL DEVELOPMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p69/r17", "label_as_printed": "Other Expenditures", "page": 69, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p69/r15", "fy2025-approved/p69/r16" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,962,070", "dollars": 1962070, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,215,355", "dollars": 2215355, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "2,415,801", "dollars": 2415801, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 1962070, "sum": 1962070 }, { "diff": 0, "printed": 2215355, "sum": 2215355 }, { "diff": 0, "printed": 2415801, "sum": 2415801 } ], "state": "exact" }, "department": "INDUSTRIAL DEVELOPMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "INDUSTRIAL DEVELOPMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p69/r18", "label_as_printed": "Total INDUSTRIAL DEVELOPMENT", "page": 69, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p69/r15", "fy2025-approved/p69/r16" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53160", "book_id": "fy2025-approved", "cells": [ { "as_printed": "442,428", "dollars": 442428, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "523,865", "dollars": 523865, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "523,865", "dollars": 523865, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "AIRPORT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AIRPORT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p69/r20", "label_as_printed": "CONTRIBUTIONS", "page": 69, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "442,428", "dollars": 442428, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "523,865", "dollars": 523865, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "523,865", "dollars": 523865, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 442428, "sum": 442428 }, { "diff": 0, "printed": 523865, "sum": 523865 }, { "diff": 0, "printed": 523865, "sum": 523865 } ], "state": "exact" }, "department": "AIRPORT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AIRPORT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p69/r21", "label_as_printed": "Other Expenditures", "page": 69, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p69/r20" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "442,428", "dollars": 442428, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "523,865", "dollars": 523865, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "523,865", "dollars": 523865, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 442428, "sum": 442428 }, { "diff": 0, "printed": 523865, "sum": 523865 }, { "diff": 0, "printed": 523865, "sum": 523865 } ], "state": "exact" }, "department": "AIRPORT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AIRPORT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p69/r22", "label_as_printed": "Total AIRPORT", "page": 69, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p69/r20" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "675,210", "dollars": 675210, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "770,388", "dollars": 770388, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "819,769", "dollars": 819769, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "VETERAN'S SERVICES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "VETERAN'S SERVICES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p69/r24", "label_as_printed": "Salaries & Benefits", "page": 69, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53070", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,522", "dollars": 1522, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,560", "dollars": 1560, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,560", "dollars": 1560, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "VETERAN'S SERVICES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "VETERAN'S SERVICES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p69/r25", "label_as_printed": "COMMUNICATION", "page": 69, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53170", "book_id": "fy2025-approved", "cells": [ { "as_printed": "5,638", "dollars": 5638, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "5,880", "dollars": 5880, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "5,880", "dollars": 5880, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "VETERAN'S SERVICES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "VETERAN'S SERVICES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p69/r26", "label_as_printed": "DATA PROCESSING SERVICES", "page": 69, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53200", "book_id": "fy2025-approved", "cells": [ { "as_printed": "315", "dollars": 315, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "495", "dollars": 495, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "495", "dollars": 495, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "VETERAN'S SERVICES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "VETERAN'S SERVICES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p69/r27", "label_as_printed": "DUES & MEMBERSHIPS", "page": 69, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53330", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "50", "dollars": 50, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "50", "dollars": 50, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "VETERAN'S SERVICES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "VETERAN'S SERVICES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p69/r28", "label_as_printed": "LICENSES", "page": 69, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53480", "book_id": "fy2025-approved", "cells": [ { "as_printed": "694", "dollars": 694, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,020", "dollars": 1020, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,020", "dollars": 1020, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "VETERAN'S SERVICES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "VETERAN'S SERVICES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p69/r29", "label_as_printed": "POSTAL CHARGES", "page": 69, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53490", "book_id": "fy2025-approved", "cells": [ { "as_printed": "655", "dollars": 655, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,160", "dollars": 1160, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "VETERAN'S SERVICES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "VETERAN'S SERVICES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p69/r30", "label_as_printed": "PRINTING, STATIONARY & FORMS", "page": 69, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53510", "book_id": "fy2025-approved", "cells": [ { "as_printed": "3,508", "dollars": 3508, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "4,900", "dollars": 4900, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "4,900", "dollars": 4900, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "VETERAN'S SERVICES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "VETERAN'S SERVICES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p69/r31", "label_as_printed": "RENTALS", "page": 69, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2025-approved", "cells": [ { "as_printed": "4,739", "dollars": 4739, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "9,000", "dollars": 9000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "9,000", "dollars": 9000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "VETERAN'S SERVICES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "VETERAN'S SERVICES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p69/r32", "label_as_printed": "TRAVEL", "page": 69, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,189", "dollars": 1189, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,645", "dollars": 2645, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "2,645", "dollars": 2645, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "VETERAN'S SERVICES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "VETERAN'S SERVICES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p69/r33", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 69, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54220", "book_id": "fy2025-approved", "cells": [ { "as_printed": "910", "dollars": 910, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,500", "dollars": 1500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,500", "dollars": 1500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "VETERAN'S SERVICES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "VETERAN'S SERVICES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p69/r34", "label_as_printed": "FOOD SUPPLIES", "page": 69, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54250", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "600", "dollars": 600, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "600", "dollars": 600, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "VETERAN'S SERVICES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "VETERAN'S SERVICES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p69/r35", "label_as_printed": "GASOLINE", "page": 69, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54320", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "700", "dollars": 700, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "700", "dollars": 700, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "VETERAN'S SERVICES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "VETERAN'S SERVICES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p69/r36", "label_as_printed": "LIBRARY BOOKS/MEDIA", "page": 69, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "3,615", "dollars": 3615, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "VETERAN'S SERVICES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "VETERAN'S SERVICES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p69/r37", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 69, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "22,785", "dollars": 22785, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "32,510", "dollars": 32510, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "32,350", "dollars": 32350, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 22785, "sum": 22785 }, { "diff": 0, "printed": 32510, "sum": 32510 }, { "diff": 0, "printed": 32350, "sum": 32350 } ], "state": "exact" }, "department": "VETERAN'S SERVICES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "VETERAN'S SERVICES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p69/r38", "label_as_printed": "Other Expenditures", "page": 69, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p69/r25", "fy2025-approved/p69/r26", "fy2025-approved/p69/r27", "fy2025-approved/p69/r28", "fy2025-approved/p69/r29", "fy2025-approved/p69/r30", "fy2025-approved/p69/r31", "fy2025-approved/p69/r32", "fy2025-approved/p69/r33", "fy2025-approved/p69/r34", "fy2025-approved/p69/r35", "fy2025-approved/p69/r36", "fy2025-approved/p69/r37" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "697,995", "dollars": 697995, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "802,898", "dollars": 802898, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "852,119", "dollars": 852119, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 697995, "sum": 697995 }, { "diff": 0, "printed": 802898, "sum": 802898 }, { "diff": 0, "printed": 852119, "sum": 852119 } ], "state": "exact" }, "department": "VETERAN'S SERVICES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "VETERAN'S SERVICES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p69/r39", "label_as_printed": "Total VETERAN'S SERVICES", "page": 69, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p69/r24", "fy2025-approved/p69/r25", "fy2025-approved/p69/r26", "fy2025-approved/p69/r27", "fy2025-approved/p69/r28", "fy2025-approved/p69/r29", "fy2025-approved/p69/r30", "fy2025-approved/p69/r31", "fy2025-approved/p69/r32", "fy2025-approved/p69/r33", "fy2025-approved/p69/r34", "fy2025-approved/p69/r35", "fy2025-approved/p69/r36", "fy2025-approved/p69/r37" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53160", "book_id": "fy2025-approved", "cells": [ { "as_printed": "72,516", "dollars": 72516, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "80,000", "dollars": 80000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "80,000", "dollars": 80000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "OTHER CHARGES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER CHARGES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p69/r41", "label_as_printed": "CONTRIBUTIONS", "page": 69, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "55020", "book_id": "fy2025-approved", "cells": [ { "as_printed": "802,831", "dollars": 802831, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,511,576", "dollars": 1511576, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,512,000", "dollars": 1512000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "OTHER CHARGES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER CHARGES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p69/r42", "label_as_printed": "BUILDING & CONTENTS INSURANCE", "page": 69, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "55060", "book_id": "fy2025-approved", "cells": [ { "as_printed": "192,918", "dollars": 192918, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "199,714", "dollars": 199714, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "200,265", "dollars": 200265, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "OTHER CHARGES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER CHARGES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p69/r43", "label_as_printed": "LIABILITY INSURANCE", "page": 69, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53090", "book_id": "fy2025-approved", "cells": [ { "as_printed": "597,085", "dollars": 597085, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "650,000", "dollars": 650000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "475,000", "dollars": 475000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "TOURISM - TOURISM/CITY OF CLARKSVILLE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "TOURISM - TOURISM/CITY OF CLARKSVILLE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p69/r7", "label_as_printed": "CONTRACTS -GOVERNMENT AGENCY", "page": 69, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "597,085", "dollars": 597085, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "650,000", "dollars": 650000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "475,000", "dollars": 475000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 597085, "sum": 597085 }, { "diff": 0, "printed": 650000, "sum": 650000 }, { "diff": 0, "printed": 475000, "sum": 475000 } ], "state": "exact" }, "department": "TOURISM - TOURISM/CITY OF CLARKSVILLE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "TOURISM - TOURISM/CITY OF CLARKSVILLE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p69/r8", "label_as_printed": "Other Expenditures", "page": 69, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p69/r7" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "597,085", "dollars": 597085, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "650,000", "dollars": 650000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "475,000", "dollars": 475000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 597085, "sum": 597085 }, { "diff": 0, "printed": 650000, "sum": 650000 }, { "diff": 0, "printed": 475000, "sum": 475000 } ], "state": "exact" }, "department": "TOURISM - TOURISM/CITY OF CLARKSVILLE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "TOURISM - TOURISM/CITY OF CLARKSVILLE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p69/r9", "label_as_printed": "Total TOURISM - TOURISM/CITY OF CLARKSVILLE", "page": 69, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p69/r7" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,158,983", "dollars": 1158983, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,781,290", "dollars": 2781290, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "2,782,265", "dollars": 2782265, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 1158983, "sum": 1158983 }, { "diff": 0, "printed": 2781290, "sum": 2781290 }, { "diff": 0, "printed": 2782265, "sum": 2782265 } ], "state": "exact" }, "department": "OTHER CHARGES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER CHARGES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p70/r10", "label_as_printed": "Total OTHER CHARGES", "page": 70, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p69/r41", "fy2025-approved/p69/r42", "fy2025-approved/p69/r43", "fy2025-approved/p70/r6", "fy2025-approved/p70/r7", "fy2025-approved/p70/r8" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "55100", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,669,965", "dollars": 1669965, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,050,000", "dollars": 2050000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "2,000,000", "dollars": 2000000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "OTHER CHARGES - TRUSTEE COMMISSION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER CHARGES - TRUSTEE COMMISSION", "heading_from_total": false, "held": null, "id": "fy2025-approved/p70/r12", "label_as_printed": "TRUSTEE'S COMMISSION", "page": 70, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,669,965", "dollars": 1669965, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,050,000", "dollars": 2050000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "2,000,000", "dollars": 2000000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 1669965, "sum": 1669965 }, { "diff": 0, "printed": 2050000, "sum": 2050000 }, { "diff": 0, "printed": 2000000, "sum": 2000000 } ], "state": "exact" }, "department": "OTHER CHARGES - TRUSTEE COMMISSION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER CHARGES - TRUSTEE COMMISSION", "heading_from_total": false, "held": null, "id": "fy2025-approved/p70/r13", "label_as_printed": "Other Expenditures", "page": 70, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p70/r12" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,669,965", "dollars": 1669965, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,050,000", "dollars": 2050000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "2,000,000", "dollars": 2000000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 1669965, "sum": 1669965 }, { "diff": 0, "printed": 2050000, "sum": 2050000 }, { "diff": 0, "printed": 2000000, "sum": 2000000 } ], "state": "exact" }, "department": "OTHER CHARGES - TRUSTEE COMMISSION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER CHARGES - TRUSTEE COMMISSION", "heading_from_total": false, "held": null, "id": "fy2025-approved/p70/r14", "label_as_printed": "Total OTHER CHARGES - TRUSTEE COMMISSION", "page": 70, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p70/r12" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53100", "book_id": "fy2025-approved", "cells": [ { "as_printed": "2,524,615", "dollars": 2524615, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,587,500", "dollars": 2587500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "2,587,500", "dollars": 2587500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "CONTRIBUTION TO OTHER AGENCIES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CONTRIBUTION TO OTHER AGENCIES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p70/r16", "label_as_printed": "CONTRACTS -OTHER PUBLIC AGENCY", "page": 70, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53160", "book_id": "fy2025-approved", "cells": [ { "as_printed": "40,250", "dollars": 40250, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "150,000", "dollars": 150000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "75,000", "dollars": 75000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "CONTRIBUTION TO OTHER AGENCIES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CONTRIBUTION TO OTHER AGENCIES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p70/r17", "label_as_printed": "CONTRIBUTIONS", "page": 70, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53200", "book_id": "fy2025-approved", "cells": [ { "as_printed": "68,535", "dollars": 68535, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "69,000", "dollars": 69000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "69,000", "dollars": 69000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "CONTRIBUTION TO OTHER AGENCIES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CONTRIBUTION TO OTHER AGENCIES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p70/r18", "label_as_printed": "DUES & MEMBERSHIPS", "page": 70, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "2,633,400", "dollars": 2633400, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,806,500", "dollars": 2806500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "2,731,500", "dollars": 2731500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 2633400, "sum": 2633400 }, { "diff": 0, "printed": 2806500, "sum": 2806500 }, { "diff": 0, "printed": 2731500, "sum": 2731500 } ], "state": "exact" }, "department": "CONTRIBUTION TO OTHER AGENCIES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CONTRIBUTION TO OTHER AGENCIES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p70/r19", "label_as_printed": "Other Expenditures", "page": 70, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p70/r16", "fy2025-approved/p70/r17", "fy2025-approved/p70/r18" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "2,633,400", "dollars": 2633400, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,806,500", "dollars": 2806500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "2,731,500", "dollars": 2731500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 2633400, "sum": 2633400 }, { "diff": 0, "printed": 2806500, "sum": 2806500 }, { "diff": 0, "printed": 2731500, "sum": 2731500 } ], "state": "exact" }, "department": "CONTRIBUTION TO OTHER AGENCIES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CONTRIBUTION TO OTHER AGENCIES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p70/r20", "label_as_printed": "Total CONTRIBUTION TO OTHER AGENCIES", "page": 70, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p70/r16", "fy2025-approved/p70/r17", "fy2025-approved/p70/r18" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "637,543", "dollars": 637543, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "748,000", "dollars": 748000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "3,060,120", "dollars": 3060120, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "EMPLOYEE BENEFITS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "EMPLOYEE BENEFITS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p70/r22", "label_as_printed": "Salaries & Benefits", "page": 70, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "637,543", "dollars": 637543, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "748,000", "dollars": 748000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "3,060,120", "dollars": 3060120, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 637543, "sum": 637543 }, { "diff": 0, "printed": 748000, "sum": 748000 }, { "diff": 0, "printed": 3060120, "sum": 3060120 } ], "state": "exact" }, "department": "EMPLOYEE BENEFITS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "EMPLOYEE BENEFITS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p70/r23", "label_as_printed": "Total EMPLOYEE BENEFITS", "page": 70, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p70/r22" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53020", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "MISC-CONT RESERVE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "MISC-CONT RESERVE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p70/r25", "label_as_printed": "ADVERTISING", "page": 70, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "MISC-CONT RESERVE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "MISC-CONT RESERVE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p70/r26", "label_as_printed": "TRAVEL", "page": 70, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "2,750", "dollars": 2750, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "10,000", "dollars": 10000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "10,000", "dollars": 10000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "MISC-CONT RESERVE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "MISC-CONT RESERVE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p70/r27", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 70, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,500", "dollars": 1500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,500", "dollars": 1500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "MISC-CONT RESERVE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "MISC-CONT RESERVE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p70/r28", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 70, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "2,750", "dollars": 2750, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "15,000", "dollars": 15000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "15,000", "dollars": 15000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 2750, "sum": 2750 }, { "diff": 0, "printed": 15000, "sum": 15000 }, { "diff": 0, "printed": 15000, "sum": 15000 } ], "state": "exact" }, "department": "MISC-CONT RESERVE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "MISC-CONT RESERVE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p70/r29", "label_as_printed": "Other Expenditures", "page": 70, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p70/r25", "fy2025-approved/p70/r26", "fy2025-approved/p70/r27", "fy2025-approved/p70/r28" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "2,750", "dollars": 2750, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "15,000", "dollars": 15000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "15,000", "dollars": 15000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 2750, "sum": 2750 }, { "diff": 0, "printed": 15000, "sum": 15000 }, { "diff": 0, "printed": 15000, "sum": 15000 } ], "state": "exact" }, "department": "MISC-CONT RESERVE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "MISC-CONT RESERVE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p70/r30", "label_as_printed": "Total MISC-CONT RESERVE", "page": 70, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p70/r25", "fy2025-approved/p70/r26", "fy2025-approved/p70/r27", "fy2025-approved/p70/r28" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "169,252", "dollars": 169252, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "174,323", "dollars": 174323, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "184,903", "dollars": 184903, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "LITTER & TRASH COLLECTION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "LITTER & TRASH COLLECTION", "heading_from_total": false, "held": null, "id": "fy2025-approved/p70/r32", "label_as_printed": "Salaries & Benefits", "page": 70, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "16,851", "dollars": 16851, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "27,390", "dollars": 27390, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "27,390", "dollars": 27390, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "LITTER & TRASH COLLECTION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "LITTER & TRASH COLLECTION", "heading_from_total": false, "held": null, "id": "fy2025-approved/p70/r33", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 70, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "16,851", "dollars": 16851, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "27,390", "dollars": 27390, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "27,390", "dollars": 27390, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 16851, "sum": 16851 }, { "diff": 0, "printed": 27390, "sum": 27390 }, { "diff": 0, "printed": 27390, "sum": 27390 } ], "state": "exact" }, "department": "LITTER & TRASH COLLECTION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "LITTER & TRASH COLLECTION", "heading_from_total": false, "held": null, "id": "fy2025-approved/p70/r34", "label_as_printed": "Other Expenditures", "page": 70, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p70/r33" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "186,103", "dollars": 186103, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "201,713", "dollars": 201713, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "212,293", "dollars": 212293, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 186103, "sum": 186103 }, { "diff": 0, "printed": 201713, "sum": 201713 }, { "diff": 0, "printed": 212293, "sum": 212293 } ], "state": "exact" }, "department": "LITTER & TRASH COLLECTION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "LITTER & TRASH COLLECTION", "heading_from_total": false, "held": null, "id": "fy2025-approved/p70/r35", "label_as_printed": "Total LITTER & TRASH COLLECTION", "page": 70, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p70/r32", "fy2025-approved/p70/r33" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "55900", "book_id": "fy2025-approved", "cells": [ { "as_printed": "654,440", "dollars": 654440, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "654,440", "dollars": 654440, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "919,440", "dollars": 919440, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "OPERATING TRANSFERS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OPERATING TRANSFERS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p70/r37", "label_as_printed": "TRANSFERS TO OTHER FUNDS", "page": 70, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [ "transfer" ] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "654,440", "dollars": 654440, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "654,440", "dollars": 654440, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "919,440", "dollars": 919440, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 654440, "sum": 654440 }, { "diff": 0, "printed": 654440, "sum": 654440 }, { "diff": 0, "printed": 919440, "sum": 919440 } ], "state": "exact" }, "department": "OPERATING TRANSFERS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OPERATING TRANSFERS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p70/r38", "label_as_printed": "Other Expenditures", "page": 70, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p70/r37" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [ "transfer" ] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "654,440", "dollars": 654440, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "654,440", "dollars": 654440, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "919,440", "dollars": 919440, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 654440, "sum": 654440 }, { "diff": 0, "printed": 654440, "sum": 654440 }, { "diff": 0, "printed": 919440, "sum": 919440 } ], "state": "exact" }, "department": "OPERATING TRANSFERS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OPERATING TRANSFERS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p70/r39", "label_as_printed": "Total OPERATING TRANSFERS", "page": 70, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p70/r37" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [ "transfer" ] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "118,516,295", "dollars": 118516295, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "140,706,457", "dollars": 140706457, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "149,861,858", "dollars": 149861858, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 118516295, "sum": 118516295 }, { "diff": -3, "printed": 140706457, "sum": 140706460 }, { "diff": 0, "printed": 149861858, "sum": 149861858 } ], "state": "within_rounding" }, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": null, "heading_from_total": false, "held": null, "id": "fy2025-approved/p70/r40", "label_as_printed": "Total Expenditures COUNTY GENERAL FUND 101", "page": 70, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p36/r8", "fy2025-approved/p36/r9", "fy2025-approved/p36/r10", "fy2025-approved/p36/r11", "fy2025-approved/p36/r12", "fy2025-approved/p36/r13", "fy2025-approved/p36/r14", "fy2025-approved/p36/r15", "fy2025-approved/p36/r16", "fy2025-approved/p36/r17", "fy2025-approved/p36/r21", "fy2025-approved/p36/r24", "fy2025-approved/p36/r25", "fy2025-approved/p36/r29", "fy2025-approved/p36/r32", "fy2025-approved/p36/r33", "fy2025-approved/p36/r34", "fy2025-approved/p36/r35", "fy2025-approved/p36/r36", "fy2025-approved/p36/r37", "fy2025-approved/p36/r38", "fy2025-approved/p36/r39", "fy2025-approved/p36/r40", "fy2025-approved/p36/r41", "fy2025-approved/p36/r42", "fy2025-approved/p36/r43", "fy2025-approved/p37/r6", "fy2025-approved/p37/r7", "fy2025-approved/p37/r8", "fy2025-approved/p37/r9", "fy2025-approved/p37/r10", "fy2025-approved/p37/r11", "fy2025-approved/p37/r12", "fy2025-approved/p37/r13", "fy2025-approved/p37/r15", "fy2025-approved/p37/r19", "fy2025-approved/p37/r20", "fy2025-approved/p37/r21", "fy2025-approved/p37/r22", "fy2025-approved/p37/r23", "fy2025-approved/p37/r24", "fy2025-approved/p37/r25", "fy2025-approved/p37/r26", "fy2025-approved/p37/r27", "fy2025-approved/p37/r28", "fy2025-approved/p37/r29", "fy2025-approved/p37/r30", "fy2025-approved/p37/r31", "fy2025-approved/p37/r32", "fy2025-approved/p37/r33", "fy2025-approved/p37/r35", "fy2025-approved/p37/r36", "fy2025-approved/p37/r40", "fy2025-approved/p38/r7", "fy2025-approved/p38/r8", "fy2025-approved/p38/r9", "fy2025-approved/p38/r10", "fy2025-approved/p38/r11", "fy2025-approved/p38/r12", "fy2025-approved/p38/r13", "fy2025-approved/p38/r14", "fy2025-approved/p38/r15", "fy2025-approved/p38/r16", "fy2025-approved/p38/r17", "fy2025-approved/p38/r18", "fy2025-approved/p38/r19", "fy2025-approved/p38/r21", "fy2025-approved/p38/r25", "fy2025-approved/p38/r29", "fy2025-approved/p38/r30", "fy2025-approved/p38/r31", "fy2025-approved/p38/r32", "fy2025-approved/p38/r33", "fy2025-approved/p38/r34", "fy2025-approved/p38/r35", "fy2025-approved/p38/r36", "fy2025-approved/p38/r37", "fy2025-approved/p38/r38", "fy2025-approved/p38/r39", "fy2025-approved/p38/r40", "fy2025-approved/p38/r42", "fy2025-approved/p38/r43", "fy2025-approved/p39/r7", "fy2025-approved/p39/r11", "fy2025-approved/p39/r12", "fy2025-approved/p39/r13", "fy2025-approved/p39/r14", "fy2025-approved/p39/r15", "fy2025-approved/p39/r16", "fy2025-approved/p39/r17", "fy2025-approved/p39/r18", "fy2025-approved/p39/r19", "fy2025-approved/p39/r20", "fy2025-approved/p39/r21", "fy2025-approved/p39/r22", "fy2025-approved/p39/r23", "fy2025-approved/p39/r24", "fy2025-approved/p39/r26", "fy2025-approved/p39/r30", "fy2025-approved/p39/r31", "fy2025-approved/p39/r32", "fy2025-approved/p39/r33", "fy2025-approved/p39/r34", "fy2025-approved/p39/r35", "fy2025-approved/p39/r36", "fy2025-approved/p39/r37", "fy2025-approved/p39/r38", "fy2025-approved/p39/r39", "fy2025-approved/p39/r40", "fy2025-approved/p39/r41", "fy2025-approved/p39/r42", "fy2025-approved/p39/r43", "fy2025-approved/p40/r6", "fy2025-approved/p40/r7", "fy2025-approved/p40/r8", "fy2025-approved/p40/r9", "fy2025-approved/p40/r11", "fy2025-approved/p40/r12", "fy2025-approved/p40/r16", "fy2025-approved/p40/r20", "fy2025-approved/p40/r21", "fy2025-approved/p40/r22", "fy2025-approved/p40/r23", "fy2025-approved/p40/r24", "fy2025-approved/p40/r25", "fy2025-approved/p40/r26", "fy2025-approved/p40/r27", "fy2025-approved/p40/r28", "fy2025-approved/p40/r29", "fy2025-approved/p40/r30", "fy2025-approved/p40/r31", "fy2025-approved/p40/r32", "fy2025-approved/p40/r33", "fy2025-approved/p40/r34", "fy2025-approved/p40/r35", "fy2025-approved/p40/r36", "fy2025-approved/p40/r37", "fy2025-approved/p40/r38", "fy2025-approved/p40/r39", "fy2025-approved/p40/r40", "fy2025-approved/p41/r7", "fy2025-approved/p41/r8", "fy2025-approved/p41/r9", "fy2025-approved/p41/r10", "fy2025-approved/p41/r11", "fy2025-approved/p41/r12", "fy2025-approved/p41/r13", "fy2025-approved/p41/r14", "fy2025-approved/p41/r15", "fy2025-approved/p41/r16", "fy2025-approved/p41/r17", "fy2025-approved/p41/r19", "fy2025-approved/p41/r23", "fy2025-approved/p41/r24", "fy2025-approved/p41/r25", "fy2025-approved/p41/r26", "fy2025-approved/p41/r27", "fy2025-approved/p41/r28", "fy2025-approved/p41/r29", "fy2025-approved/p41/r30", "fy2025-approved/p41/r31", "fy2025-approved/p41/r32", "fy2025-approved/p41/r33", "fy2025-approved/p41/r34", "fy2025-approved/p41/r35", "fy2025-approved/p41/r36", "fy2025-approved/p41/r37", "fy2025-approved/p41/r38", "fy2025-approved/p41/r39", "fy2025-approved/p41/r40", "fy2025-approved/p41/r41", "fy2025-approved/p41/r42", "fy2025-approved/p41/r43", "fy2025-approved/p42/r6", "fy2025-approved/p42/r7", "fy2025-approved/p42/r8", "fy2025-approved/p42/r9", "fy2025-approved/p42/r10", "fy2025-approved/p42/r12", "fy2025-approved/p42/r13", "fy2025-approved/p42/r14", "fy2025-approved/p42/r18", "fy2025-approved/p42/r19", "fy2025-approved/p42/r20", "fy2025-approved/p42/r21", "fy2025-approved/p42/r22", "fy2025-approved/p42/r23", "fy2025-approved/p42/r27", "fy2025-approved/p42/r31", "fy2025-approved/p42/r35", "fy2025-approved/p42/r39", "fy2025-approved/p42/r40", "fy2025-approved/p42/r41", "fy2025-approved/p42/r42", "fy2025-approved/p43/r6", "fy2025-approved/p43/r7", "fy2025-approved/p43/r8", "fy2025-approved/p43/r9", "fy2025-approved/p43/r10", "fy2025-approved/p43/r11", "fy2025-approved/p43/r12", "fy2025-approved/p43/r13", "fy2025-approved/p43/r15", "fy2025-approved/p43/r16", "fy2025-approved/p43/r20", "fy2025-approved/p43/r21", "fy2025-approved/p43/r22", "fy2025-approved/p43/r23", "fy2025-approved/p43/r24", "fy2025-approved/p43/r25", "fy2025-approved/p43/r26", "fy2025-approved/p43/r27", "fy2025-approved/p43/r28", "fy2025-approved/p43/r29", "fy2025-approved/p43/r30", "fy2025-approved/p43/r31", "fy2025-approved/p43/r32", "fy2025-approved/p43/r33", "fy2025-approved/p43/r34", "fy2025-approved/p43/r36", "fy2025-approved/p43/r40", "fy2025-approved/p43/r41", "fy2025-approved/p43/r42", "fy2025-approved/p43/r43", "fy2025-approved/p44/r6", "fy2025-approved/p44/r7", "fy2025-approved/p44/r8", "fy2025-approved/p44/r9", "fy2025-approved/p44/r10", "fy2025-approved/p44/r11", "fy2025-approved/p44/r12", "fy2025-approved/p44/r13", "fy2025-approved/p44/r14", "fy2025-approved/p44/r15", "fy2025-approved/p44/r16", "fy2025-approved/p44/r17", "fy2025-approved/p44/r18", "fy2025-approved/p44/r20", "fy2025-approved/p44/r21", "fy2025-approved/p44/r25", "fy2025-approved/p44/r26", "fy2025-approved/p44/r27", "fy2025-approved/p44/r28", "fy2025-approved/p44/r29", "fy2025-approved/p44/r30", "fy2025-approved/p44/r31", "fy2025-approved/p44/r32", "fy2025-approved/p44/r33", "fy2025-approved/p44/r34", "fy2025-approved/p44/r35", "fy2025-approved/p44/r36", "fy2025-approved/p44/r37", "fy2025-approved/p44/r38", "fy2025-approved/p44/r39", "fy2025-approved/p44/r40", "fy2025-approved/p44/r41", "fy2025-approved/p44/r42", "fy2025-approved/p45/r6", "fy2025-approved/p45/r7", "fy2025-approved/p45/r9", "fy2025-approved/p45/r10", "fy2025-approved/p45/r14", "fy2025-approved/p45/r15", "fy2025-approved/p45/r16", "fy2025-approved/p45/r17", "fy2025-approved/p45/r18", "fy2025-approved/p45/r19", "fy2025-approved/p45/r20", "fy2025-approved/p45/r21", "fy2025-approved/p45/r22", "fy2025-approved/p45/r23", "fy2025-approved/p45/r24", "fy2025-approved/p45/r25", "fy2025-approved/p45/r26", "fy2025-approved/p45/r27", "fy2025-approved/p45/r28", "fy2025-approved/p45/r29", "fy2025-approved/p45/r31", "fy2025-approved/p45/r35", "fy2025-approved/p45/r36", "fy2025-approved/p45/r37", "fy2025-approved/p45/r38", "fy2025-approved/p45/r39", "fy2025-approved/p45/r40", "fy2025-approved/p45/r41", "fy2025-approved/p45/r42", "fy2025-approved/p45/r43", "fy2025-approved/p46/r6", "fy2025-approved/p46/r7", "fy2025-approved/p46/r8", "fy2025-approved/p46/r10", "fy2025-approved/p46/r11", "fy2025-approved/p46/r15", "fy2025-approved/p46/r16", "fy2025-approved/p46/r17", "fy2025-approved/p46/r18", "fy2025-approved/p46/r19", "fy2025-approved/p46/r20", "fy2025-approved/p46/r21", "fy2025-approved/p46/r22", "fy2025-approved/p46/r23", "fy2025-approved/p46/r24", "fy2025-approved/p46/r25", "fy2025-approved/p46/r26", "fy2025-approved/p46/r27", "fy2025-approved/p46/r28", "fy2025-approved/p46/r29", "fy2025-approved/p46/r30", "fy2025-approved/p46/r31", "fy2025-approved/p46/r32", "fy2025-approved/p46/r34", "fy2025-approved/p46/r35", "fy2025-approved/p46/r36", "fy2025-approved/p46/r40", "fy2025-approved/p46/r41", "fy2025-approved/p46/r43", "fy2025-approved/p47/r6", "fy2025-approved/p47/r10", "fy2025-approved/p47/r11", "fy2025-approved/p47/r12", "fy2025-approved/p47/r16", "fy2025-approved/p47/r17", "fy2025-approved/p47/r18", "fy2025-approved/p47/r19", "fy2025-approved/p47/r20", "fy2025-approved/p47/r21", "fy2025-approved/p47/r22", "fy2025-approved/p47/r23", "fy2025-approved/p47/r24", "fy2025-approved/p47/r25", "fy2025-approved/p47/r26", "fy2025-approved/p47/r27", "fy2025-approved/p47/r28", "fy2025-approved/p47/r29", "fy2025-approved/p47/r30", "fy2025-approved/p47/r31", "fy2025-approved/p47/r32", "fy2025-approved/p47/r33", "fy2025-approved/p47/r34", "fy2025-approved/p47/r35", "fy2025-approved/p47/r37", "fy2025-approved/p47/r38", "fy2025-approved/p47/r39", "fy2025-approved/p47/r40", "fy2025-approved/p47/r41", "fy2025-approved/p48/r6", "fy2025-approved/p48/r7", "fy2025-approved/p48/r8", "fy2025-approved/p48/r9", "fy2025-approved/p48/r13", "fy2025-approved/p48/r14", "fy2025-approved/p48/r15", "fy2025-approved/p48/r16", "fy2025-approved/p48/r17", "fy2025-approved/p48/r18", "fy2025-approved/p48/r19", "fy2025-approved/p48/r20", "fy2025-approved/p48/r21", "fy2025-approved/p48/r22", "fy2025-approved/p48/r23", "fy2025-approved/p48/r25", "fy2025-approved/p48/r29", "fy2025-approved/p48/r30", "fy2025-approved/p48/r31", "fy2025-approved/p48/r32", "fy2025-approved/p48/r33", "fy2025-approved/p48/r34", "fy2025-approved/p48/r35", "fy2025-approved/p48/r36", "fy2025-approved/p48/r40", "fy2025-approved/p48/r41", "fy2025-approved/p48/r42", "fy2025-approved/p48/r43", "fy2025-approved/p49/r6", "fy2025-approved/p49/r7", "fy2025-approved/p49/r8", "fy2025-approved/p49/r9", "fy2025-approved/p49/r10", "fy2025-approved/p49/r11", "fy2025-approved/p49/r12", "fy2025-approved/p49/r14", "fy2025-approved/p49/r18", "fy2025-approved/p49/r19", "fy2025-approved/p49/r20", "fy2025-approved/p49/r21", "fy2025-approved/p49/r22", "fy2025-approved/p49/r23", "fy2025-approved/p49/r24", "fy2025-approved/p49/r25", "fy2025-approved/p49/r26", "fy2025-approved/p49/r27", "fy2025-approved/p49/r28", "fy2025-approved/p49/r29", "fy2025-approved/p49/r30", "fy2025-approved/p49/r31", "fy2025-approved/p49/r32", "fy2025-approved/p49/r33", "fy2025-approved/p49/r35", "fy2025-approved/p49/r39", "fy2025-approved/p49/r40", "fy2025-approved/p49/r41", "fy2025-approved/p49/r42", "fy2025-approved/p49/r43", "fy2025-approved/p50/r6", "fy2025-approved/p50/r7", "fy2025-approved/p50/r8", "fy2025-approved/p50/r9", "fy2025-approved/p50/r10", "fy2025-approved/p50/r11", "fy2025-approved/p50/r15", "fy2025-approved/p50/r16", "fy2025-approved/p50/r17", "fy2025-approved/p50/r18", "fy2025-approved/p50/r19", "fy2025-approved/p50/r20", "fy2025-approved/p50/r21", "fy2025-approved/p50/r22", "fy2025-approved/p50/r23", "fy2025-approved/p50/r24", "fy2025-approved/p50/r25", "fy2025-approved/p50/r26", "fy2025-approved/p50/r28", "fy2025-approved/p50/r29", "fy2025-approved/p50/r33", "fy2025-approved/p50/r34", "fy2025-approved/p50/r35", "fy2025-approved/p50/r36", "fy2025-approved/p50/r37", "fy2025-approved/p50/r38", "fy2025-approved/p50/r40", "fy2025-approved/p51/r7", "fy2025-approved/p51/r8", "fy2025-approved/p51/r9", "fy2025-approved/p51/r10", "fy2025-approved/p51/r11", "fy2025-approved/p51/r15", "fy2025-approved/p51/r16", "fy2025-approved/p51/r17", "fy2025-approved/p51/r18", "fy2025-approved/p51/r19", "fy2025-approved/p51/r23", "fy2025-approved/p51/r24", "fy2025-approved/p51/r28", "fy2025-approved/p51/r29", "fy2025-approved/p51/r30", "fy2025-approved/p51/r31", "fy2025-approved/p51/r32", "fy2025-approved/p51/r33", "fy2025-approved/p51/r34", "fy2025-approved/p51/r35", "fy2025-approved/p51/r39", "fy2025-approved/p51/r40", "fy2025-approved/p51/r41", "fy2025-approved/p51/r42", "fy2025-approved/p51/r43", "fy2025-approved/p52/r6", "fy2025-approved/p52/r7", "fy2025-approved/p52/r8", "fy2025-approved/p52/r12", "fy2025-approved/p52/r16", "fy2025-approved/p52/r17", "fy2025-approved/p52/r18", "fy2025-approved/p52/r19", "fy2025-approved/p52/r20", "fy2025-approved/p52/r21", "fy2025-approved/p52/r22", "fy2025-approved/p52/r23", "fy2025-approved/p52/r24", "fy2025-approved/p52/r26", "fy2025-approved/p52/r30", "fy2025-approved/p52/r31", "fy2025-approved/p52/r32", "fy2025-approved/p52/r33", "fy2025-approved/p52/r34", "fy2025-approved/p52/r35", "fy2025-approved/p52/r36", "fy2025-approved/p52/r37", "fy2025-approved/p52/r38", "fy2025-approved/p52/r39", "fy2025-approved/p52/r40", "fy2025-approved/p52/r41", "fy2025-approved/p52/r42", "fy2025-approved/p52/r43", "fy2025-approved/p53/r6", "fy2025-approved/p53/r8", "fy2025-approved/p53/r12", "fy2025-approved/p53/r13", "fy2025-approved/p53/r14", "fy2025-approved/p53/r15", "fy2025-approved/p53/r16", "fy2025-approved/p53/r17", "fy2025-approved/p53/r18", "fy2025-approved/p53/r19", "fy2025-approved/p53/r20", "fy2025-approved/p53/r21", "fy2025-approved/p53/r22", "fy2025-approved/p53/r23", "fy2025-approved/p53/r24", "fy2025-approved/p53/r25", "fy2025-approved/p53/r26", "fy2025-approved/p53/r27", "fy2025-approved/p53/r28", "fy2025-approved/p53/r29", "fy2025-approved/p53/r30", "fy2025-approved/p53/r31", "fy2025-approved/p53/r32", "fy2025-approved/p53/r33", "fy2025-approved/p53/r34", "fy2025-approved/p53/r35", "fy2025-approved/p53/r36", "fy2025-approved/p53/r37", "fy2025-approved/p53/r38", "fy2025-approved/p53/r39", "fy2025-approved/p53/r40", "fy2025-approved/p53/r41", "fy2025-approved/p53/r42", "fy2025-approved/p53/r43", "fy2025-approved/p53/r44", "fy2025-approved/p54/r6", "fy2025-approved/p54/r7", "fy2025-approved/p54/r8", "fy2025-approved/p54/r10", "fy2025-approved/p54/r11", "fy2025-approved/p54/r12", "fy2025-approved/p54/r16", "fy2025-approved/p54/r19", "fy2025-approved/p54/r22", "fy2025-approved/p54/r23", "fy2025-approved/p54/r27", "fy2025-approved/p54/r31", "fy2025-approved/p54/r35", "fy2025-approved/p54/r36", "fy2025-approved/p54/r37", "fy2025-approved/p54/r39", "fy2025-approved/p54/r43", "fy2025-approved/p55/r7", "fy2025-approved/p55/r8", "fy2025-approved/p55/r10", "fy2025-approved/p55/r14", "fy2025-approved/p55/r18", "fy2025-approved/p55/r19", "fy2025-approved/p55/r20", "fy2025-approved/p55/r22", "fy2025-approved/p55/r26", "fy2025-approved/p55/r30", "fy2025-approved/p55/r31", "fy2025-approved/p55/r32", "fy2025-approved/p55/r33", "fy2025-approved/p55/r34", "fy2025-approved/p55/r35", "fy2025-approved/p55/r36", "fy2025-approved/p55/r37", "fy2025-approved/p55/r38", "fy2025-approved/p55/r39", "fy2025-approved/p55/r40", "fy2025-approved/p55/r41", "fy2025-approved/p55/r42", "fy2025-approved/p55/r43", "fy2025-approved/p56/r6", "fy2025-approved/p56/r8", "fy2025-approved/p56/r12", "fy2025-approved/p56/r15", "fy2025-approved/p56/r16", "fy2025-approved/p56/r17", "fy2025-approved/p56/r18", "fy2025-approved/p56/r19", "fy2025-approved/p56/r20", "fy2025-approved/p56/r21", "fy2025-approved/p56/r22", "fy2025-approved/p56/r23", "fy2025-approved/p56/r24", "fy2025-approved/p56/r26", "fy2025-approved/p56/r30", "fy2025-approved/p56/r31", "fy2025-approved/p56/r32", "fy2025-approved/p56/r33", "fy2025-approved/p56/r34", "fy2025-approved/p56/r35", "fy2025-approved/p56/r39", "fy2025-approved/p56/r40", "fy2025-approved/p56/r41", "fy2025-approved/p56/r42", "fy2025-approved/p56/r43", "fy2025-approved/p57/r6", "fy2025-approved/p57/r7", "fy2025-approved/p57/r8", "fy2025-approved/p57/r9", "fy2025-approved/p57/r10", "fy2025-approved/p57/r11", "fy2025-approved/p57/r12", "fy2025-approved/p57/r13", "fy2025-approved/p57/r14", "fy2025-approved/p57/r15", "fy2025-approved/p57/r16", "fy2025-approved/p57/r17", "fy2025-approved/p57/r18", "fy2025-approved/p57/r19", "fy2025-approved/p57/r20", "fy2025-approved/p57/r21", "fy2025-approved/p57/r22", "fy2025-approved/p57/r23", "fy2025-approved/p57/r24", "fy2025-approved/p57/r25", "fy2025-approved/p57/r26", "fy2025-approved/p57/r27", "fy2025-approved/p57/r28", "fy2025-approved/p57/r29", "fy2025-approved/p57/r30", "fy2025-approved/p57/r31", "fy2025-approved/p57/r32", "fy2025-approved/p57/r33", "fy2025-approved/p57/r34", "fy2025-approved/p57/r35", "fy2025-approved/p57/r36", "fy2025-approved/p57/r37", "fy2025-approved/p57/r38", "fy2025-approved/p57/r40", "fy2025-approved/p57/r41", "fy2025-approved/p57/r42", "fy2025-approved/p57/r43", "fy2025-approved/p58/r7", "fy2025-approved/p58/r8", "fy2025-approved/p58/r12", "fy2025-approved/p58/r13", "fy2025-approved/p58/r15", "fy2025-approved/p58/r19", "fy2025-approved/p58/r20", "fy2025-approved/p58/r22", "fy2025-approved/p58/r23", "fy2025-approved/p58/r24", "fy2025-approved/p58/r25", "fy2025-approved/p58/r29", "fy2025-approved/p58/r30", "fy2025-approved/p58/r34", "fy2025-approved/p58/r35", "fy2025-approved/p58/r37", "fy2025-approved/p58/r41", "fy2025-approved/p58/r43", "fy2025-approved/p59/r9", "fy2025-approved/p59/r10", "fy2025-approved/p59/r12", "fy2025-approved/p59/r16", "fy2025-approved/p59/r20", "fy2025-approved/p59/r21", "fy2025-approved/p59/r22", "fy2025-approved/p59/r23", "fy2025-approved/p59/r24", "fy2025-approved/p59/r25", "fy2025-approved/p59/r26", "fy2025-approved/p59/r27", "fy2025-approved/p59/r28", "fy2025-approved/p59/r29", "fy2025-approved/p59/r30", "fy2025-approved/p59/r31", "fy2025-approved/p59/r32", "fy2025-approved/p59/r33", "fy2025-approved/p59/r34", "fy2025-approved/p59/r35", "fy2025-approved/p59/r36", "fy2025-approved/p59/r37", "fy2025-approved/p59/r38", "fy2025-approved/p59/r39", "fy2025-approved/p59/r40", "fy2025-approved/p59/r41", "fy2025-approved/p60/r7", "fy2025-approved/p60/r8", "fy2025-approved/p60/r9", "fy2025-approved/p60/r10", "fy2025-approved/p60/r11", "fy2025-approved/p60/r12", "fy2025-approved/p60/r13", "fy2025-approved/p60/r14", "fy2025-approved/p60/r15", "fy2025-approved/p60/r16", "fy2025-approved/p60/r17", "fy2025-approved/p60/r18", "fy2025-approved/p60/r19", "fy2025-approved/p60/r20", "fy2025-approved/p60/r21", "fy2025-approved/p60/r22", "fy2025-approved/p60/r23", "fy2025-approved/p60/r25", "fy2025-approved/p60/r29", "fy2025-approved/p60/r30", "fy2025-approved/p60/r31", "fy2025-approved/p60/r32", "fy2025-approved/p60/r33", "fy2025-approved/p60/r34", "fy2025-approved/p60/r35", "fy2025-approved/p60/r36", "fy2025-approved/p60/r38", "fy2025-approved/p60/r42", "fy2025-approved/p60/r43", "fy2025-approved/p60/r44", "fy2025-approved/p61/r6", "fy2025-approved/p61/r7", "fy2025-approved/p61/r8", "fy2025-approved/p61/r9", "fy2025-approved/p61/r13", "fy2025-approved/p61/r14", "fy2025-approved/p61/r18", "fy2025-approved/p61/r19", "fy2025-approved/p61/r23", "fy2025-approved/p61/r24", "fy2025-approved/p61/r25", "fy2025-approved/p61/r26", "fy2025-approved/p61/r27", "fy2025-approved/p61/r28", "fy2025-approved/p61/r29", "fy2025-approved/p61/r30", "fy2025-approved/p61/r31", "fy2025-approved/p61/r32", "fy2025-approved/p61/r33", "fy2025-approved/p61/r34", "fy2025-approved/p61/r35", "fy2025-approved/p61/r36", "fy2025-approved/p61/r37", "fy2025-approved/p61/r38", "fy2025-approved/p61/r39", "fy2025-approved/p61/r40", "fy2025-approved/p61/r41", "fy2025-approved/p61/r42", "fy2025-approved/p61/r44", "fy2025-approved/p62/r9", "fy2025-approved/p62/r13", "fy2025-approved/p62/r14", "fy2025-approved/p62/r15", "fy2025-approved/p62/r16", "fy2025-approved/p62/r17", "fy2025-approved/p62/r18", "fy2025-approved/p62/r19", "fy2025-approved/p62/r20", "fy2025-approved/p62/r21", "fy2025-approved/p62/r22", "fy2025-approved/p62/r23", "fy2025-approved/p62/r24", "fy2025-approved/p62/r25", "fy2025-approved/p62/r27", "fy2025-approved/p62/r31", "fy2025-approved/p62/r32", "fy2025-approved/p62/r34", "fy2025-approved/p62/r38", "fy2025-approved/p62/r39", "fy2025-approved/p62/r41", "fy2025-approved/p63/r7", "fy2025-approved/p63/r8", "fy2025-approved/p63/r10", "fy2025-approved/p63/r14", "fy2025-approved/p63/r15", "fy2025-approved/p63/r19", "fy2025-approved/p63/r20", "fy2025-approved/p63/r21", "fy2025-approved/p63/r22", "fy2025-approved/p63/r23", "fy2025-approved/p63/r24", "fy2025-approved/p63/r25", "fy2025-approved/p63/r26", "fy2025-approved/p63/r27", "fy2025-approved/p63/r28", "fy2025-approved/p63/r29", "fy2025-approved/p63/r30", "fy2025-approved/p63/r31", "fy2025-approved/p63/r32", "fy2025-approved/p63/r33", "fy2025-approved/p63/r34", "fy2025-approved/p63/r35", "fy2025-approved/p63/r36", "fy2025-approved/p63/r40", "fy2025-approved/p63/r41", "fy2025-approved/p63/r42", "fy2025-approved/p63/r43", "fy2025-approved/p64/r6", "fy2025-approved/p64/r7", "fy2025-approved/p64/r8", "fy2025-approved/p64/r9", "fy2025-approved/p64/r10", "fy2025-approved/p64/r11", "fy2025-approved/p64/r12", "fy2025-approved/p64/r13", "fy2025-approved/p64/r14", "fy2025-approved/p64/r15", "fy2025-approved/p64/r16", "fy2025-approved/p64/r17", "fy2025-approved/p64/r18", "fy2025-approved/p64/r19", "fy2025-approved/p64/r21", "fy2025-approved/p64/r22", "fy2025-approved/p64/r26", "fy2025-approved/p64/r27", "fy2025-approved/p64/r28", "fy2025-approved/p64/r29", "fy2025-approved/p64/r30", "fy2025-approved/p64/r32", "fy2025-approved/p64/r36", "fy2025-approved/p64/r37", "fy2025-approved/p64/r38", "fy2025-approved/p64/r39", "fy2025-approved/p64/r40", "fy2025-approved/p64/r41", "fy2025-approved/p64/r42", "fy2025-approved/p64/r43", "fy2025-approved/p65/r6", "fy2025-approved/p65/r7", "fy2025-approved/p65/r8", "fy2025-approved/p65/r9", "fy2025-approved/p65/r10", "fy2025-approved/p65/r11", "fy2025-approved/p65/r12", "fy2025-approved/p65/r13", "fy2025-approved/p65/r14", "fy2025-approved/p65/r15", "fy2025-approved/p65/r16", "fy2025-approved/p65/r17", "fy2025-approved/p65/r18", "fy2025-approved/p65/r19", "fy2025-approved/p65/r20", "fy2025-approved/p65/r21", "fy2025-approved/p65/r22", "fy2025-approved/p65/r23", "fy2025-approved/p65/r24", "fy2025-approved/p65/r25", "fy2025-approved/p65/r26", "fy2025-approved/p65/r27", "fy2025-approved/p65/r28", "fy2025-approved/p65/r29", "fy2025-approved/p65/r30", "fy2025-approved/p65/r31", "fy2025-approved/p65/r32", "fy2025-approved/p65/r33", "fy2025-approved/p65/r34", "fy2025-approved/p65/r35", "fy2025-approved/p65/r36", "fy2025-approved/p65/r37", "fy2025-approved/p65/r39", "fy2025-approved/p65/r40", "fy2025-approved/p65/r41", "fy2025-approved/p65/r42", "fy2025-approved/p65/r43", "fy2025-approved/p66/r6", "fy2025-approved/p66/r10", "fy2025-approved/p66/r14", "fy2025-approved/p66/r15", "fy2025-approved/p66/r16", "fy2025-approved/p66/r17", "fy2025-approved/p66/r18", "fy2025-approved/p66/r19", "fy2025-approved/p66/r20", "fy2025-approved/p66/r21", "fy2025-approved/p66/r22", "fy2025-approved/p66/r23", "fy2025-approved/p66/r24", "fy2025-approved/p66/r25", "fy2025-approved/p66/r29", "fy2025-approved/p66/r33", "fy2025-approved/p66/r37", "fy2025-approved/p66/r38", "fy2025-approved/p66/r39", "fy2025-approved/p66/r43", "fy2025-approved/p67/r9", "fy2025-approved/p67/r13", "fy2025-approved/p67/r14", "fy2025-approved/p67/r15", "fy2025-approved/p67/r16", "fy2025-approved/p67/r17", "fy2025-approved/p67/r18", "fy2025-approved/p67/r19", "fy2025-approved/p67/r20", "fy2025-approved/p67/r21", "fy2025-approved/p67/r22", "fy2025-approved/p67/r23", "fy2025-approved/p67/r24", "fy2025-approved/p67/r25", "fy2025-approved/p67/r26", "fy2025-approved/p67/r27", "fy2025-approved/p67/r28", "fy2025-approved/p67/r29", "fy2025-approved/p67/r30", "fy2025-approved/p67/r31", "fy2025-approved/p67/r32", "fy2025-approved/p67/r33", "fy2025-approved/p67/r34", "fy2025-approved/p67/r35", "fy2025-approved/p67/r36", "fy2025-approved/p67/r38", "fy2025-approved/p67/r39", "fy2025-approved/p68/r7", "fy2025-approved/p68/r8", "fy2025-approved/p68/r9", "fy2025-approved/p68/r10", "fy2025-approved/p68/r11", "fy2025-approved/p68/r15", "fy2025-approved/p68/r16", "fy2025-approved/p68/r17", "fy2025-approved/p68/r18", "fy2025-approved/p68/r19", "fy2025-approved/p68/r23", "fy2025-approved/p68/r24", "fy2025-approved/p68/r25", "fy2025-approved/p68/r26", "fy2025-approved/p68/r27", "fy2025-approved/p68/r28", "fy2025-approved/p68/r29", "fy2025-approved/p68/r30", "fy2025-approved/p68/r34", "fy2025-approved/p68/r38", "fy2025-approved/p68/r39", "fy2025-approved/p68/r40", "fy2025-approved/p68/r41", "fy2025-approved/p69/r7", "fy2025-approved/p69/r11", "fy2025-approved/p69/r15", "fy2025-approved/p69/r16", "fy2025-approved/p69/r20", "fy2025-approved/p69/r24", "fy2025-approved/p69/r25", "fy2025-approved/p69/r26", "fy2025-approved/p69/r27", "fy2025-approved/p69/r28", "fy2025-approved/p69/r29", "fy2025-approved/p69/r30", "fy2025-approved/p69/r31", "fy2025-approved/p69/r32", "fy2025-approved/p69/r33", "fy2025-approved/p69/r34", "fy2025-approved/p69/r35", "fy2025-approved/p69/r36", "fy2025-approved/p69/r37", "fy2025-approved/p69/r41", "fy2025-approved/p69/r42", "fy2025-approved/p69/r43", "fy2025-approved/p70/r6", "fy2025-approved/p70/r7", "fy2025-approved/p70/r8", "fy2025-approved/p70/r12", "fy2025-approved/p70/r16", "fy2025-approved/p70/r17", "fy2025-approved/p70/r18", "fy2025-approved/p70/r22", "fy2025-approved/p70/r25", "fy2025-approved/p70/r26", "fy2025-approved/p70/r27", "fy2025-approved/p70/r28", "fy2025-approved/p70/r32", "fy2025-approved/p70/r33", "fy2025-approved/p70/r37" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "55130", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "700,000", "dollars": 700000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "700,000", "dollars": 700000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "OTHER CHARGES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER CHARGES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p70/r6", "label_as_printed": "WORKER'S COMPENSATION INS", "page": 70, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "55150", "book_id": "fy2025-approved", "cells": [ { "as_printed": "67,500", "dollars": 67500, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "250,000", "dollars": 250000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "250,000", "dollars": 250000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "OTHER CHARGES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER CHARGES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p70/r7", "label_as_printed": "LIABILITY CLAIMS", "page": 70, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "55990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "23,218", "dollars": 23218, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "40,000", "dollars": 40000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "40,000", "dollars": 40000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "OTHER CHARGES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER CHARGES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p70/r8", "label_as_printed": "OTHER CHARGES", "page": 70, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,158,983", "dollars": 1158983, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,781,290", "dollars": 2781290, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "2,782,265", "dollars": 2782265, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 1158983, "sum": 1158983 }, { "diff": 0, "printed": 2781290, "sum": 2781290 }, { "diff": 0, "printed": 2782265, "sum": 2782265 } ], "state": "exact" }, "department": "OTHER CHARGES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER CHARGES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p70/r9", "label_as_printed": "Other Expenditures", "page": 70, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p69/r41", "fy2025-approved/p69/r42", "fy2025-approved/p69/r43", "fy2025-approved/p70/r6", "fy2025-approved/p70/r7", "fy2025-approved/p70/r8" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "62,567", "dollars": 62567, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "83,682", "dollars": 83682, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "57,408", "dollars": 57408, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "DRUG CONTROL FUND", "fund_no": "122", "heading_as_printed": null, "heading_from_total": false, "held": null, "id": "fy2025-approved/p72/r13", "label_as_printed": "Estimated Beginning Fund Balance July 1", "page": 72, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "fund_balance", "tags": [ "available_funds" ] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "83,682", "dollars": 83682, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "57,408", "dollars": 57408, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "21,058", "dollars": 21058, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "DRUG CONTROL FUND", "fund_no": "122", "heading_as_printed": null, "heading_from_total": false, "held": null, "id": "fy2025-approved/p72/r14", "label_as_printed": "Estimated Ending Fund Balance June 30", "page": 72, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "fund_balance", "tags": [ "available_funds" ] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "83,682", "dollars": 83682, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "57,408", "dollars": 57408, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "21,058", "dollars": 21058, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "DRUG CONTROL FUND", "fund_no": "122", "heading_as_printed": null, "heading_from_total": false, "held": null, "id": "fy2025-approved/p72/r15", "label_as_printed": "Estimated Restricted Fund Balance June 30", "page": 72, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "fund_balance", "tags": [ "available_funds" ] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "11,048", "dollars": 11048, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "10,000", "dollars": 10000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "10,000", "dollars": 10000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 11048, "sum": 11048 }, { "diff": 0, "printed": 10000, "sum": 10000 }, { "diff": 0, "printed": 10000, "sum": 10000 } ], "state": "exact" }, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "DRUG CONTROL FUND", "fund_no": "122", "heading_as_printed": "Fines, Forfeitures & Penalties", "heading_from_total": false, "held": null, "id": "fy2025-approved/p73/r10", "label_as_printed": "Total Fines, Forfeitures & Penalties", "page": 73, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p73/r8", "fy2025-approved/p73/r9" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "48610", "book_id": "fy2025-approved", "cells": [ { "as_printed": "7,500", "dollars": 7500, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "DRUG CONTROL FUND", "fund_no": "122", "heading_as_printed": "Other Government / Citizen Groups", "heading_from_total": false, "held": null, "id": "fy2025-approved/p73/r12", "label_as_printed": "DONATIONS", "page": 73, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "7,500", "dollars": 7500, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 7500, "sum": 7500 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "DRUG CONTROL FUND", "fund_no": "122", "heading_as_printed": "Other Government / Citizen Groups", "heading_from_total": false, "held": null, "id": "fy2025-approved/p73/r13", "label_as_printed": "Total Other Government / Citizen Groups", "page": 73, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p73/r12" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "18,548", "dollars": 18548, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "10,000", "dollars": 10000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "10,000", "dollars": 10000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 18548, "sum": 18548 }, { "diff": 0, "printed": 10000, "sum": 10000 }, { "diff": 0, "printed": 10000, "sum": 10000 } ], "state": "exact" }, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "DRUG CONTROL FUND", "fund_no": "122", "heading_as_printed": null, "heading_from_total": false, "held": null, "id": "fy2025-approved/p73/r14", "label_as_printed": "Total Revenues", "page": 73, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p73/r8", "fy2025-approved/p73/r9", "fy2025-approved/p73/r12" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "18,548", "dollars": 18548, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "10,000", "dollars": 10000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "10,000", "dollars": 10000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 18548, "sum": 18548 }, { "diff": 0, "printed": 10000, "sum": 10000 }, { "diff": 0, "printed": 10000, "sum": 10000 } ], "state": "exact" }, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "DRUG CONTROL FUND", "fund_no": "122", "heading_as_printed": null, "heading_from_total": false, "held": null, "id": "fy2025-approved/p73/r15", "label_as_printed": "Total Revenues DRUG CONTROL FUND 122", "page": 73, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p73/r8", "fy2025-approved/p73/r9", "fy2025-approved/p73/r12" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "42640", "book_id": "fy2025-approved", "cells": [ { "as_printed": "11,048", "dollars": 11048, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "10,000", "dollars": 10000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "10,000", "dollars": 10000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "DRUG CONTROL FUND", "fund_no": "122", "heading_as_printed": "Fines, Forfeitures & Penalties", "heading_from_total": false, "held": null, "id": "fy2025-approved/p73/r8", "label_as_printed": "DRUG CONTROL FINES", "page": 73, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "42910", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "DRUG CONTROL FUND", "fund_no": "122", "heading_as_printed": "Fines, Forfeitures & Penalties", "heading_from_total": false, "held": null, "id": "fy2025-approved/p73/r9", "label_as_printed": "PROCEEDS -CONFISCATED PROPERTY", "page": 73, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "53570", "book_id": "fy2025-approved", "cells": [ { "as_printed": "8,673", "dollars": 8673, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "4,000", "dollars": 4000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "6,500", "dollars": 6500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "DRUG CONTROL FUND", "fund_no": "122", "heading_as_printed": "SHERIFF'S DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p74/r10", "label_as_printed": "VETERINARY SERVICES", "page": 74, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "2,450", "dollars": 2450, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "DRUG CONTROL FUND", "fund_no": "122", "heading_as_printed": "SHERIFF'S DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p74/r11", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 74, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54010", "book_id": "fy2025-approved", "cells": [ { "as_printed": "2,741", "dollars": 2741, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "3,400", "dollars": 3400, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "3,500", "dollars": 3500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "DRUG CONTROL FUND", "fund_no": "122", "heading_as_printed": "SHERIFF'S DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p74/r12", "label_as_printed": "ANIMAL FOOD & SUPPLIES", "page": 74, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54310", "book_id": "fy2025-approved", "cells": [ { "as_printed": "3,250", "dollars": 3250, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "5,000", "dollars": 5000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "DRUG CONTROL FUND", "fund_no": "122", "heading_as_printed": "SHERIFF'S DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p74/r13", "label_as_printed": "LAW ENFORCEMENT SUPPLIES", "page": 74, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "810", "dollars": 810, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "DRUG CONTROL FUND", "fund_no": "122", "heading_as_printed": "SHERIFF'S DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p74/r14", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 74, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "55100", "book_id": "fy2025-approved", "cells": [ { "as_printed": "99", "dollars": 99, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "100", "dollars": 100, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "100", "dollars": 100, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "DRUG CONTROL FUND", "fund_no": "122", "heading_as_printed": "SHERIFF'S DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p74/r15", "label_as_printed": "TRUSTEE'S COMMISSION", "page": 74, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "19,795", "dollars": 19795, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "19,350", "dollars": 19350, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "19,350", "dollars": 19350, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 1, "printed": 19795, "sum": 19794 }, { "diff": 0, "printed": 19350, "sum": 19350 }, { "diff": 0, "printed": 19350, "sum": 19350 } ], "state": "within_rounding" }, "department": "SHERIFF'S DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "DRUG CONTROL FUND", "fund_no": "122", "heading_as_printed": "SHERIFF'S DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p74/r16", "label_as_printed": "Other Expenditures", "page": 74, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p74/r8", "fy2025-approved/p74/r9", "fy2025-approved/p74/r10", "fy2025-approved/p74/r11", "fy2025-approved/p74/r12", "fy2025-approved/p74/r13", "fy2025-approved/p74/r14", "fy2025-approved/p74/r15" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57160", "book_id": "fy2025-approved", "cells": [ { "as_printed": "13,500", "dollars": 13500, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "27,000", "dollars": 27000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "27,000", "dollars": 27000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "DRUG CONTROL FUND", "fund_no": "122", "heading_as_printed": "SHERIFF'S DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p74/r17", "label_as_printed": "LAW ENFORCEMENT EQUIPMENT", "page": 74, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "13,500", "dollars": 13500, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "27,000", "dollars": 27000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "27,000", "dollars": 27000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 13500, "sum": 13500 }, { "diff": 0, "printed": 27000, "sum": 27000 }, { "diff": 0, "printed": 27000, "sum": 27000 } ], "state": "exact" }, "department": "SHERIFF'S DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "DRUG CONTROL FUND", "fund_no": "122", "heading_as_printed": "SHERIFF'S DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p74/r18", "label_as_printed": "Capital Expenditures", "page": 74, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p74/r17" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "33,295", "dollars": 33295, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "46,350", "dollars": 46350, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "46,350", "dollars": 46350, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 1, "printed": 33295, "sum": 33294 }, { "diff": 0, "printed": 46350, "sum": 46350 }, { "diff": 0, "printed": 46350, "sum": 46350 } ], "state": "within_rounding" }, "department": "SHERIFF'S DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "DRUG CONTROL FUND", "fund_no": "122", "heading_as_printed": "SHERIFF'S DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p74/r19", "label_as_printed": "Total SHERIFF'S DEPARTMENT", "page": 74, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p74/r8", "fy2025-approved/p74/r9", "fy2025-approved/p74/r10", "fy2025-approved/p74/r11", "fy2025-approved/p74/r12", "fy2025-approved/p74/r13", "fy2025-approved/p74/r14", "fy2025-approved/p74/r15", "fy2025-approved/p74/r17" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "33,295", "dollars": 33295, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "46,350", "dollars": 46350, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "46,350", "dollars": 46350, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 1, "printed": 33295, "sum": 33294 }, { "diff": 0, "printed": 46350, "sum": 46350 }, { "diff": 0, "printed": 46350, "sum": 46350 } ], "state": "within_rounding" }, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "DRUG CONTROL FUND", "fund_no": "122", "heading_as_printed": null, "heading_from_total": false, "held": null, "id": "fy2025-approved/p74/r20", "label_as_printed": "Total Expenditures DRUG CONTROL FUND 122", "page": 74, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p74/r8", "fy2025-approved/p74/r9", "fy2025-approved/p74/r10", "fy2025-approved/p74/r11", "fy2025-approved/p74/r12", "fy2025-approved/p74/r13", "fy2025-approved/p74/r14", "fy2025-approved/p74/r15", "fy2025-approved/p74/r17" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,771", "dollars": 1771, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,500", "dollars": 2500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "2,500", "dollars": 2500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "DRUG CONTROL FUND", "fund_no": "122", "heading_as_printed": "SHERIFF'S DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p74/r8", "label_as_printed": "TRAVEL", "page": 74, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53560", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,350", "dollars": 2350, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,750", "dollars": 1750, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "DRUG CONTROL FUND", "fund_no": "122", "heading_as_printed": "SHERIFF'S DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p74/r9", "label_as_printed": "TUITION", "page": 74, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "41,093,795", "dollars": 41093795, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "42,056,046", "dollars": 42056046, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "22,181,026", "dollars": 22181026, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "ARP GRANT FUND", "fund_no": "127", "heading_as_printed": null, "heading_from_total": false, "held": null, "id": "fy2025-approved/p76/r15", "label_as_printed": "Estimated Beginning Fund Balance July 1", "page": 76, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "fund_balance", "tags": [ "available_funds" ] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "42,056,046", "dollars": 42056046, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "22,181,026", "dollars": 22181026, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "16,081,476", "dollars": 16081476, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "ARP GRANT FUND", "fund_no": "127", "heading_as_printed": null, "heading_from_total": false, "held": null, "id": "fy2025-approved/p76/r16", "label_as_printed": "Estimated Ending Fund Balance June 30", "page": 76, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "fund_balance", "tags": [ "available_funds" ] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "42,056,046", "dollars": 42056046, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "22,181,026", "dollars": 22181026, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "16,081,476", "dollars": 16081476, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "ARP GRANT FUND", "fund_no": "127", "heading_as_printed": null, "heading_from_total": false, "held": null, "id": "fy2025-approved/p76/r17", "label_as_printed": "Estimated Restricted Fund Balance June 30", "page": 76, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "fund_balance", "tags": [ "available_funds" ] }, { "account_code": "47901", "book_id": "fy2025-approved", "cells": [ { "as_printed": "20,347,220", "dollars": 20347220, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "50,000", "dollars": 50000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "ARP GRANT FUND", "fund_no": "127", "heading_as_printed": "Federal Government", "heading_from_total": false, "held": null, "id": "fy2025-approved/p77/r11", "label_as_printed": "AMERICAN RESCUE PLAN #6", "page": 77, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "47902", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "300,000", "dollars": 300000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "ARP GRANT FUND", "fund_no": "127", "heading_as_printed": "Federal Government", "heading_from_total": false, "held": null, "id": "fy2025-approved/p77/r12", "label_as_printed": "ARPA 2", "page": 77, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "20,347,220", "dollars": 20347220, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "350,000", "dollars": 350000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 20347220, "sum": 20347220 }, { "diff": 0, "printed": 350000, "sum": 350000 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "ARP GRANT FUND", "fund_no": "127", "heading_as_printed": "Federal Government", "heading_from_total": false, "held": null, "id": "fy2025-approved/p77/r13", "label_as_printed": "Total Federal Government", "page": 77, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p77/r11", "fy2025-approved/p77/r12" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "49800", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "ARP GRANT FUND", "fund_no": "127", "heading_as_printed": "Other Sources (Non-Revenue)", "heading_from_total": false, "held": null, "id": "fy2025-approved/p77/r15", "label_as_printed": "OPERATING TRANSFERS", "page": 77, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [ "transfer", "non_revenue" ] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "21,351,583", "dollars": 21351583, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,750,000", "dollars": 1750000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,000,000", "dollars": 1000000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 21351583, "sum": 21351583 }, { "diff": 0, "printed": 1750000, "sum": 1750000 }, { "diff": 0, "printed": 1000000, "sum": 1000000 } ], "state": "exact" }, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "ARP GRANT FUND", "fund_no": "127", "heading_as_printed": null, "heading_from_total": false, "held": null, "id": "fy2025-approved/p77/r16", "label_as_printed": "Total Revenues", "page": 77, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p77/r8", "fy2025-approved/p77/r11", "fy2025-approved/p77/r12", "fy2025-approved/p77/r15" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "21,351,583", "dollars": 21351583, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,750,000", "dollars": 1750000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,000,000", "dollars": 1000000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 21351583, "sum": 21351583 }, { "diff": 0, "printed": 1750000, "sum": 1750000 }, { "diff": 0, "printed": 1000000, "sum": 1000000 } ], "state": "exact" }, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "ARP GRANT FUND", "fund_no": "127", "heading_as_printed": null, "heading_from_total": false, "held": null, "id": "fy2025-approved/p77/r17", "label_as_printed": "Total Revenues ARP GRANT FUND 127", "page": 77, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p77/r8", "fy2025-approved/p77/r11", "fy2025-approved/p77/r12", "fy2025-approved/p77/r15" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "44110", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,004,363", "dollars": 1004363, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,400,000", "dollars": 1400000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,000,000", "dollars": 1000000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "ARP GRANT FUND", "fund_no": "127", "heading_as_printed": "Other Local Revenues", "heading_from_total": false, "held": null, "id": "fy2025-approved/p77/r8", "label_as_printed": "INTEREST EARNED", "page": 77, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,004,363", "dollars": 1004363, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,400,000", "dollars": 1400000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,000,000", "dollars": 1000000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 1004363, "sum": 1004363 }, { "diff": 0, "printed": 1400000, "sum": 1400000 }, { "diff": 0, "printed": 1000000, "sum": 1000000 } ], "state": "exact" }, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "ARP GRANT FUND", "fund_no": "127", "heading_as_printed": "Other Local Revenues", "heading_from_total": false, "held": null, "id": "fy2025-approved/p77/r9", "label_as_printed": "Total Other Local Revenues", "page": 77, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p77/r8" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "54990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "7,501", "dollars": 7501, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "151,663", "dollars": 151663, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "75,536", "dollars": 75536, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "AMERICAN RESCUE PLAN ACT", "edition": "approved", "edition_differs": [], "fund_name": "ARP GRANT FUND", "fund_no": "127", "heading_as_printed": "AMERICAN RESCUE PLAN ACT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p78/r10", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 78, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "25,001", "dollars": 25001, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,226,163", "dollars": 1226163, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "117,536", "dollars": 117536, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 25001, "sum": 25001 }, { "diff": 0, "printed": 1226163, "sum": 1226163 }, { "diff": 0, "printed": 117536, "sum": 117536 } ], "state": "exact" }, "department": "AMERICAN RESCUE PLAN ACT", "edition": "approved", "edition_differs": [], "fund_name": "ARP GRANT FUND", "fund_no": "127", "heading_as_printed": "AMERICAN RESCUE PLAN ACT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p78/r11", "label_as_printed": "Other Expenditures", "page": 78, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p78/r8", "fy2025-approved/p78/r9", "fy2025-approved/p78/r10" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57060", "book_id": "fy2025-approved", "cells": [ { "as_printed": "532,731", "dollars": 532731, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "555,471", "dollars": 555471, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "496,908", "dollars": 496908, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "AMERICAN RESCUE PLAN ACT", "edition": "approved", "edition_differs": [], "fund_name": "ARP GRANT FUND", "fund_no": "127", "heading_as_printed": "AMERICAN RESCUE PLAN ACT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p78/r12", "label_as_printed": "BUILDING CONSTRUCTION", "page": 78, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57090", "book_id": "fy2025-approved", "cells": [ { "as_printed": "136,720", "dollars": 136720, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "6,880", "dollars": 6880, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "6,880", "dollars": 6880, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "AMERICAN RESCUE PLAN ACT", "edition": "approved", "edition_differs": [], "fund_name": "ARP GRANT FUND", "fund_no": "127", "heading_as_printed": "AMERICAN RESCUE PLAN ACT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p78/r13", "label_as_printed": "DATA PROCESSING EQUIPMENT", "page": 78, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57180", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,950,000", "dollars": 1950000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "AMERICAN RESCUE PLAN ACT", "edition": "approved", "edition_differs": [], "fund_name": "ARP GRANT FUND", "fund_no": "127", "heading_as_printed": "AMERICAN RESCUE PLAN ACT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p78/r14", "label_as_printed": "MOTOR VEHICLES", "page": 78, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57350", "book_id": "fy2025-approved", "cells": [ { "as_printed": "57,109", "dollars": 57109, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,892", "dollars": 2892, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "2,892", "dollars": 2892, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "AMERICAN RESCUE PLAN ACT", "edition": "approved", "edition_differs": [], "fund_name": "ARP GRANT FUND", "fund_no": "127", "heading_as_printed": "AMERICAN RESCUE PLAN ACT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p78/r15", "label_as_printed": "HEALTH EQUIPMENT", "page": 78, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57900", "book_id": "fy2025-approved", "cells": [ { "as_printed": "166,986", "dollars": 166986, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "133,014", "dollars": 133014, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "126,480", "dollars": 126480, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "AMERICAN RESCUE PLAN ACT", "edition": "approved", "edition_differs": [], "fund_name": "ARP GRANT FUND", "fund_no": "127", "heading_as_printed": "AMERICAN RESCUE PLAN ACT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p78/r16", "label_as_printed": "OTHER EQUIPMENT", "page": 78, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "915,751", "dollars": 915751, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "17,450,600", "dollars": 17450600, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "6,326,765", "dollars": 6326765, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "AMERICAN RESCUE PLAN ACT", "edition": "approved", "edition_differs": [], "fund_name": "ARP GRANT FUND", "fund_no": "127", "heading_as_printed": "AMERICAN RESCUE PLAN ACT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p78/r17", "label_as_printed": "OTHER CAPITAL OUTLAY", "page": 78, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,809,297", "dollars": 1809297, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "20,098,857", "dollars": 20098857, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "6,959,925", "dollars": 6959925, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 1809297, "sum": 1809297 }, { "diff": 0, "printed": 20098857, "sum": 20098857 }, { "diff": 0, "printed": 6959925, "sum": 6959925 } ], "state": "exact" }, "department": "AMERICAN RESCUE PLAN ACT", "edition": "approved", "edition_differs": [], "fund_name": "ARP GRANT FUND", "fund_no": "127", "heading_as_printed": "AMERICAN RESCUE PLAN ACT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p78/r18", "label_as_printed": "Capital Expenditures", "page": 78, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p78/r12", "fy2025-approved/p78/r13", "fy2025-approved/p78/r14", "fy2025-approved/p78/r15", "fy2025-approved/p78/r16", "fy2025-approved/p78/r17" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,834,298", "dollars": 1834298, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "21,325,020", "dollars": 21325020, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "7,077,461", "dollars": 7077461, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 1834298, "sum": 1834298 }, { "diff": 0, "printed": 21325020, "sum": 21325020 }, { "diff": 0, "printed": 7077461, "sum": 7077461 } ], "state": "exact" }, "department": "AMERICAN RESCUE PLAN ACT", "edition": "approved", "edition_differs": [], "fund_name": "ARP GRANT FUND", "fund_no": "127", "heading_as_printed": "AMERICAN RESCUE PLAN ACT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p78/r19", "label_as_printed": "Total AMERICAN RESCUE PLAN ACT", "page": 78, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p78/r8", "fy2025-approved/p78/r9", "fy2025-approved/p78/r10", "fy2025-approved/p78/r12", "fy2025-approved/p78/r13", "fy2025-approved/p78/r14", "fy2025-approved/p78/r15", "fy2025-approved/p78/r16", "fy2025-approved/p78/r17" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "300,000", "dollars": 300000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "22,089", "dollars": 22089, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "ARPA GRANT 2 - UTILITY UPGRADES", "edition": "approved", "edition_differs": [], "fund_name": "ARP GRANT FUND", "fund_no": "127", "heading_as_printed": "ARPA GRANT 2 - UTILITY UPGRADES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p78/r21", "label_as_printed": "OTHER CAPITAL OUTLAY", "page": 78, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "300,000", "dollars": 300000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "22,089", "dollars": 22089, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 300000, "sum": 300000 }, { "diff": 0, "printed": 22089, "sum": 22089 } ], "state": "exact" }, "department": "ARPA GRANT 2 - UTILITY UPGRADES", "edition": "approved", "edition_differs": [], "fund_name": "ARP GRANT FUND", "fund_no": "127", "heading_as_printed": "ARPA GRANT 2 - UTILITY UPGRADES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p78/r22", "label_as_printed": "Capital Expenditures", "page": 78, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p78/r21" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "300,000", "dollars": 300000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "22,089", "dollars": 22089, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 300000, "sum": 300000 }, { "diff": 0, "printed": 22089, "sum": 22089 } ], "state": "exact" }, "department": "ARPA GRANT 2 - UTILITY UPGRADES", "edition": "approved", "edition_differs": [], "fund_name": "ARP GRANT FUND", "fund_no": "127", "heading_as_printed": "ARPA GRANT 2 - UTILITY UPGRADES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p78/r23", "label_as_printed": "Total ARPA GRANT 2 - UTILITY UPGRADES", "page": 78, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p78/r21" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,834,298", "dollars": 1834298, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "21,625,020", "dollars": 21625020, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "7,099,550", "dollars": 7099550, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 1834298, "sum": 1834298 }, { "diff": 0, "printed": 21625020, "sum": 21625020 }, { "diff": 0, "printed": 7099550, "sum": 7099550 } ], "state": "exact" }, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "ARP GRANT FUND", "fund_no": "127", "heading_as_printed": null, "heading_from_total": false, "held": null, "id": "fy2025-approved/p78/r24", "label_as_printed": "Total Expenditures ARP GRANT FUND 127", "page": 78, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p78/r8", "fy2025-approved/p78/r9", "fy2025-approved/p78/r10", "fy2025-approved/p78/r12", "fy2025-approved/p78/r13", "fy2025-approved/p78/r14", "fy2025-approved/p78/r15", "fy2025-approved/p78/r16", "fy2025-approved/p78/r17", "fy2025-approved/p78/r21" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53160", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,015,000", "dollars": 1015000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "AMERICAN RESCUE PLAN ACT", "edition": "approved", "edition_differs": [], "fund_name": "ARP GRANT FUND", "fund_no": "127", "heading_as_printed": "AMERICAN RESCUE PLAN ACT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p78/r8", "label_as_printed": "CONTRIBUTIONS", "page": 78, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "17,500", "dollars": 17500, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "59,500", "dollars": 59500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "42,000", "dollars": 42000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "AMERICAN RESCUE PLAN ACT", "edition": "approved", "edition_differs": [], "fund_name": "ARP GRANT FUND", "fund_no": "127", "heading_as_printed": "AMERICAN RESCUE PLAN ACT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p78/r9", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 78, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "11,274,005", "dollars": 11274005, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "9,673,713", "dollars": 9673713, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "6,255,726", "dollars": 6255726, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": null, "heading_from_total": false, "held": null, "id": "fy2025-approved/p80/r25", "label_as_printed": "Estimated Beginning Fund Balance July 1", "page": 80, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "fund_balance", "tags": [ "available_funds" ] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "9,673,713", "dollars": 9673713, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "6,255,726", "dollars": 6255726, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "4,526,475", "dollars": 4526475, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": null, "heading_from_total": false, "held": null, "id": "fy2025-approved/p80/r26", "label_as_printed": "Estimated Ending Fund Balance June 30", "page": 80, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "fund_balance", "tags": [ "available_funds" ] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "9,673,713", "dollars": 9673713, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "6,255,726", "dollars": 6255726, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "4,526,475", "dollars": 4526475, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": null, "heading_from_total": false, "held": null, "id": "fy2025-approved/p80/r27", "label_as_printed": "Estimated Restricted Fund Balance June 30", "page": 80, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "fund_balance", "tags": [ "available_funds" ] }, { "account_code": "40125", "book_id": "fy2025-approved", "cells": [ { "as_printed": "5,651", "dollars": 5651, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2025-approved/p82/r10", "label_as_printed": "TRUSTEE COLLECTIONS - BANKRUPT", "page": 82, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "40130", "book_id": "fy2025-approved", "cells": [ { "as_printed": "48,196", "dollars": 48196, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "50,000", "dollars": 50000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "50,000", "dollars": 50000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2025-approved/p82/r11", "label_as_printed": "CIRCUIT/CHANCERY COLLECT-PYR", "page": 82, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "40140", "book_id": "fy2025-approved", "cells": [ { "as_printed": "29,839", "dollars": 29839, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "41,325", "dollars": 41325, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "41,325", "dollars": 41325, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2025-approved/p82/r12", "label_as_printed": "INTEREST & PENALTY", "page": 82, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "40270", "book_id": "fy2025-approved", "cells": [ { "as_printed": "200,350", "dollars": 200350, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "170,000", "dollars": 170000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "170,000", "dollars": 170000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2025-approved/p82/r13", "label_as_printed": "BUSINESS TAX", "page": 82, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "40280", "book_id": "fy2025-approved", "cells": [ { "as_printed": "361,486", "dollars": 361486, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "284,440", "dollars": 284440, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "284,440", "dollars": 284440, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2025-approved/p82/r14", "label_as_printed": "MINERAL SEVERANCE TAX", "page": 82, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "40320", "book_id": "fy2025-approved", "cells": [ { "as_printed": "41,276", "dollars": 41276, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "28,143", "dollars": 28143, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "28,143", "dollars": 28143, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2025-approved/p82/r15", "label_as_printed": "BANK EXCISE TAX", "page": 82, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "7,043,807", "dollars": 7043807, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "9,036,308", "dollars": 9036308, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "14,061,908", "dollars": 14061908, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 7043807, "sum": 7043807 }, { "diff": 0, "printed": 9036308, "sum": 9036308 }, { "diff": 0, "printed": 14061908, "sum": 14061908 } ], "state": "exact" }, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2025-approved/p82/r16", "label_as_printed": "Total Taxes", "page": 82, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p82/r8", "fy2025-approved/p82/r9", "fy2025-approved/p82/r10", "fy2025-approved/p82/r11", "fy2025-approved/p82/r12", "fy2025-approved/p82/r13", "fy2025-approved/p82/r14", "fy2025-approved/p82/r15" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "44135", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "Other Local Revenues", "heading_from_total": false, "held": null, "id": "fy2025-approved/p82/r18", "label_as_printed": "SALE OF GASOLINE", "page": 82, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "44170", "book_id": "fy2025-approved", "cells": [ { "as_printed": "50,191", "dollars": 50191, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "20,000", "dollars": 20000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "20,000", "dollars": 20000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "Other Local Revenues", "heading_from_total": false, "held": null, "id": "fy2025-approved/p82/r19", "label_as_printed": "MISCELLANEOUS REFUNDS", "page": 82, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "44530", "book_id": "fy2025-approved", "cells": [ { "as_printed": "97,118", "dollars": 97118, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "118,404", "dollars": 118404, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "Other Local Revenues", "heading_from_total": false, "held": null, "id": "fy2025-approved/p82/r20", "label_as_printed": "SALE OF EQUIPMENT", "page": 82, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "147,309", "dollars": 147309, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "138,404", "dollars": 138404, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "20,000", "dollars": 20000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 147309, "sum": 147309 }, { "diff": 0, "printed": 138404, "sum": 138404 }, { "diff": 0, "printed": 20000, "sum": 20000 } ], "state": "exact" }, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "Other Local Revenues", "heading_from_total": false, "held": null, "id": "fy2025-approved/p82/r21", "label_as_printed": "Total Other Local Revenues", "page": 82, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p82/r18", "fy2025-approved/p82/r19", "fy2025-approved/p82/r20" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "46410", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,143,497", "dollars": 1143497, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "790,000", "dollars": 790000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "790,000", "dollars": 790000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "State of Tennessee", "heading_from_total": false, "held": null, "id": "fy2025-approved/p82/r23", "label_as_printed": "BRIDGE PROGRAM", "page": 82, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "46420", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,481,350", "dollars": 2481350, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "2,000,000", "dollars": 2000000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "State of Tennessee", "heading_from_total": false, "held": null, "id": "fy2025-approved/p82/r24", "label_as_printed": "STATE AID PROGRAM", "page": 82, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "46920", "book_id": "fy2025-approved", "cells": [ { "as_printed": "4,590,207", "dollars": 4590207, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "3,912,000", "dollars": 3912000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "3,912,000", "dollars": 3912000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "State of Tennessee", "heading_from_total": false, "held": null, "id": "fy2025-approved/p82/r25", "label_as_printed": "GASOLINE & MOTOR FUEL TAX", "page": 82, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "46925", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "10,504", "dollars": 10504, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "State of Tennessee", "heading_from_total": false, "held": null, "id": "fy2025-approved/p82/r26", "label_as_printed": "HYBRID/ELECTRIC VEHICLE REGIST", "page": 82, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "46930", "book_id": "fy2025-approved", "cells": [ { "as_printed": "145,814", "dollars": 145814, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "124,345", "dollars": 124345, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "124,345", "dollars": 124345, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "State of Tennessee", "heading_from_total": false, "held": null, "id": "fy2025-approved/p82/r27", "label_as_printed": "PETROLEUM SPECIAL TAX", "page": 82, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "46980", "book_id": "fy2025-approved", "cells": [ { "as_printed": "517", "dollars": 517, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,900,000", "dollars": 1900000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,900,000", "dollars": 1900000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "State of Tennessee", "heading_from_total": false, "held": null, "id": "fy2025-approved/p82/r28", "label_as_printed": "OTHER STATE GRANTS", "page": 82, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "5,880,034", "dollars": 5880034, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "9,218,199", "dollars": 9218199, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "8,726,345", "dollars": 8726345, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -1, "printed": 5880034, "sum": 5880035 }, { "diff": 0, "printed": 9218199, "sum": 9218199 }, { "diff": 0, "printed": 8726345, "sum": 8726345 } ], "state": "within_rounding" }, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "State of Tennessee", "heading_from_total": false, "held": null, "id": "fy2025-approved/p82/r29", "label_as_printed": "Total State of Tennessee", "page": 82, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p82/r23", "fy2025-approved/p82/r24", "fy2025-approved/p82/r25", "fy2025-approved/p82/r26", "fy2025-approved/p82/r27", "fy2025-approved/p82/r28" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "47230", "book_id": "fy2025-approved", "cells": [ { "as_printed": "4,650", "dollars": 4650, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "Federal Government", "heading_from_total": false, "held": null, "id": "fy2025-approved/p82/r31", "label_as_printed": "DISASTER RELIEF", "page": 82, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "47301", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "Federal Government", "heading_from_total": false, "held": null, "id": "fy2025-approved/p82/r32", "label_as_printed": "COVID-19 GRANT #1", "page": 82, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "47590", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "Federal Government", "heading_from_total": false, "held": null, "id": "fy2025-approved/p82/r33", "label_as_printed": "OTHER FEDERAL THROUGH STATE", "page": 82, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "4,650", "dollars": 4650, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 4650, "sum": 4650 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "Federal Government", "heading_from_total": false, "held": null, "id": "fy2025-approved/p82/r34", "label_as_printed": "Total Federal Government", "page": 82, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p82/r31", "fy2025-approved/p82/r32", "fy2025-approved/p82/r33" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "48120", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "109,737", "dollars": 109737, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "Other Government / Citizen Groups", "heading_from_total": false, "held": null, "id": "fy2025-approved/p82/r36", "label_as_printed": "PAVING & MAINTENANCE", "page": 82, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "48130", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "Other Government / Citizen Groups", "heading_from_total": false, "held": null, "id": "fy2025-approved/p82/r37", "label_as_printed": "CONTRIBUTIONS", "page": 82, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "109,737", "dollars": 109737, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 109737, "sum": 109737 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "Other Government / Citizen Groups", "heading_from_total": false, "held": null, "id": "fy2025-approved/p82/r38", "label_as_printed": "Total Other Government / Citizen Groups", "page": 82, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p82/r36", "fy2025-approved/p82/r37" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "49700", "book_id": "fy2025-approved", "cells": [ { "as_printed": "55,780", "dollars": 55780, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "103,294", "dollars": 103294, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "Other Sources (Non-Revenue)", "heading_from_total": false, "held": null, "id": "fy2025-approved/p82/r40", "label_as_printed": "INSURANCE RECOVERY", "page": 82, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [ "non_revenue" ] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "55,780", "dollars": 55780, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "103,294", "dollars": 103294, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 55780, "sum": 55780 }, { "diff": 0, "printed": 103294, "sum": 103294 }, { "diff": 0, "printed": 3000, "sum": 3000 } ], "state": "exact" }, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "Other Sources (Non-Revenue)", "heading_from_total": false, "held": null, "id": "fy2025-approved/p82/r41", "label_as_printed": "Total Other Sources (Non-Revenue)", "page": 82, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p82/r40" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [ "non_revenue" ] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "13,131,580", "dollars": 13131580, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "18,605,942", "dollars": 18605942, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "22,811,253", "dollars": 22811253, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -1, "printed": 13131580, "sum": 13131581 }, { "diff": 0, "printed": 18605942, "sum": 18605942 }, { "diff": 0, "printed": 22811253, "sum": 22811253 } ], "state": "within_rounding" }, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": null, "heading_from_total": false, "held": null, "id": "fy2025-approved/p82/r42", "label_as_printed": "Total Revenues", "page": 82, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p82/r8", "fy2025-approved/p82/r9", "fy2025-approved/p82/r10", "fy2025-approved/p82/r11", "fy2025-approved/p82/r12", "fy2025-approved/p82/r13", "fy2025-approved/p82/r14", "fy2025-approved/p82/r15", "fy2025-approved/p82/r18", "fy2025-approved/p82/r19", "fy2025-approved/p82/r20", "fy2025-approved/p82/r23", "fy2025-approved/p82/r24", "fy2025-approved/p82/r25", "fy2025-approved/p82/r26", "fy2025-approved/p82/r27", "fy2025-approved/p82/r28", "fy2025-approved/p82/r31", "fy2025-approved/p82/r32", "fy2025-approved/p82/r33", "fy2025-approved/p82/r36", "fy2025-approved/p82/r37", "fy2025-approved/p82/r40" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "13,131,580", "dollars": 13131580, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "18,605,942", "dollars": 18605942, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "22,811,253", "dollars": 22811253, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -1, "printed": 13131580, "sum": 13131581 }, { "diff": 0, "printed": 18605942, "sum": 18605942 }, { "diff": 0, "printed": 22811253, "sum": 22811253 } ], "state": "within_rounding" }, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": null, "heading_from_total": false, "held": null, "id": "fy2025-approved/p82/r43", "label_as_printed": "Total Revenues GENERAL ROADS FUND 131", "page": 82, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p82/r8", "fy2025-approved/p82/r9", "fy2025-approved/p82/r10", "fy2025-approved/p82/r11", "fy2025-approved/p82/r12", "fy2025-approved/p82/r13", "fy2025-approved/p82/r14", "fy2025-approved/p82/r15", "fy2025-approved/p82/r18", "fy2025-approved/p82/r19", "fy2025-approved/p82/r20", "fy2025-approved/p82/r23", "fy2025-approved/p82/r24", "fy2025-approved/p82/r25", "fy2025-approved/p82/r26", "fy2025-approved/p82/r27", "fy2025-approved/p82/r28", "fy2025-approved/p82/r31", "fy2025-approved/p82/r32", "fy2025-approved/p82/r33", "fy2025-approved/p82/r36", "fy2025-approved/p82/r37", "fy2025-approved/p82/r40" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "40110", "book_id": "fy2025-approved", "cells": [ { "as_printed": "6,294,538", "dollars": 6294538, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "8,384,400", "dollars": 8384400, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "13,410,000", "dollars": 13410000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2025-approved/p82/r8", "label_as_printed": "CURRENT PROPERTY TAX", "page": 82, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "40120", "book_id": "fy2025-approved", "cells": [ { "as_printed": "62,471", "dollars": 62471, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "75,000", "dollars": 75000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "75,000", "dollars": 75000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2025-approved/p82/r9", "label_as_printed": "TRUSTEE'S COLLECTIONS - PYR", "page": 82, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "53200", "book_id": "fy2025-approved", "cells": [ { "as_printed": "7,113", "dollars": 7113, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "10,825", "dollars": 10825, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "10,000", "dollars": 10000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "ADMINISTRATION", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "ADMINISTRATION", "heading_from_total": false, "held": null, "id": "fy2025-approved/p84/r10", "label_as_printed": "DUES & MEMBERSHIPS", "page": 84, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53310", "book_id": "fy2025-approved", "cells": [ { "as_printed": "3,535", "dollars": 3535, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "7,500", "dollars": 7500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "7,500", "dollars": 7500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "ADMINISTRATION", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "ADMINISTRATION", "heading_from_total": false, "held": null, "id": "fy2025-approved/p84/r11", "label_as_printed": "LEGAL SERVICES", "page": 84, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53490", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,500", "dollars": 1500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "ADMINISTRATION", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "ADMINISTRATION", "heading_from_total": false, "held": null, "id": "fy2025-approved/p84/r12", "label_as_printed": "PRINTING, STATIONARY & FORMS", "page": 84, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53510", "book_id": "fy2025-approved", "cells": [ { "as_printed": "2,799", "dollars": 2799, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "4,000", "dollars": 4000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "3,500", "dollars": 3500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "ADMINISTRATION", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "ADMINISTRATION", "heading_from_total": false, "held": null, "id": "fy2025-approved/p84/r13", "label_as_printed": "RENTALS", "page": 84, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2025-approved", "cells": [ { "as_printed": "22,552", "dollars": 22552, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "20,000", "dollars": 20000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "30,000", "dollars": 30000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "ADMINISTRATION", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "ADMINISTRATION", "heading_from_total": false, "held": null, "id": "fy2025-approved/p84/r14", "label_as_printed": "TRAVEL", "page": 84, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "6,047", "dollars": 6047, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "8,000", "dollars": 8000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "7,000", "dollars": 7000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "ADMINISTRATION", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "ADMINISTRATION", "heading_from_total": false, "held": null, "id": "fy2025-approved/p84/r15", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 84, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54130", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,537", "dollars": 1537, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,500", "dollars": 2500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "3,500", "dollars": 3500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "ADMINISTRATION", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "ADMINISTRATION", "heading_from_total": false, "held": null, "id": "fy2025-approved/p84/r16", "label_as_printed": "DRUGS & MEDICAL SUPPLIES", "page": 84, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54350", "book_id": "fy2025-approved", "cells": [ { "as_printed": "3,370", "dollars": 3370, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "3,500", "dollars": 3500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "3,500", "dollars": 3500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "ADMINISTRATION", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "ADMINISTRATION", "heading_from_total": false, "held": null, "id": "fy2025-approved/p84/r17", "label_as_printed": "OFFICE SUPPLIES", "page": 84, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "68,429", "dollars": 68429, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "115,392", "dollars": 115392, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "100,000", "dollars": 100000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "ADMINISTRATION", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "ADMINISTRATION", "heading_from_total": false, "held": null, "id": "fy2025-approved/p84/r18", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 84, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "124,331", "dollars": 124331, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "183,417", "dollars": 183417, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "176,800", "dollars": 176800, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -1, "printed": 124331, "sum": 124332 }, { "diff": 0, "printed": 183417, "sum": 183417 }, { "diff": 0, "printed": 176800, "sum": 176800 } ], "state": "within_rounding" }, "department": "ADMINISTRATION", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "ADMINISTRATION", "heading_from_total": false, "held": null, "id": "fy2025-approved/p84/r19", "label_as_printed": "Other Expenditures", "page": 84, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p84/r9", "fy2025-approved/p84/r10", "fy2025-approved/p84/r11", "fy2025-approved/p84/r12", "fy2025-approved/p84/r13", "fy2025-approved/p84/r14", "fy2025-approved/p84/r15", "fy2025-approved/p84/r16", "fy2025-approved/p84/r17", "fy2025-approved/p84/r18" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "719,564", "dollars": 719564, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "849,121", "dollars": 849121, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "979,196", "dollars": 979196, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -1, "printed": 719564, "sum": 719565 }, { "diff": 0, "printed": 849121, "sum": 849121 }, { "diff": 0, "printed": 979196, "sum": 979196 } ], "state": "within_rounding" }, "department": "ADMINISTRATION", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "ADMINISTRATION", "heading_from_total": false, "held": null, "id": "fy2025-approved/p84/r20", "label_as_printed": "Total ADMINISTRATION", "page": 84, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p84/r8", "fy2025-approved/p84/r9", "fy2025-approved/p84/r10", "fy2025-approved/p84/r11", "fy2025-approved/p84/r12", "fy2025-approved/p84/r13", "fy2025-approved/p84/r14", "fy2025-approved/p84/r15", "fy2025-approved/p84/r16", "fy2025-approved/p84/r17", "fy2025-approved/p84/r18" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "3,949,189", "dollars": 3949189, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "4,555,047", "dollars": 4555047, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "5,709,761", "dollars": 5709761, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "HIGHWAY & BRIDGE MAINTENANCE", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "HIGHWAY & BRIDGE MAINTENANCE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p84/r22", "label_as_printed": "Salaries & Benefits", "page": 84, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53510", "book_id": "fy2025-approved", "cells": [ { "as_printed": "648", "dollars": 648, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "15,820", "dollars": 15820, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "20,000", "dollars": 20000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "HIGHWAY & BRIDGE MAINTENANCE", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "HIGHWAY & BRIDGE MAINTENANCE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p84/r23", "label_as_printed": "RENTALS", "page": 84, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53560", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "4,500", "dollars": 4500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "4,500", "dollars": 4500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "HIGHWAY & BRIDGE MAINTENANCE", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "HIGHWAY & BRIDGE MAINTENANCE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p84/r24", "label_as_printed": "TUITION", "page": 84, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "643,281", "dollars": 643281, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "525,068", "dollars": 525068, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "720,000", "dollars": 720000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "HIGHWAY & BRIDGE MAINTENANCE", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "HIGHWAY & BRIDGE MAINTENANCE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p84/r25", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 84, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54040", "book_id": "fy2025-approved", "cells": [ { "as_printed": "2,136,332", "dollars": 2136332, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "3,003,106", "dollars": 3003106, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "3,000,000", "dollars": 3000000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "HIGHWAY & BRIDGE MAINTENANCE", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "HIGHWAY & BRIDGE MAINTENANCE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p84/r26", "label_as_printed": "ASPHALT - HOT MIX", "page": 84, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54050", "book_id": "fy2025-approved", "cells": [ { "as_printed": "54,709", "dollars": 54709, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "85,000", "dollars": 85000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "85,000", "dollars": 85000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "HIGHWAY & BRIDGE MAINTENANCE", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "HIGHWAY & BRIDGE MAINTENANCE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p84/r27", "label_as_printed": "ASPHALT - LIQUID", "page": 84, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54080", "book_id": "fy2025-approved", "cells": [ { "as_printed": "6,309", "dollars": 6309, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "35,000", "dollars": 35000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "35,000", "dollars": 35000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "HIGHWAY & BRIDGE MAINTENANCE", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "HIGHWAY & BRIDGE MAINTENANCE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p84/r28", "label_as_printed": "CONCRETE", "page": 84, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54090", "book_id": "fy2025-approved", "cells": [ { "as_printed": "94,653", "dollars": 94653, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "200,000", "dollars": 200000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "200,000", "dollars": 200000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "HIGHWAY & BRIDGE MAINTENANCE", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "HIGHWAY & BRIDGE MAINTENANCE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p84/r29", "label_as_printed": "CRUSHED STONE", "page": 84, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54200", "book_id": "fy2025-approved", "cells": [ { "as_printed": "11,825", "dollars": 11825, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "3,500", "dollars": 3500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "HIGHWAY & BRIDGE MAINTENANCE", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "HIGHWAY & BRIDGE MAINTENANCE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p84/r30", "label_as_printed": "FERTILIZER, LIME & SEED", "page": 84, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54400", "book_id": "fy2025-approved", "cells": [ { "as_printed": "62,696", "dollars": 62696, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "100,000", "dollars": 100000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "100,000", "dollars": 100000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "HIGHWAY & BRIDGE MAINTENANCE", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "HIGHWAY & BRIDGE MAINTENANCE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p84/r31", "label_as_printed": "PIPE - METAL", "page": 84, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54440", "book_id": "fy2025-approved", "cells": [ { "as_printed": "229,005", "dollars": 229005, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "550,000", "dollars": 550000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "550,000", "dollars": 550000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "HIGHWAY & BRIDGE MAINTENANCE", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "HIGHWAY & BRIDGE MAINTENANCE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p84/r32", "label_as_printed": "SALT", "page": 84, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54450", "book_id": "fy2025-approved", "cells": [ { "as_printed": "516", "dollars": 516, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "HIGHWAY & BRIDGE MAINTENANCE", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "HIGHWAY & BRIDGE MAINTENANCE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p84/r33", "label_as_printed": "SAND", "page": 84, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54460", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "15,000", "dollars": 15000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "15,000", "dollars": 15000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "HIGHWAY & BRIDGE MAINTENANCE", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "HIGHWAY & BRIDGE MAINTENANCE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p84/r34", "label_as_printed": "SMALL TOOLS", "page": 84, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54470", "book_id": "fy2025-approved", "cells": [ { "as_printed": "10,531", "dollars": 10531, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "45,000", "dollars": 45000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "45,000", "dollars": 45000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "HIGHWAY & BRIDGE MAINTENANCE", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "HIGHWAY & BRIDGE MAINTENANCE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p84/r35", "label_as_printed": "STRUCTURAL STEEL", "page": 84, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "71,307", "dollars": 71307, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "65,000", "dollars": 65000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "85,000", "dollars": 85000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "HIGHWAY & BRIDGE MAINTENANCE", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "HIGHWAY & BRIDGE MAINTENANCE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p84/r36", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 84, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "3,321,812", "dollars": 3321812, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "4,647,494", "dollars": 4647494, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "4,864,000", "dollars": 4864000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 3321812, "sum": 3321812 }, { "diff": 0, "printed": 4647494, "sum": 4647494 }, { "diff": 0, "printed": 4864000, "sum": 4864000 } ], "state": "exact" }, "department": "HIGHWAY & BRIDGE MAINTENANCE", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "HIGHWAY & BRIDGE MAINTENANCE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p84/r37", "label_as_printed": "Other Expenditures", "page": 84, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p84/r23", "fy2025-approved/p84/r24", "fy2025-approved/p84/r25", "fy2025-approved/p84/r26", "fy2025-approved/p84/r27", "fy2025-approved/p84/r28", "fy2025-approved/p84/r29", "fy2025-approved/p84/r30", "fy2025-approved/p84/r31", "fy2025-approved/p84/r32", "fy2025-approved/p84/r33", "fy2025-approved/p84/r34", "fy2025-approved/p84/r35", "fy2025-approved/p84/r36" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "7,271,001", "dollars": 7271001, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "9,202,541", "dollars": 9202541, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "10,573,761", "dollars": 10573761, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 7271001, "sum": 7271001 }, { "diff": 0, "printed": 9202541, "sum": 9202541 }, { "diff": 0, "printed": 10573761, "sum": 10573761 } ], "state": "exact" }, "department": "HIGHWAY & BRIDGE MAINTENANCE", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "HIGHWAY & BRIDGE MAINTENANCE", "heading_from_total": false, "held": null, "id": "fy2025-approved/p84/r38", "label_as_printed": "Total HIGHWAY & BRIDGE MAINTENANCE", "page": 84, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p84/r22", "fy2025-approved/p84/r23", "fy2025-approved/p84/r24", "fy2025-approved/p84/r25", "fy2025-approved/p84/r26", "fy2025-approved/p84/r27", "fy2025-approved/p84/r28", "fy2025-approved/p84/r29", "fy2025-approved/p84/r30", "fy2025-approved/p84/r31", "fy2025-approved/p84/r32", "fy2025-approved/p84/r33", "fy2025-approved/p84/r34", "fy2025-approved/p84/r35", "fy2025-approved/p84/r36" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "583,527", "dollars": 583527, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "623,573", "dollars": 623573, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "775,600", "dollars": 775600, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "OPERATION & MAINT OF EQUIPMENT", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "OPERATION & MAINT OF EQUIPMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p84/r40", "label_as_printed": "Salaries & Benefits", "page": 84, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53300", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,248", "dollars": 1248, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,500", "dollars": 2500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "15,000", "dollars": 15000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "OPERATION & MAINT OF EQUIPMENT", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "OPERATION & MAINT OF EQUIPMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p84/r41", "label_as_printed": "OPERATING LEASE PAYMENTS", "page": 84, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53360", "book_id": "fy2025-approved", "cells": [ { "as_printed": "9,137", "dollars": 9137, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "30,000", "dollars": 30000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "30,000", "dollars": 30000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "OPERATION & MAINT OF EQUIPMENT", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "OPERATION & MAINT OF EQUIPMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p84/r42", "label_as_printed": "MAINT. & REPAIRS-EQUIPMENT", "page": 84, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53380", "book_id": "fy2025-approved", "cells": [ { "as_printed": "14,331", "dollars": 14331, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "20,000", "dollars": 20000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "20,000", "dollars": 20000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "OPERATION & MAINT OF EQUIPMENT", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "OPERATION & MAINT OF EQUIPMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p84/r43", "label_as_printed": "MAINT. & REPAIRS-VEHICLES", "page": 84, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "595,233", "dollars": 595233, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "665,704", "dollars": 665704, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "802,396", "dollars": 802396, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "ADMINISTRATION", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "ADMINISTRATION", "heading_from_total": false, "held": null, "id": "fy2025-approved/p84/r8", "label_as_printed": "Salaries & Benefits", "page": 84, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53070", "book_id": "fy2025-approved", "cells": [ { "as_printed": "8,950", "dollars": 8950, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "10,200", "dollars": 10200, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "10,800", "dollars": 10800, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "ADMINISTRATION", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "ADMINISTRATION", "heading_from_total": false, "held": null, "id": "fy2025-approved/p84/r9", "label_as_printed": "COMMUNICATION", "page": 84, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54250", "book_id": "fy2025-approved", "cells": [ { "as_printed": "117,001", "dollars": 117001, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "145,000", "dollars": 145000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "145,000", "dollars": 145000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "OPERATION & MAINT OF EQUIPMENT", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "OPERATION & MAINT OF EQUIPMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p85/r10", "label_as_printed": "GASOLINE", "page": 85, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54330", "book_id": "fy2025-approved", "cells": [ { "as_printed": "21,161", "dollars": 21161, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "20,000", "dollars": 20000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "30,000", "dollars": 30000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "OPERATION & MAINT OF EQUIPMENT", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "OPERATION & MAINT OF EQUIPMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p85/r11", "label_as_printed": "LUBRICANTS", "page": 85, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54460", "book_id": "fy2025-approved", "cells": [ { "as_printed": "17,447", "dollars": 17447, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "20,000", "dollars": 20000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "25,000", "dollars": 25000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "OPERATION & MAINT OF EQUIPMENT", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "OPERATION & MAINT OF EQUIPMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p85/r12", "label_as_printed": "SMALL TOOLS", "page": 85, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54500", "book_id": "fy2025-approved", "cells": [ { "as_printed": "59,207", "dollars": 59207, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "75,000", "dollars": 75000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "85,000", "dollars": 85000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "OPERATION & MAINT OF EQUIPMENT", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "OPERATION & MAINT OF EQUIPMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p85/r13", "label_as_printed": "TIRES & TUBES", "page": 85, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54530", "book_id": "fy2025-approved", "cells": [ { "as_printed": "99,443", "dollars": 99443, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "124,855", "dollars": 124855, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "120,000", "dollars": 120000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "OPERATION & MAINT OF EQUIPMENT", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "OPERATION & MAINT OF EQUIPMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p85/r14", "label_as_printed": "VEHICLE PARTS", "page": 85, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "41,419", "dollars": 41419, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "60,000", "dollars": 60000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "60,000", "dollars": 60000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "OPERATION & MAINT OF EQUIPMENT", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "OPERATION & MAINT OF EQUIPMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p85/r15", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 85, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "800,143", "dollars": 800143, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,136,944", "dollars": 1136944, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,021,500", "dollars": 1021500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -1, "printed": 800143, "sum": 800144 }, { "diff": 0, "printed": 1136944, "sum": 1136944 }, { "diff": 0, "printed": 1021500, "sum": 1021500 } ], "state": "within_rounding" }, "department": "OPERATION & MAINT OF EQUIPMENT", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "OPERATION & MAINT OF EQUIPMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p85/r16", "label_as_printed": "Other Expenditures", "page": 85, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p84/r41", "fy2025-approved/p84/r42", "fy2025-approved/p84/r43", "fy2025-approved/p85/r6", "fy2025-approved/p85/r7", "fy2025-approved/p85/r8", "fy2025-approved/p85/r9", "fy2025-approved/p85/r10", "fy2025-approved/p85/r11", "fy2025-approved/p85/r12", "fy2025-approved/p85/r13", "fy2025-approved/p85/r14", "fy2025-approved/p85/r15" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,383,670", "dollars": 1383670, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,760,517", "dollars": 1760517, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,797,100", "dollars": 1797100, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -1, "printed": 1383670, "sum": 1383671 }, { "diff": 0, "printed": 1760517, "sum": 1760517 }, { "diff": 0, "printed": 1797100, "sum": 1797100 } ], "state": "within_rounding" }, "department": "OPERATION & MAINT OF EQUIPMENT", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "OPERATION & MAINT OF EQUIPMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p85/r17", "label_as_printed": "Total OPERATION & MAINT OF EQUIPMENT", "page": 85, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p84/r40", "fy2025-approved/p84/r41", "fy2025-approved/p84/r42", "fy2025-approved/p84/r43", "fy2025-approved/p85/r6", "fy2025-approved/p85/r7", "fy2025-approved/p85/r8", "fy2025-approved/p85/r9", "fy2025-approved/p85/r10", "fy2025-approved/p85/r11", "fy2025-approved/p85/r12", "fy2025-approved/p85/r13", "fy2025-approved/p85/r14", "fy2025-approved/p85/r15" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "525,558", "dollars": 525558, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "598,421", "dollars": 598421, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "779,855", "dollars": 779855, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "TRAFFIC CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "TRAFFIC CONTROL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p85/r19", "label_as_printed": "Salaries & Benefits", "page": 85, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53200", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,705", "dollars": 1705, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "13,000", "dollars": 13000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "15,000", "dollars": 15000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "TRAFFIC CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "TRAFFIC CONTROL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p85/r20", "label_as_printed": "DUES & MEMBERSHIPS", "page": 85, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53360", "book_id": "fy2025-approved", "cells": [ { "as_printed": "710", "dollars": 710, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "TRAFFIC CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "TRAFFIC CONTROL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p85/r21", "label_as_printed": "MAINT. & REPAIRS-EQUIPMENT", "page": 85, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "696", "dollars": 696, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "13,000", "dollars": 13000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "13,000", "dollars": 13000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "TRAFFIC CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "TRAFFIC CONTROL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p85/r22", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 85, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54150", "book_id": "fy2025-approved", "cells": [ { "as_printed": "34,143", "dollars": 34143, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "30,000", "dollars": 30000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "30,000", "dollars": 30000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "TRAFFIC CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "TRAFFIC CONTROL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p85/r23", "label_as_printed": "ELECTRICITY", "page": 85, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54430", "book_id": "fy2025-approved", "cells": [ { "as_printed": "50,580", "dollars": 50580, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "90,000", "dollars": 90000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "100,000", "dollars": 100000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "TRAFFIC CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "TRAFFIC CONTROL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p85/r24", "label_as_printed": "ROAD SIGNS", "page": 85, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54460", "book_id": "fy2025-approved", "cells": [ { "as_printed": "820", "dollars": 820, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,000", "dollars": 2000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "2,000", "dollars": 2000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "TRAFFIC CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "TRAFFIC CONTROL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p85/r25", "label_as_printed": "SMALL TOOLS", "page": 85, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54510", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,950", "dollars": 1950, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "5,000", "dollars": 5000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "5,000", "dollars": 5000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "TRAFFIC CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "TRAFFIC CONTROL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p85/r26", "label_as_printed": "UNIFORMS", "page": 85, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "94,121", "dollars": 94121, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "167,071", "dollars": 167071, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "120,000", "dollars": 120000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "TRAFFIC CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "TRAFFIC CONTROL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p85/r27", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 85, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "184,725", "dollars": 184725, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "321,071", "dollars": 321071, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "285,000", "dollars": 285000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 184725, "sum": 184725 }, { "diff": 0, "printed": 321071, "sum": 321071 }, { "diff": 0, "printed": 285000, "sum": 285000 } ], "state": "exact" }, "department": "TRAFFIC CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "TRAFFIC CONTROL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p85/r28", "label_as_printed": "Other Expenditures", "page": 85, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p85/r20", "fy2025-approved/p85/r21", "fy2025-approved/p85/r22", "fy2025-approved/p85/r23", "fy2025-approved/p85/r24", "fy2025-approved/p85/r25", "fy2025-approved/p85/r26", "fy2025-approved/p85/r27" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "710,282", "dollars": 710282, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "919,492", "dollars": 919492, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,064,855", "dollars": 1064855, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -1, "printed": 710282, "sum": 710283 }, { "diff": 0, "printed": 919492, "sum": 919492 }, { "diff": 0, "printed": 1064855, "sum": 1064855 } ], "state": "within_rounding" }, "department": "TRAFFIC CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "TRAFFIC CONTROL", "heading_from_total": false, "held": null, "id": "fy2025-approved/p85/r29", "label_as_printed": "Total TRAFFIC CONTROL", "page": 85, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p85/r19", "fy2025-approved/p85/r20", "fy2025-approved/p85/r21", "fy2025-approved/p85/r22", "fy2025-approved/p85/r23", "fy2025-approved/p85/r24", "fy2025-approved/p85/r25", "fy2025-approved/p85/r26", "fy2025-approved/p85/r27" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53070", "book_id": "fy2025-approved", "cells": [ { "as_printed": "21,640", "dollars": 21640, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "25,000", "dollars": 25000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "25,000", "dollars": 25000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "OTHER CHARGES", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "OTHER CHARGES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p85/r31", "label_as_printed": "COMMUNICATION", "page": 85, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53120", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "10,000", "dollars": 10000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "10,000", "dollars": 10000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "OTHER CHARGES", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "OTHER CHARGES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p85/r32", "label_as_printed": "CONTRACTS - PRIVATE AGENCIES", "page": 85, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53330", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,725", "dollars": 1725, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,009", "dollars": 2009, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "2,000", "dollars": 2000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "OTHER CHARGES", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "OTHER CHARGES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p85/r33", "label_as_printed": "LICENSES", "page": 85, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54150", "book_id": "fy2025-approved", "cells": [ { "as_printed": "16,436", "dollars": 16436, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "25,000", "dollars": 25000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "25,000", "dollars": 25000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "OTHER CHARGES", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "OTHER CHARGES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p85/r34", "label_as_printed": "ELECTRICITY", "page": 85, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54340", "book_id": "fy2025-approved", "cells": [ { "as_printed": "5,116", "dollars": 5116, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "3,750", "dollars": 3750, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "3,750", "dollars": 3750, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "OTHER CHARGES", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "OTHER CHARGES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p85/r35", "label_as_printed": "NATURAL GAS", "page": 85, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54540", "book_id": "fy2025-approved", "cells": [ { "as_printed": "4,734", "dollars": 4734, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "4,300", "dollars": 4300, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "4,500", "dollars": 4500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "OTHER CHARGES", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "OTHER CHARGES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p85/r36", "label_as_printed": "WATER & SEWER", "page": 85, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "55020", "book_id": "fy2025-approved", "cells": [ { "as_printed": "54,836", "dollars": 54836, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "205,000", "dollars": 205000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "260,000", "dollars": 260000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "OTHER CHARGES", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "OTHER CHARGES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p85/r37", "label_as_printed": "BUILDING & CONTENTS INSURANCE", "page": 85, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "55040", "book_id": "fy2025-approved", "cells": [ { "as_printed": "8,988", "dollars": 8988, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "24,000", "dollars": 24000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "15,000", "dollars": 15000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "OTHER CHARGES", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "OTHER CHARGES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p85/r38", "label_as_printed": "INDIRECT COST", "page": 85, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "55100", "book_id": "fy2025-approved", "cells": [ { "as_printed": "179,633", "dollars": 179633, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "230,000", "dollars": 230000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "155,000", "dollars": 155000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "OTHER CHARGES", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "OTHER CHARGES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p85/r39", "label_as_printed": "TRUSTEE'S COMMISSION", "page": 85, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "55130", "book_id": "fy2025-approved", "cells": [ { "as_printed": "132,671", "dollars": 132671, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "132,671", "dollars": 132671, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "132,671", "dollars": 132671, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "OTHER CHARGES", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "OTHER CHARGES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p85/r40", "label_as_printed": "WORKER'S COMPENSATION INS", "page": 85, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "425,778", "dollars": 425778, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "661,730", "dollars": 661730, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "632,921", "dollars": 632921, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -1, "printed": 425778, "sum": 425779 }, { "diff": 0, "printed": 661730, "sum": 661730 }, { "diff": 0, "printed": 632921, "sum": 632921 } ], "state": "within_rounding" }, "department": "OTHER CHARGES", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "OTHER CHARGES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p85/r41", "label_as_printed": "Other Expenditures", "page": 85, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p85/r31", "fy2025-approved/p85/r32", "fy2025-approved/p85/r33", "fy2025-approved/p85/r34", "fy2025-approved/p85/r35", "fy2025-approved/p85/r36", "fy2025-approved/p85/r37", "fy2025-approved/p85/r38", "fy2025-approved/p85/r39", "fy2025-approved/p85/r40" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "425,778", "dollars": 425778, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "661,730", "dollars": 661730, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "632,921", "dollars": 632921, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -1, "printed": 425778, "sum": 425779 }, { "diff": 0, "printed": 661730, "sum": 661730 }, { "diff": 0, "printed": 632921, "sum": 632921 } ], "state": "within_rounding" }, "department": "OTHER CHARGES", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "OTHER CHARGES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p85/r42", "label_as_printed": "Total OTHER CHARGES", "page": 85, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p85/r31", "fy2025-approved/p85/r32", "fy2025-approved/p85/r33", "fy2025-approved/p85/r34", "fy2025-approved/p85/r35", "fy2025-approved/p85/r36", "fy2025-approved/p85/r37", "fy2025-approved/p85/r38", "fy2025-approved/p85/r39", "fy2025-approved/p85/r40" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "14,368", "dollars": 14368, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "65,540", "dollars": 65540, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "15,000", "dollars": 15000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "OPERATION & MAINT OF EQUIPMENT", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "OPERATION & MAINT OF EQUIPMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p85/r6", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 85, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54120", "book_id": "fy2025-approved", "cells": [ { "as_printed": "230,490", "dollars": 230490, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "260,000", "dollars": 260000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "260,000", "dollars": 260000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "OPERATION & MAINT OF EQUIPMENT", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "OPERATION & MAINT OF EQUIPMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p85/r7", "label_as_printed": "DIESEL FUEL", "page": 85, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54180", "book_id": "fy2025-approved", "cells": [ { "as_printed": "173,522", "dollars": 173522, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "310,549", "dollars": 310549, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "210,000", "dollars": 210000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "OPERATION & MAINT OF EQUIPMENT", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "OPERATION & MAINT OF EQUIPMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p85/r8", "label_as_printed": "EQUIPMENT & MACHINERY PARTS", "page": 85, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54240", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,370", "dollars": 1370, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "3,500", "dollars": 3500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "6,500", "dollars": 6500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "OPERATION & MAINT OF EQUIPMENT", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "OPERATION & MAINT OF EQUIPMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p85/r9", "label_as_printed": "GARAGE SUPPLIES", "page": 85, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53210", "book_id": "fy2025-approved", "cells": [ { "as_printed": "179,453", "dollars": 179453, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "641,002", "dollars": 641002, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "350,000", "dollars": 350000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "CAPITAL OUTLAY", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "CAPITAL OUTLAY", "heading_from_total": false, "held": null, "id": "fy2025-approved/p86/r10", "label_as_printed": "ENGINEERING SERVICES", "page": 86, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "179,453", "dollars": 179453, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "641,002", "dollars": 641002, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "350,000", "dollars": 350000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 179453, "sum": 179453 }, { "diff": 0, "printed": 641002, "sum": 641002 }, { "diff": 0, "printed": 350000, "sum": 350000 } ], "state": "exact" }, "department": "CAPITAL OUTLAY", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "CAPITAL OUTLAY", "heading_from_total": false, "held": null, "id": "fy2025-approved/p86/r11", "label_as_printed": "Other Expenditures", "page": 86, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p86/r10" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57050", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,188,083", "dollars": 1188083, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "845,190", "dollars": 845190, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "250,000", "dollars": 250000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "CAPITAL OUTLAY", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "CAPITAL OUTLAY", "heading_from_total": false, "held": null, "id": "fy2025-approved/p86/r12", "label_as_printed": "BRIDGE CONSTRUCTION", "page": 86, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57090", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "5,000", "dollars": 5000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "CAPITAL OUTLAY", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "CAPITAL OUTLAY", "heading_from_total": false, "held": null, "id": "fy2025-approved/p86/r13", "label_as_printed": "DATA PROCESSING EQUIPMENT", "page": 86, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57120", "book_id": "fy2025-approved", "cells": [ { "as_printed": "6,500", "dollars": 6500, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "CAPITAL OUTLAY", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "CAPITAL OUTLAY", "heading_from_total": false, "held": null, "id": "fy2025-approved/p86/r14", "label_as_printed": "HEATING/AIR CONDITIONING EQUIP", "page": 86, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57130", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "150,000", "dollars": 150000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "CAPITAL OUTLAY", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "CAPITAL OUTLAY", "heading_from_total": false, "held": null, "id": "fy2025-approved/p86/r15", "label_as_printed": "HIGHWAY CONSTRUCTION", "page": 86, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57140", "book_id": "fy2025-approved", "cells": [ { "as_printed": "617,834", "dollars": 617834, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,929,457", "dollars": 1929457, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "3,060,000", "dollars": 3060000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "CAPITAL OUTLAY", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "CAPITAL OUTLAY", "heading_from_total": false, "held": null, "id": "fy2025-approved/p86/r16", "label_as_printed": "HIGHWAY EQUIPMENT", "page": 86, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57180", "book_id": "fy2025-approved", "cells": [ { "as_printed": "2,081,748", "dollars": 2081748, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,142,585", "dollars": 2142585, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "2,745,000", "dollars": 2745000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "CAPITAL OUTLAY", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "CAPITAL OUTLAY", "heading_from_total": false, "held": null, "id": "fy2025-approved/p86/r17", "label_as_printed": "MOTOR VEHICLES", "page": 86, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57230", "book_id": "fy2025-approved", "cells": [ { "as_printed": "2,000", "dollars": 2000, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "CAPITAL OUTLAY", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "CAPITAL OUTLAY", "heading_from_total": false, "held": null, "id": "fy2025-approved/p86/r18", "label_as_printed": "RIGHT-OF-WAY", "page": 86, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57260", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,481,350", "dollars": 2481350, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "2,517,500", "dollars": 2517500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "CAPITAL OUTLAY", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "CAPITAL OUTLAY", "heading_from_total": false, "held": null, "id": "fy2025-approved/p86/r19", "label_as_printed": "STATE AID PROJECTS", "page": 86, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57900", "book_id": "fy2025-approved", "cells": [ { "as_printed": "32,237", "dollars": 32237, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,048", "dollars": 1048, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "261,500", "dollars": 261500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "CAPITAL OUTLAY", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "CAPITAL OUTLAY", "heading_from_total": false, "held": null, "id": "fy2025-approved/p86/r20", "label_as_printed": "OTHER EQUIPMENT", "page": 86, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "100,000", "dollars": 100000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "CAPITAL OUTLAY", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "CAPITAL OUTLAY", "heading_from_total": false, "held": null, "id": "fy2025-approved/p86/r21", "label_as_printed": "Other Capital Outlay", "page": 86, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "3,928,402", "dollars": 3928402, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "7,549,630", "dollars": 7549630, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "8,939,000", "dollars": 8939000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 3928402, "sum": 3928402 }, { "diff": 0, "printed": 7549630, "sum": 7549630 }, { "diff": 0, "printed": 8939000, "sum": 8939000 } ], "state": "exact" }, "department": "CAPITAL OUTLAY", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "CAPITAL OUTLAY", "heading_from_total": false, "held": null, "id": "fy2025-approved/p86/r22", "label_as_printed": "Capital Expenditures", "page": 86, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p86/r12", "fy2025-approved/p86/r13", "fy2025-approved/p86/r14", "fy2025-approved/p86/r15", "fy2025-approved/p86/r16", "fy2025-approved/p86/r17", "fy2025-approved/p86/r18", "fy2025-approved/p86/r19", "fy2025-approved/p86/r20", "fy2025-approved/p86/r21" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "4,107,855", "dollars": 4107855, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "8,190,631", "dollars": 8190631, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "9,289,000", "dollars": 9289000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 4107855, "sum": 4107855 }, { "diff": -1, "printed": 8190631, "sum": 8190632 }, { "diff": 0, "printed": 9289000, "sum": 9289000 } ], "state": "within_rounding" }, "department": "CAPITAL OUTLAY", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "CAPITAL OUTLAY", "heading_from_total": false, "held": null, "id": "fy2025-approved/p86/r23", "label_as_printed": "Total CAPITAL OUTLAY", "page": 86, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p86/r10", "fy2025-approved/p86/r12", "fy2025-approved/p86/r13", "fy2025-approved/p86/r14", "fy2025-approved/p86/r15", "fy2025-approved/p86/r16", "fy2025-approved/p86/r17", "fy2025-approved/p86/r18", "fy2025-approved/p86/r19", "fy2025-approved/p86/r20", "fy2025-approved/p86/r21" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "54,103", "dollars": 54103, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "370,897", "dollars": 370897, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "CAPITAL OUTLAY - EXCELL ROAD", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "CAPITAL OUTLAY - EXCELL ROAD", "heading_from_total": false, "held": null, "id": "fy2025-approved/p86/r25", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 86, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "54,103", "dollars": 54103, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "370,897", "dollars": 370897, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 54103, "sum": 54103 }, { "diff": 0, "printed": 370897, "sum": 370897 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "CAPITAL OUTLAY - EXCELL ROAD", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "CAPITAL OUTLAY - EXCELL ROAD", "heading_from_total": false, "held": null, "id": "fy2025-approved/p86/r26", "label_as_printed": "Other Expenditures", "page": 86, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p86/r25" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "54,103", "dollars": 54103, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "370,897", "dollars": 370897, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 54103, "sum": 54103 }, { "diff": 0, "printed": 370897, "sum": 370897 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "CAPITAL OUTLAY - EXCELL ROAD", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "CAPITAL OUTLAY - EXCELL ROAD", "heading_from_total": false, "held": null, "id": "fy2025-approved/p86/r27", "label_as_printed": "Total CAPITAL OUTLAY - EXCELL ROAD", "page": 86, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p86/r25" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "55900", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "132,671", "dollars": 132671, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "OPERATING TRANSFERS", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "OPERATING TRANSFERS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p86/r29", "label_as_printed": "TRANSFERS TO OTHER FUNDS", "page": 86, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [ "transfer" ] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "132,671", "dollars": 132671, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 132671, "sum": 132671 } ], "state": "exact" }, "department": "OPERATING TRANSFERS", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "OPERATING TRANSFERS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p86/r30", "label_as_printed": "Other Expenditures", "page": 86, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p86/r29" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [ "transfer" ] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "132,671", "dollars": 132671, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 132671, "sum": 132671 } ], "state": "exact" }, "department": "OPERATING TRANSFERS", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "OPERATING TRANSFERS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p86/r31", "label_as_printed": "Total OPERATING TRANSFERS", "page": 86, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p86/r29" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [ "transfer" ] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "14,731,872", "dollars": 14731872, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "22,023,929", "dollars": 22023929, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "24,540,504", "dollars": 24540504, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -4, "printed": 14731872, "sum": 14731876 }, { "diff": -1, "printed": 22023929, "sum": 22023930 }, { "diff": 0, "printed": 24540504, "sum": 24540504 } ], "state": "within_rounding" }, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": null, "heading_from_total": false, "held": null, "id": "fy2025-approved/p86/r32", "label_as_printed": "Total Expenditures GENERAL ROADS FUND 131", "page": 86, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p84/r8", "fy2025-approved/p84/r9", "fy2025-approved/p84/r10", "fy2025-approved/p84/r11", "fy2025-approved/p84/r12", "fy2025-approved/p84/r13", "fy2025-approved/p84/r14", "fy2025-approved/p84/r15", "fy2025-approved/p84/r16", "fy2025-approved/p84/r17", "fy2025-approved/p84/r18", "fy2025-approved/p84/r22", "fy2025-approved/p84/r23", "fy2025-approved/p84/r24", "fy2025-approved/p84/r25", "fy2025-approved/p84/r26", "fy2025-approved/p84/r27", "fy2025-approved/p84/r28", "fy2025-approved/p84/r29", "fy2025-approved/p84/r30", "fy2025-approved/p84/r31", "fy2025-approved/p84/r32", "fy2025-approved/p84/r33", "fy2025-approved/p84/r34", "fy2025-approved/p84/r35", "fy2025-approved/p84/r36", "fy2025-approved/p84/r40", "fy2025-approved/p84/r41", "fy2025-approved/p84/r42", "fy2025-approved/p84/r43", "fy2025-approved/p85/r6", "fy2025-approved/p85/r7", "fy2025-approved/p85/r8", "fy2025-approved/p85/r9", "fy2025-approved/p85/r10", "fy2025-approved/p85/r11", "fy2025-approved/p85/r12", "fy2025-approved/p85/r13", "fy2025-approved/p85/r14", "fy2025-approved/p85/r15", "fy2025-approved/p85/r19", "fy2025-approved/p85/r20", "fy2025-approved/p85/r21", "fy2025-approved/p85/r22", "fy2025-approved/p85/r23", "fy2025-approved/p85/r24", "fy2025-approved/p85/r25", "fy2025-approved/p85/r26", "fy2025-approved/p85/r27", "fy2025-approved/p85/r31", "fy2025-approved/p85/r32", "fy2025-approved/p85/r33", "fy2025-approved/p85/r34", "fy2025-approved/p85/r35", "fy2025-approved/p85/r36", "fy2025-approved/p85/r37", "fy2025-approved/p85/r38", "fy2025-approved/p85/r39", "fy2025-approved/p85/r40", "fy2025-approved/p86/r7", "fy2025-approved/p86/r10", "fy2025-approved/p86/r12", "fy2025-approved/p86/r13", "fy2025-approved/p86/r14", "fy2025-approved/p86/r15", "fy2025-approved/p86/r16", "fy2025-approved/p86/r17", "fy2025-approved/p86/r18", "fy2025-approved/p86/r19", "fy2025-approved/p86/r20", "fy2025-approved/p86/r21", "fy2025-approved/p86/r25", "fy2025-approved/p86/r29" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "59,619", "dollars": 59619, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "69,000", "dollars": 69000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "71,000", "dollars": 71000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "EMPLOYEE BENEFITS", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "EMPLOYEE BENEFITS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p86/r7", "label_as_printed": "Salaries & Benefits", "page": 86, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "59,619", "dollars": 59619, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "69,000", "dollars": 69000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "71,000", "dollars": 71000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 59619, "sum": 59619 }, { "diff": 0, "printed": 69000, "sum": 69000 }, { "diff": 0, "printed": 71000, "sum": 71000 } ], "state": "exact" }, "department": "EMPLOYEE BENEFITS", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "EMPLOYEE BENEFITS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p86/r8", "label_as_printed": "Total EMPLOYEE BENEFITS", "page": 86, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p86/r7" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "44,296,853", "dollars": 44296853, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "39,947,138", "dollars": 39947138, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "31,562,924", "dollars": 31562924, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "DEBT SERVICE FUND", "fund_no": "151", "heading_as_printed": null, "heading_from_total": false, "held": null, "id": "fy2025-approved/p88/r24", "label_as_printed": "Estimated Beginning Fund Balance July 1", "page": 88, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "fund_balance", "tags": [ "available_funds" ] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "39,947,138", "dollars": 39947138, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "31,562,924", "dollars": 31562924, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "37,393,884", "dollars": 37393884, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "DEBT SERVICE FUND", "fund_no": "151", "heading_as_printed": null, "heading_from_total": false, "held": null, "id": "fy2025-approved/p88/r25", "label_as_printed": "Estimated Ending Fund Balance June 30", "page": 88, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "fund_balance", "tags": [ "available_funds" ] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "39,947,138", "dollars": 39947138, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "31,562,924", "dollars": 31562924, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "37,393,884", "dollars": 37393884, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "DEBT SERVICE FUND", "fund_no": "151", "heading_as_printed": null, "heading_from_total": false, "held": null, "id": "fy2025-approved/p88/r26", "label_as_printed": "Estimated Restricted Fund Balance June 30", "page": 88, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "fund_balance", "tags": [ "available_funds" ] }, { "account_code": "40125", "book_id": "fy2025-approved", "cells": [ { "as_printed": "35,317", "dollars": 35317, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "25,000", "dollars": 25000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "25,000", "dollars": 25000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "DEBT SERVICE FUND", "fund_no": "151", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2025-approved/p90/r10", "label_as_printed": "TRUSTEE COLLECTIONS - BANKRUPT", "page": 90, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "40130", "book_id": "fy2025-approved", "cells": [ { "as_printed": "301,227", "dollars": 301227, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "250,000", "dollars": 250000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "250,000", "dollars": 250000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "DEBT SERVICE FUND", "fund_no": "151", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2025-approved/p90/r11", "label_as_printed": "CIRCUIT/CHANCERY COLLECT-PYR", "page": 90, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "40140", "book_id": "fy2025-approved", "cells": [ { "as_printed": "189,242", "dollars": 189242, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "200,000", "dollars": 200000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "200,000", "dollars": 200000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "DEBT SERVICE FUND", "fund_no": "151", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2025-approved/p90/r12", "label_as_printed": "INTEREST & PENALTY", "page": 90, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "40163", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,350,000", "dollars": 1350000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "DEBT SERVICE FUND", "fund_no": "151", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2025-approved/p90/r13", "label_as_printed": "PMTS IN LIEU OF TAXES - OTHER GOOGLE PILOT", "page": 90, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "40163", "book_id": "fy2025-approved", "cells": [ { "as_printed": "385,579", "dollars": 385579, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "385,579", "dollars": 385579, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "595,868", "dollars": 595868, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "DEBT SERVICE FUND", "fund_no": "151", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2025-approved/p90/r14", "label_as_printed": "PMTS IN LIEU OF TAXES - OTHER LG - PILOT", "page": 90, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "40163", "book_id": "fy2025-approved", "cells": [ { "as_printed": "255,354", "dollars": 255354, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "255,354", "dollars": 255354, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "109,747", "dollars": 109747, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "DEBT SERVICE FUND", "fund_no": "151", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2025-approved/p90/r15", "label_as_printed": "PMTS IN LIEU OF TAXES - OTHER HANKOOK", "page": 90, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "40210", "book_id": "fy2025-approved", "cells": [ { "as_printed": "708,256", "dollars": 708256, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "600,000", "dollars": 600000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "600,000", "dollars": 600000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "DEBT SERVICE FUND", "fund_no": "151", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2025-approved/p90/r16", "label_as_printed": "LOCAL OPTION SALES TAX", "page": 90, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "40250", "book_id": "fy2025-approved", "cells": [ { "as_printed": "378,412", "dollars": 378412, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "300,000", "dollars": 300000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "300,000", "dollars": 300000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "DEBT SERVICE FUND", "fund_no": "151", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2025-approved/p90/r17", "label_as_printed": "LITIGATION TAX - GENERAL", "page": 90, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "40266", "book_id": "fy2025-approved", "cells": [ { "as_printed": "407,304", "dollars": 407304, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "320,000", "dollars": 320000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "320,000", "dollars": 320000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "DEBT SERVICE FUND", "fund_no": "151", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2025-approved/p90/r18", "label_as_printed": "LITIGATION TAX-JAIL/WH/CH", "page": 90, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "40270", "book_id": "fy2025-approved", "cells": [ { "as_printed": "200,350", "dollars": 200350, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "175,000", "dollars": 175000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "175,000", "dollars": 175000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "DEBT SERVICE FUND", "fund_no": "151", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2025-approved/p90/r19", "label_as_printed": "BUSINESS TAX", "page": 90, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "40285", "book_id": "fy2025-approved", "cells": [ { "as_printed": "2,722,000", "dollars": 2722000, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,200,000", "dollars": 2200000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "2,100,000", "dollars": 2100000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "DEBT SERVICE FUND", "fund_no": "151", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2025-approved/p90/r20", "label_as_printed": "ADEQUATE FACILITIES TAX", "page": 90, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "40320", "book_id": "fy2025-approved", "cells": [ { "as_printed": "257,972", "dollars": 257972, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "175,000", "dollars": 175000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "175,000", "dollars": 175000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "DEBT SERVICE FUND", "fund_no": "151", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2025-approved/p90/r21", "label_as_printed": "BANK EXCISE TAX", "page": 90, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "45,533,648", "dollars": 45533648, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "38,365,933", "dollars": 38365933, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "47,030,615", "dollars": 47030615, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 45533648, "sum": 45533648 }, { "diff": 0, "printed": 38365933, "sum": 38365933 }, { "diff": 0, "printed": 47030615, "sum": 47030615 } ], "state": "exact" }, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "DEBT SERVICE FUND", "fund_no": "151", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2025-approved/p90/r22", "label_as_printed": "Total Taxes", "page": 90, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p90/r8", "fy2025-approved/p90/r9", "fy2025-approved/p90/r10", "fy2025-approved/p90/r11", "fy2025-approved/p90/r12", "fy2025-approved/p90/r13", "fy2025-approved/p90/r14", "fy2025-approved/p90/r15", "fy2025-approved/p90/r16", "fy2025-approved/p90/r17", "fy2025-approved/p90/r18", "fy2025-approved/p90/r19", "fy2025-approved/p90/r20", "fy2025-approved/p90/r21" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "44110", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,676,584", "dollars": 1676584, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "3,900,000", "dollars": 3900000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "10,000,000", "dollars": 10000000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "DEBT SERVICE FUND", "fund_no": "151", "heading_as_printed": "Other Local Revenues", "heading_from_total": false, "held": null, "id": "fy2025-approved/p90/r24", "label_as_printed": "INTEREST EARNED", "page": 90, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "44120", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,000,000", "dollars": 1000000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "DEBT SERVICE FUND", "fund_no": "151", "heading_as_printed": "Other Local Revenues", "heading_from_total": false, "held": null, "id": "fy2025-approved/p90/r25", "label_as_printed": "LEASE/RENTALS", "page": 90, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "44170", "book_id": "fy2025-approved", "cells": [ { "as_printed": "60", "dollars": 60, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "DEBT SERVICE FUND", "fund_no": "151", "heading_as_printed": "Other Local Revenues", "heading_from_total": false, "held": null, "id": "fy2025-approved/p90/r26", "label_as_printed": "MISCELLANEOUS REFUNDS", "page": 90, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "44540", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "10,235", "dollars": 10235, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "DEBT SERVICE FUND", "fund_no": "151", "heading_as_printed": "Other Local Revenues", "heading_from_total": false, "held": null, "id": "fy2025-approved/p90/r27", "label_as_printed": "SALE OF PROPERTY", "page": 90, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "44990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "196,324", "dollars": 196324, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "196,324", "dollars": 196324, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "DEBT SERVICE FUND", "fund_no": "151", "heading_as_printed": "Other Local Revenues", "heading_from_total": false, "held": null, "id": "fy2025-approved/p90/r28", "label_as_printed": "OTHER LOCAL REVENUES", "page": 90, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,872,967", "dollars": 1872967, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "5,106,559", "dollars": 5106559, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "10,000,000", "dollars": 10000000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -1, "printed": 1872967, "sum": 1872968 }, { "diff": 0, "printed": 5106559, "sum": 5106559 }, { "diff": 0, "printed": 10000000, "sum": 10000000 } ], "state": "within_rounding" }, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "DEBT SERVICE FUND", "fund_no": "151", "heading_as_printed": "Other Local Revenues", "heading_from_total": false, "held": null, "id": "fy2025-approved/p90/r29", "label_as_printed": "Total Other Local Revenues", "page": 90, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p90/r24", "fy2025-approved/p90/r25", "fy2025-approved/p90/r26", "fy2025-approved/p90/r27", "fy2025-approved/p90/r28" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "47715", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "DEBT SERVICE FUND", "fund_no": "151", "heading_as_printed": "Federal Government", "heading_from_total": false, "held": null, "id": "fy2025-approved/p90/r31", "label_as_printed": "TAX CREDIT BOND REBATE", "page": 90, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "49400", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "DEBT SERVICE FUND", "fund_no": "151", "heading_as_printed": "Other Sources (Non-Revenue)", "heading_from_total": false, "held": null, "id": "fy2025-approved/p90/r33", "label_as_printed": "PROCEEDS OF REFUNDING BONDS", "page": 90, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [ "non_revenue" ] }, { "account_code": "49410", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "DEBT SERVICE FUND", "fund_no": "151", "heading_as_printed": "Other Sources (Non-Revenue)", "heading_from_total": false, "held": null, "id": "fy2025-approved/p90/r34", "label_as_printed": "PREMIUM ON DEBT SOLD", "page": 90, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [ "non_revenue" ] }, { "account_code": "49800", "book_id": "fy2025-approved", "cells": [ { "as_printed": "278,700", "dollars": 278700, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "6,000,000", "dollars": 6000000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "5,472,911", "dollars": 5472911, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "DEBT SERVICE FUND", "fund_no": "151", "heading_as_printed": "Other Sources (Non-Revenue)", "heading_from_total": false, "held": null, "id": "fy2025-approved/p90/r35", "label_as_printed": "OPERATING TRANSFERS", "page": 90, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [ "transfer", "non_revenue" ] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "278,700", "dollars": 278700, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "6,000,000", "dollars": 6000000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "5,472,911", "dollars": 5472911, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 278700, "sum": 278700 }, { "diff": 0, "printed": 6000000, "sum": 6000000 }, { "diff": 0, "printed": 5472911, "sum": 5472911 } ], "state": "exact" }, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "DEBT SERVICE FUND", "fund_no": "151", "heading_as_printed": "Other Sources (Non-Revenue)", "heading_from_total": false, "held": null, "id": "fy2025-approved/p90/r36", "label_as_printed": "Total Other Sources (Non-Revenue)", "page": 90, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p90/r33", "fy2025-approved/p90/r34", "fy2025-approved/p90/r35" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [ "non_revenue" ] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "47,685,315", "dollars": 47685315, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "49,472,492", "dollars": 49472492, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "62,503,526", "dollars": 62503526, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -1, "printed": 47685315, "sum": 47685316 }, { "diff": 0, "printed": 49472492, "sum": 49472492 }, { "diff": 0, "printed": 62503526, "sum": 62503526 } ], "state": "within_rounding" }, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "DEBT SERVICE FUND", "fund_no": "151", "heading_as_printed": null, "heading_from_total": false, "held": null, "id": "fy2025-approved/p90/r37", "label_as_printed": "Total Revenues", "page": 90, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p90/r8", "fy2025-approved/p90/r9", "fy2025-approved/p90/r10", "fy2025-approved/p90/r11", "fy2025-approved/p90/r12", "fy2025-approved/p90/r13", "fy2025-approved/p90/r14", "fy2025-approved/p90/r15", "fy2025-approved/p90/r16", "fy2025-approved/p90/r17", "fy2025-approved/p90/r18", "fy2025-approved/p90/r19", "fy2025-approved/p90/r20", "fy2025-approved/p90/r21", "fy2025-approved/p90/r24", "fy2025-approved/p90/r25", "fy2025-approved/p90/r26", "fy2025-approved/p90/r27", "fy2025-approved/p90/r28", "fy2025-approved/p90/r31", "fy2025-approved/p90/r33", "fy2025-approved/p90/r34", "fy2025-approved/p90/r35" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "47,685,315", "dollars": 47685315, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "49,472,492", "dollars": 49472492, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "62,503,526", "dollars": 62503526, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -1, "printed": 47685315, "sum": 47685316 }, { "diff": 0, "printed": 49472492, "sum": 49472492 }, { "diff": 0, "printed": 62503526, "sum": 62503526 } ], "state": "within_rounding" }, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "DEBT SERVICE FUND", "fund_no": "151", "heading_as_printed": null, "heading_from_total": false, "held": null, "id": "fy2025-approved/p90/r38", "label_as_printed": "Total Revenues DEBT SERVICE FUND 151", "page": 90, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p90/r8", "fy2025-approved/p90/r9", "fy2025-approved/p90/r10", "fy2025-approved/p90/r11", "fy2025-approved/p90/r12", "fy2025-approved/p90/r13", "fy2025-approved/p90/r14", "fy2025-approved/p90/r15", "fy2025-approved/p90/r16", "fy2025-approved/p90/r17", "fy2025-approved/p90/r18", "fy2025-approved/p90/r19", "fy2025-approved/p90/r20", "fy2025-approved/p90/r21", "fy2025-approved/p90/r24", "fy2025-approved/p90/r25", "fy2025-approved/p90/r26", "fy2025-approved/p90/r27", "fy2025-approved/p90/r28", "fy2025-approved/p90/r31", "fy2025-approved/p90/r33", "fy2025-approved/p90/r34", "fy2025-approved/p90/r35" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "40110", "book_id": "fy2025-approved", "cells": [ { "as_printed": "39,281,999", "dollars": 39281999, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "32,880,000", "dollars": 32880000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "40,230,000", "dollars": 40230000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "DEBT SERVICE FUND", "fund_no": "151", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2025-approved/p90/r8", "label_as_printed": "CURRENT PROPERTY TAX", "page": 90, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "40120", "book_id": "fy2025-approved", "cells": [ { "as_printed": "410,636", "dollars": 410636, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "600,000", "dollars": 600000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "600,000", "dollars": 600000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "DEBT SERVICE FUND", "fund_no": "151", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2025-approved/p90/r9", "label_as_printed": "TRUSTEE'S COLLECTIONS - PYR", "page": 90, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "11,602,850", "dollars": 11602850, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "11,780,250", "dollars": 11780250, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "13,351,700", "dollars": 13351700, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 11602850, "sum": 11602850 }, { "diff": 0, "printed": 11780250, "sum": 11780250 }, { "diff": 0, "printed": 13351700, "sum": 13351700 } ], "state": "exact" }, "department": "PRINCIPAL-GENERAL GOVERNMENT", "edition": "approved", "edition_differs": [], "fund_name": "DEBT SERVICE FUND", "fund_no": "151", "heading_as_printed": "PRINCIPAL-GENERAL GOVERNMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p92/r10", "label_as_printed": "Total PRINCIPAL-GENERAL GOVERNMENT", "page": 92, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p92/r8" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "56010", "book_id": "fy2025-approved", "cells": [ { "as_printed": "21,462,150", "dollars": 21462150, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "22,644,750", "dollars": 22644750, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "20,393,300", "dollars": 20393300, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "PRINCIPAL-EDUCATION", "edition": "approved", "edition_differs": [], "fund_name": "DEBT SERVICE FUND", "fund_no": "151", "heading_as_printed": "PRINCIPAL-EDUCATION", "heading_from_total": false, "held": null, "id": "fy2025-approved/p92/r12", "label_as_printed": "PRINCIPAL ON BONDS", "page": 92, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "56120", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,351,966", "dollars": 1351966, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,247,969", "dollars": 1247969, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "1,247,969", "dollars": 1247969, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "PRINCIPAL-EDUCATION", "edition": "approved", "edition_differs": [], "fund_name": "DEBT SERVICE FUND", "fund_no": "151", "heading_as_printed": "PRINCIPAL-EDUCATION", "heading_from_total": false, "held": null, "id": "fy2025-approved/p92/r13", "label_as_printed": "PRINCIPAL -OTHER LOANS PAYABLE", "page": 92, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "22,814,116", "dollars": 22814116, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "23,892,719", "dollars": 23892719, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "21,641,269", "dollars": 21641269, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 22814116, "sum": 22814116 }, { "diff": 0, "printed": 23892719, "sum": 23892719 }, { "diff": 0, "printed": 21641269, "sum": 21641269 } ], "state": "exact" }, "department": "PRINCIPAL-EDUCATION", "edition": "approved", "edition_differs": [], "fund_name": "DEBT SERVICE FUND", "fund_no": "151", "heading_as_printed": "PRINCIPAL-EDUCATION", "heading_from_total": false, "held": null, "id": "fy2025-approved/p92/r14", "label_as_printed": "Other Expenditures", "page": 92, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p92/r12", "fy2025-approved/p92/r13" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "22,814,116", "dollars": 22814116, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "23,892,719", "dollars": 23892719, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "21,641,269", "dollars": 21641269, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 22814116, "sum": 22814116 }, { "diff": 0, "printed": 23892719, "sum": 23892719 }, { "diff": 0, "printed": 21641269, "sum": 21641269 } ], "state": "exact" }, "department": "PRINCIPAL-EDUCATION", "edition": "approved", "edition_differs": [], "fund_name": "DEBT SERVICE FUND", "fund_no": "151", "heading_as_printed": "PRINCIPAL-EDUCATION", "heading_from_total": false, "held": null, "id": "fy2025-approved/p92/r15", "label_as_printed": "Total PRINCIPAL-EDUCATION", "page": 92, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p92/r12", "fy2025-approved/p92/r13" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "56030", "book_id": "fy2025-approved", "cells": [ { "as_printed": "8,454,667", "dollars": 8454667, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "9,123,695", "dollars": 9123695, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "10,165,355", "dollars": 10165355, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "INTEREST-GENERAL GOVERNMENT", "edition": "approved", "edition_differs": [], "fund_name": "DEBT SERVICE FUND", "fund_no": "151", "heading_as_printed": "INTEREST-GENERAL GOVERNMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p92/r17", "label_as_printed": "INTEREST ON BONDS", "page": 92, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "8,454,667", "dollars": 8454667, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "9,123,695", "dollars": 9123695, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "10,165,355", "dollars": 10165355, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 8454667, "sum": 8454667 }, { "diff": 0, "printed": 9123695, "sum": 9123695 }, { "diff": 0, "printed": 10165355, "sum": 10165355 } ], "state": "exact" }, "department": "INTEREST-GENERAL GOVERNMENT", "edition": "approved", "edition_differs": [], "fund_name": "DEBT SERVICE FUND", "fund_no": "151", "heading_as_printed": "INTEREST-GENERAL GOVERNMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p92/r18", "label_as_printed": "Other Expenditures", "page": 92, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p92/r17" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "8,454,667", "dollars": 8454667, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "9,123,695", "dollars": 9123695, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "10,165,355", "dollars": 10165355, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 8454667, "sum": 8454667 }, { "diff": 0, "printed": 9123695, "sum": 9123695 }, { "diff": 0, "printed": 10165355, "sum": 10165355 } ], "state": "exact" }, "department": "INTEREST-GENERAL GOVERNMENT", "edition": "approved", "edition_differs": [], "fund_name": "DEBT SERVICE FUND", "fund_no": "151", "heading_as_printed": "INTEREST-GENERAL GOVERNMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p92/r19", "label_as_printed": "Total INTEREST-GENERAL GOVERNMENT", "page": 92, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p92/r17" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "56030", "book_id": "fy2025-approved", "cells": [ { "as_printed": "9,556,515", "dollars": 9556515, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "11,624,542", "dollars": 11624542, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "10,079,742", "dollars": 10079742, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "INTEREST-EDUCATION", "edition": "approved", "edition_differs": [], "fund_name": "DEBT SERVICE FUND", "fund_no": "151", "heading_as_printed": "INTEREST-EDUCATION", "heading_from_total": false, "held": null, "id": "fy2025-approved/p92/r21", "label_as_printed": "INTEREST ON BONDS", "page": 92, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "56130", "book_id": "fy2025-approved", "cells": [ { "as_printed": "328,250", "dollars": 328250, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "303,000", "dollars": 303000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "303,000", "dollars": 303000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "INTEREST-EDUCATION", "edition": "approved", "edition_differs": [], "fund_name": "DEBT SERVICE FUND", "fund_no": "151", "heading_as_printed": "INTEREST-EDUCATION", "heading_from_total": false, "held": null, "id": "fy2025-approved/p92/r22", "label_as_printed": "INTEREST -OTHER LOANS PAYABLES", "page": 92, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "9,884,765", "dollars": 9884765, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "11,927,542", "dollars": 11927542, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "10,382,742", "dollars": 10382742, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 9884765, "sum": 9884765 }, { "diff": 0, "printed": 11927542, "sum": 11927542 }, { "diff": 0, "printed": 10382742, "sum": 10382742 } ], "state": "exact" }, "department": "INTEREST-EDUCATION", "edition": "approved", "edition_differs": [], "fund_name": "DEBT SERVICE FUND", "fund_no": "151", "heading_as_printed": "INTEREST-EDUCATION", "heading_from_total": false, "held": null, "id": "fy2025-approved/p92/r23", "label_as_printed": "Other Expenditures", "page": 92, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p92/r21", "fy2025-approved/p92/r22" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "9,884,765", "dollars": 9884765, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "11,927,542", "dollars": 11927542, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "10,382,742", "dollars": 10382742, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 9884765, "sum": 9884765 }, { "diff": 0, "printed": 11927542, "sum": 11927542 }, { "diff": 0, "printed": 10382742, "sum": 10382742 } ], "state": "exact" }, "department": "INTEREST-EDUCATION", "edition": "approved", "edition_differs": [], "fund_name": "DEBT SERVICE FUND", "fund_no": "151", "heading_as_printed": "INTEREST-EDUCATION", "heading_from_total": false, "held": null, "id": "fy2025-approved/p92/r24", "label_as_printed": "Total INTEREST-EDUCATION", "page": 92, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p92/r21", "fy2025-approved/p92/r22" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "55100", "book_id": "fy2025-approved", "cells": [ { "as_printed": "340,234", "dollars": 340234, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "450,000", "dollars": 450000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "450,000", "dollars": 450000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "OTHER DEBT SERV-COUNTY GOVT", "edition": "approved", "edition_differs": [], "fund_name": "DEBT SERVICE FUND", "fund_no": "151", "heading_as_printed": "OTHER DEBT SERV-COUNTY GOVT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p92/r26", "label_as_printed": "TRUSTEE'S COMMISSION", "page": 92, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "56990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "3,211", "dollars": 3211, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "4,500", "dollars": 4500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "3,500", "dollars": 3500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "OTHER DEBT SERV-COUNTY GOVT", "edition": "approved", "edition_differs": [], "fund_name": "DEBT SERVICE FUND", "fund_no": "151", "heading_as_printed": "OTHER DEBT SERV-COUNTY GOVT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p92/r27", "label_as_printed": "OTHER DEBT SERVICE", "page": 92, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "343,445", "dollars": 343445, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "454,500", "dollars": 454500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "453,500", "dollars": 453500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 343445, "sum": 343445 }, { "diff": 0, "printed": 454500, "sum": 454500 }, { "diff": 0, "printed": 453500, "sum": 453500 } ], "state": "exact" }, "department": "OTHER DEBT SERV-COUNTY GOVT", "edition": "approved", "edition_differs": [], "fund_name": "DEBT SERVICE FUND", "fund_no": "151", "heading_as_printed": "OTHER DEBT SERV-COUNTY GOVT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p92/r28", "label_as_printed": "Other Expenditures", "page": 92, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p92/r26", "fy2025-approved/p92/r27" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "343,445", "dollars": 343445, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "454,500", "dollars": 454500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "453,500", "dollars": 453500, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 343445, "sum": 343445 }, { "diff": 0, "printed": 454500, "sum": 454500 }, { "diff": 0, "printed": 453500, "sum": 453500 } ], "state": "exact" }, "department": "OTHER DEBT SERV-COUNTY GOVT", "edition": "approved", "edition_differs": [], "fund_name": "DEBT SERVICE FUND", "fund_no": "151", "heading_as_printed": "OTHER DEBT SERV-COUNTY GOVT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p92/r29", "label_as_printed": "Total OTHER DEBT SERV-COUNTY GOVT", "page": 92, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p92/r26", "fy2025-approved/p92/r27" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "55100", "book_id": "fy2025-approved", "cells": [ { "as_printed": "510,351", "dollars": 510351, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "650,000", "dollars": 650000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "650,000", "dollars": 650000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "OTHER DEBT SERV.-EDUCATION", "edition": "approved", "edition_differs": [], "fund_name": "DEBT SERVICE FUND", "fund_no": "151", "heading_as_printed": "OTHER DEBT SERV.-EDUCATION", "heading_from_total": false, "held": null, "id": "fy2025-approved/p92/r31", "label_as_printed": "TRUSTEE'S COMMISSION", "page": 92, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "56990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "24,836", "dollars": 24836, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "28,000", "dollars": 28000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "28,000", "dollars": 28000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "OTHER DEBT SERV.-EDUCATION", "edition": "approved", "edition_differs": [], "fund_name": "DEBT SERVICE FUND", "fund_no": "151", "heading_as_printed": "OTHER DEBT SERV.-EDUCATION", "heading_from_total": false, "held": null, "id": "fy2025-approved/p92/r32", "label_as_printed": "OTHER DEBT SERVICE", "page": 92, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "535,187", "dollars": 535187, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "678,000", "dollars": 678000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "678,000", "dollars": 678000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 535187, "sum": 535187 }, { "diff": 0, "printed": 678000, "sum": 678000 }, { "diff": 0, "printed": 678000, "sum": 678000 } ], "state": "exact" }, "department": "OTHER DEBT SERV.-EDUCATION", "edition": "approved", "edition_differs": [], "fund_name": "DEBT SERVICE FUND", "fund_no": "151", "heading_as_printed": "OTHER DEBT SERV.-EDUCATION", "heading_from_total": false, "held": null, "id": "fy2025-approved/p92/r33", "label_as_printed": "Other Expenditures", "page": 92, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p92/r31", "fy2025-approved/p92/r32" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "535,187", "dollars": 535187, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "678,000", "dollars": 678000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "678,000", "dollars": 678000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 535187, "sum": 535187 }, { "diff": 0, "printed": 678000, "sum": 678000 }, { "diff": 0, "printed": 678000, "sum": 678000 } ], "state": "exact" }, "department": "OTHER DEBT SERV.-EDUCATION", "edition": "approved", "edition_differs": [], "fund_name": "DEBT SERVICE FUND", "fund_no": "151", "heading_as_printed": "OTHER DEBT SERV.-EDUCATION", "heading_from_total": false, "held": null, "id": "fy2025-approved/p92/r34", "label_as_printed": "Total OTHER DEBT SERV.-EDUCATION", "page": 92, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p92/r31", "fy2025-approved/p92/r32" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "53,635,030", "dollars": 53635030, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "57,856,706", "dollars": 57856706, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "56,672,566", "dollars": 56672566, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 53635030, "sum": 53635030 }, { "diff": 0, "printed": 57856706, "sum": 57856706 }, { "diff": 0, "printed": 56672566, "sum": 56672566 } ], "state": "exact" }, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "DEBT SERVICE FUND", "fund_no": "151", "heading_as_printed": null, "heading_from_total": false, "held": null, "id": "fy2025-approved/p92/r35", "label_as_printed": "Total Expenditures DEBT SERVICE FUND 151", "page": 92, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p92/r8", "fy2025-approved/p92/r12", "fy2025-approved/p92/r13", "fy2025-approved/p92/r17", "fy2025-approved/p92/r21", "fy2025-approved/p92/r22", "fy2025-approved/p92/r26", "fy2025-approved/p92/r27", "fy2025-approved/p92/r31", "fy2025-approved/p92/r32" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "56010", "book_id": "fy2025-approved", "cells": [ { "as_printed": "11,602,850", "dollars": 11602850, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "11,780,250", "dollars": 11780250, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "13,351,700", "dollars": 13351700, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "PRINCIPAL-GENERAL GOVERNMENT", "edition": "approved", "edition_differs": [], "fund_name": "DEBT SERVICE FUND", "fund_no": "151", "heading_as_printed": "PRINCIPAL-GENERAL GOVERNMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p92/r8", "label_as_printed": "PRINCIPAL ON BONDS", "page": 92, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "11,602,850", "dollars": 11602850, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "11,780,250", "dollars": 11780250, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "13,351,700", "dollars": 13351700, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 11602850, "sum": 11602850 }, { "diff": 0, "printed": 11780250, "sum": 11780250 }, { "diff": 0, "printed": 13351700, "sum": 13351700 } ], "state": "exact" }, "department": "PRINCIPAL-GENERAL GOVERNMENT", "edition": "approved", "edition_differs": [], "fund_name": "DEBT SERVICE FUND", "fund_no": "151", "heading_as_printed": "PRINCIPAL-GENERAL GOVERNMENT", "heading_from_total": false, "held": null, "id": "fy2025-approved/p92/r9", "label_as_printed": "Other Expenditures", "page": 92, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p92/r8" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "147,838,730", "dollars": 147838730, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "150,029,177", "dollars": 150029177, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "23,067,293", "dollars": 23067293, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": null, "heading_from_total": false, "held": null, "id": "fy2025-approved/p94/r28", "label_as_printed": "Estimated Beginning Fund Balance July 1", "page": 94, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "fund_balance", "tags": [ "available_funds" ] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "150,029,177", "dollars": 150029177, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "23,067,293", "dollars": 23067293, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "27,980,397", "dollars": 27980397, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": null, "heading_from_total": false, "held": null, "id": "fy2025-approved/p94/r29", "label_as_printed": "Estimated Ending Fund Balance June 30", "page": 94, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "fund_balance", "tags": [ "available_funds" ] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "150,029,177", "dollars": 150029177, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "23,067,293", "dollars": 23067293, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "27,980,397", "dollars": 27980397, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": null, "heading_from_total": false, "held": null, "id": "fy2025-approved/p94/r30", "label_as_printed": "Estimated Restricted Fund Balance June 30", "page": 94, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "fund_balance", "tags": [ "available_funds" ] }, { "account_code": "40125", "book_id": "fy2025-approved", "cells": [ { "as_printed": "9,418", "dollars": 9418, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "4,500", "dollars": 4500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "5,000", "dollars": 5000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2025-approved/p96/r10", "label_as_printed": "TRUSTEE COLLECTIONS - BANKRUPT", "page": 96, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "40130", "book_id": "fy2025-approved", "cells": [ { "as_printed": "80,327", "dollars": 80327, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "45,000", "dollars": 45000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "65,000", "dollars": 65000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2025-approved/p96/r11", "label_as_printed": "CIRCUIT/CHANCERY COLLECT-PYR", "page": 96, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "40140", "book_id": "fy2025-approved", "cells": [ { "as_printed": "48,685", "dollars": 48685, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "40,000", "dollars": 40000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "50,000", "dollars": 50000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2025-approved/p96/r12", "label_as_printed": "INTEREST & PENALTY", "page": 96, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "40220", "book_id": "fy2025-approved", "cells": [ { "as_printed": "2,419,022", "dollars": 2419022, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,250,000", "dollars": 2250000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "2,400,000", "dollars": 2400000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2025-approved/p96/r13", "label_as_printed": "HOTEL/MOTEL TAX", "page": 96, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "40240", "book_id": "fy2025-approved", "cells": [ { "as_printed": "7,838,013", "dollars": 7838013, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "7,500,000", "dollars": 7500000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "7,600,000", "dollars": 7600000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2025-approved/p96/r14", "label_as_printed": "WHEEL TAX", "page": 96, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "40320", "book_id": "fy2025-approved", "cells": [ { "as_printed": "68,793", "dollars": 68793, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "65,000", "dollars": 65000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "65,000", "dollars": 65000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2025-approved/p96/r15", "label_as_printed": "BANK EXCISE TAX", "page": 96, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "21,035,528", "dollars": 21035528, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "19,345,500", "dollars": 19345500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "21,932,000", "dollars": 21932000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 21035528, "sum": 21035528 }, { "diff": 0, "printed": 19345500, "sum": 19345500 }, { "diff": 0, "printed": 21932000, "sum": 21932000 } ], "state": "exact" }, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2025-approved/p96/r16", "label_as_printed": "Total Taxes", "page": 96, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p96/r8", "fy2025-approved/p96/r9", "fy2025-approved/p96/r10", "fy2025-approved/p96/r11", "fy2025-approved/p96/r12", "fy2025-approved/p96/r13", "fy2025-approved/p96/r14", "fy2025-approved/p96/r15" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "44110", "book_id": "fy2025-approved", "cells": [ { "as_printed": "3,766,681", "dollars": 3766681, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "4,200,000", "dollars": 4200000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "600,000", "dollars": 600000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "Other Local Revenues", "heading_from_total": false, "held": null, "id": "fy2025-approved/p96/r18", "label_as_printed": "INTEREST EARNED", "page": 96, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "44170", "book_id": "fy2025-approved", "cells": [ { "as_printed": "69,000", "dollars": 69000, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "Other Local Revenues", "heading_from_total": false, "held": null, "id": "fy2025-approved/p96/r19", "label_as_printed": "MISCELLANEOUS REFUNDS", "page": 96, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "3,835,681", "dollars": 3835681, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "4,200,000", "dollars": 4200000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "600,000", "dollars": 600000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 3835681, "sum": 3835681 }, { "diff": 0, "printed": 4200000, "sum": 4200000 }, { "diff": 0, "printed": 600000, "sum": 600000 } ], "state": "exact" }, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "Other Local Revenues", "heading_from_total": false, "held": null, "id": "fy2025-approved/p96/r20", "label_as_printed": "Total Other Local Revenues", "page": 96, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p96/r18", "fy2025-approved/p96/r19" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "46190", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "State of Tennessee", "heading_from_total": false, "held": null, "id": "fy2025-approved/p96/r22", "label_as_printed": "OTHER GENERAL GOVERNMENT GRANT", "page": 96, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "46390", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "State of Tennessee", "heading_from_total": false, "held": null, "id": "fy2025-approved/p96/r23", "label_as_printed": "OTHER HEALTH & WELFARE GRANT", "page": 96, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "46980", "book_id": "fy2025-approved", "cells": [ { "as_printed": "14,135,046", "dollars": 14135046, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,986,565", "dollars": 2986565, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "State of Tennessee", "heading_from_total": false, "held": null, "id": "fy2025-approved/p96/r24", "label_as_printed": "OTHER STATE GRANTS", "page": 96, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "46990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "State of Tennessee", "heading_from_total": false, "held": null, "id": "fy2025-approved/p96/r25", "label_as_printed": "OTHER STATE REVENUES", "page": 96, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "14,135,046", "dollars": 14135046, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,986,565", "dollars": 2986565, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 14135046, "sum": 14135046 }, { "diff": 0, "printed": 2986565, "sum": 2986565 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "State of Tennessee", "heading_from_total": false, "held": null, "id": "fy2025-approved/p96/r26", "label_as_printed": "Total State of Tennessee", "page": 96, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p96/r22", "fy2025-approved/p96/r23", "fy2025-approved/p96/r24", "fy2025-approved/p96/r25" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "47180", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "500,000", "dollars": 500000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "Federal Government", "heading_from_total": false, "held": null, "id": "fy2025-approved/p96/r28", "label_as_printed": "COMMUNITY DEVELOPMENT", "page": 96, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "47235", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "190,661", "dollars": 190661, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "Federal Government", "heading_from_total": false, "held": null, "id": "fy2025-approved/p96/r29", "label_as_printed": "HOMELAND SECURITY GRANTS", "page": 96, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "47590", "book_id": "fy2025-approved", "cells": [ { "as_printed": "90,157", "dollars": 90157, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "Federal Government", "heading_from_total": false, "held": null, "id": "fy2025-approved/p96/r30", "label_as_printed": "OTHER FEDERAL THROUGH STATE", "page": 96, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "90,157", "dollars": 90157, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "690,661", "dollars": 690661, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 90157, "sum": 90157 }, { "diff": 0, "printed": 690661, "sum": 690661 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "Federal Government", "heading_from_total": false, "held": null, "id": "fy2025-approved/p96/r31", "label_as_printed": "Total Federal Government", "page": 96, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p96/r28", "fy2025-approved/p96/r29", "fy2025-approved/p96/r30" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "48130", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,139,271", "dollars": 1139271, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,783,818", "dollars": 1783818, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "Other Government / Citizen Groups", "heading_from_total": false, "held": null, "id": "fy2025-approved/p96/r33", "label_as_printed": "CONTRIBUTIONS", "page": 96, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "48610", "book_id": "fy2025-approved", "cells": [ { "as_printed": "500", "dollars": 500, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "50,785", "dollars": 50785, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "Other Government / Citizen Groups", "heading_from_total": false, "held": null, "id": "fy2025-approved/p96/r34", "label_as_printed": "DONATIONS", "page": 96, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,139,771", "dollars": 1139771, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "1,834,603", "dollars": 1834603, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 1139771, "sum": 1139771 }, { "diff": 0, "printed": 1834603, "sum": 1834603 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "Other Government / Citizen Groups", "heading_from_total": false, "held": null, "id": "fy2025-approved/p96/r35", "label_as_printed": "Total Other Government / Citizen Groups", "page": 96, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p96/r33", "fy2025-approved/p96/r34" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "49100", "book_id": "fy2025-approved", "cells": [ { "as_printed": "80,000,000", "dollars": 80000000, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "50,000,000", "dollars": 50000000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "23,000,000", "dollars": 23000000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "Other Sources (Non-Revenue)", "heading_from_total": false, "held": null, "id": "fy2025-approved/p96/r37", "label_as_printed": "BOND PROCEEDS", "page": 96, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [ "non_revenue" ] }, { "account_code": "49410", "book_id": "fy2025-approved", "cells": [ { "as_printed": "5,872,376", "dollars": 5872376, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "137,110", "dollars": 137110, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "Other Sources (Non-Revenue)", "heading_from_total": false, "held": null, "id": "fy2025-approved/p96/r38", "label_as_printed": "PREMIUM ON DEBT SOLD", "page": 96, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [ "non_revenue" ] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "85,872,376", "dollars": 85872376, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "50,137,110", "dollars": 50137110, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "23,000,000", "dollars": 23000000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 85872376, "sum": 85872376 }, { "diff": 0, "printed": 50137110, "sum": 50137110 }, { "diff": 0, "printed": 23000000, "sum": 23000000 } ], "state": "exact" }, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "Other Sources (Non-Revenue)", "heading_from_total": false, "held": null, "id": "fy2025-approved/p96/r39", "label_as_printed": "Total Other Sources (Non-Revenue)", "page": 96, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p96/r37", "fy2025-approved/p96/r38" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [ "non_revenue" ] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "126,108,559", "dollars": 126108559, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "79,194,439", "dollars": 79194439, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "45,532,000", "dollars": 45532000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 126108559, "sum": 126108559 }, { "diff": 0, "printed": 79194439, "sum": 79194439 }, { "diff": 0, "printed": 45532000, "sum": 45532000 } ], "state": "exact" }, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": null, "heading_from_total": false, "held": null, "id": "fy2025-approved/p96/r40", "label_as_printed": "Total Revenues", "page": 96, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p96/r8", "fy2025-approved/p96/r9", "fy2025-approved/p96/r10", "fy2025-approved/p96/r11", "fy2025-approved/p96/r12", "fy2025-approved/p96/r13", "fy2025-approved/p96/r14", "fy2025-approved/p96/r15", "fy2025-approved/p96/r18", "fy2025-approved/p96/r19", "fy2025-approved/p96/r22", "fy2025-approved/p96/r23", "fy2025-approved/p96/r24", "fy2025-approved/p96/r25", "fy2025-approved/p96/r28", "fy2025-approved/p96/r29", "fy2025-approved/p96/r30", "fy2025-approved/p96/r33", "fy2025-approved/p96/r34", "fy2025-approved/p96/r37", "fy2025-approved/p96/r38" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "126,108,559", "dollars": 126108559, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "79,194,439", "dollars": 79194439, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "45,532,000", "dollars": 45532000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 126108559, "sum": 126108559 }, { "diff": 0, "printed": 79194439, "sum": 79194439 }, { "diff": 0, "printed": 45532000, "sum": 45532000 } ], "state": "exact" }, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": null, "heading_from_total": false, "held": null, "id": "fy2025-approved/p96/r41", "label_as_printed": "Total Revenues CAPITAL PROJECTS FUND 171", "page": 96, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p96/r8", "fy2025-approved/p96/r9", "fy2025-approved/p96/r10", "fy2025-approved/p96/r11", "fy2025-approved/p96/r12", "fy2025-approved/p96/r13", "fy2025-approved/p96/r14", "fy2025-approved/p96/r15", "fy2025-approved/p96/r18", "fy2025-approved/p96/r19", "fy2025-approved/p96/r22", "fy2025-approved/p96/r23", "fy2025-approved/p96/r24", "fy2025-approved/p96/r25", "fy2025-approved/p96/r28", "fy2025-approved/p96/r29", "fy2025-approved/p96/r30", "fy2025-approved/p96/r33", "fy2025-approved/p96/r34", "fy2025-approved/p96/r37", "fy2025-approved/p96/r38" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "40110", "book_id": "fy2025-approved", "cells": [ { "as_printed": "10,468,081", "dollars": 10468081, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "9,316,000", "dollars": 9316000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "11,622,000", "dollars": 11622000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2025-approved/p96/r8", "label_as_printed": "CURRENT PROPERTY TAX", "page": 96, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": "40120", "book_id": "fy2025-approved", "cells": [ { "as_printed": "103,189", "dollars": 103189, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "125,000", "dollars": 125000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "125,000", "dollars": 125000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2025-approved/p96/r9", "label_as_printed": "TRUSTEE'S COLLECTIONS - PYR", "page": 96, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "revenue", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "394,588", "dollars": 394588, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 394588, "printed": 394588, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "does_not_add_up" }, "department": "OTHER DEBT SERV.-EDUCATION", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "OTHER DEBT SERV.-EDUCATION", "heading_from_total": true, "held": null, "id": "fy2025-approved/p98/r10", "label_as_printed": "Total OTHER DEBT SERV.-EDUCATION", "page": 98, "row_role": "total", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53160", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,000,000", "dollars": 1000000, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "GENERAL ADMINISTRATION PROJECT", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "GENERAL ADMINISTRATION PROJECT", "heading_from_total": true, "held": null, "id": "fy2025-approved/p98/r11", "label_as_printed": "CONTRIBUTIONS", "page": 98, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57150", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,611,177", "dollars": 2611177, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "GENERAL ADMINISTRATION PROJECT", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "GENERAL ADMINISTRATION PROJECT", "heading_from_total": true, "held": null, "id": "fy2025-approved/p98/r12", "label_as_printed": "LAND", "page": 98, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,000,000", "dollars": 1000000, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,611,177", "dollars": 2611177, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 1000000, "sum": 1000000 }, { "diff": 0, "printed": 2611177, "sum": 2611177 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "GENERAL ADMINISTRATION PROJECT", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "GENERAL ADMINISTRATION PROJECT", "heading_from_total": true, "held": null, "id": "fy2025-approved/p98/r13", "label_as_printed": "Total GENERAL ADMINISTRATION PROJECT", "page": 98, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p98/r11", "fy2025-approved/p98/r12" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57060", "book_id": "fy2025-approved", "cells": [ { "as_printed": "155,705", "dollars": 155705, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "12,466,211", "dollars": 12466211, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "GENERAL ADMINISTRATION PROJECT - LIBRARY", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "GENERAL ADMINISTRATION PROJECT - LIBRARY", "heading_from_total": true, "held": null, "id": "fy2025-approved/p98/r14", "label_as_printed": "BUILDING CONSTRUCTION", "page": 98, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "155,705", "dollars": 155705, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "12,466,211", "dollars": 12466211, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 155705, "sum": 155705 }, { "diff": 0, "printed": 12466211, "sum": 12466211 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "GENERAL ADMINISTRATION PROJECT - LIBRARY", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "GENERAL ADMINISTRATION PROJECT - LIBRARY", "heading_from_total": true, "held": null, "id": "fy2025-approved/p98/r15", "label_as_printed": "Total GENERAL ADMINISTRATION PROJECT - LIBRARY", "page": 98, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p98/r14" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57060", "book_id": "fy2025-approved", "cells": [ { "as_printed": "34,749,252", "dollars": 34749252, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "3,003,307", "dollars": 3003307, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "GENERAL ADMINISTRATION PROJECT - MPEC", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "GENERAL ADMINISTRATION PROJECT - MPEC", "heading_from_total": true, "held": null, "id": "fy2025-approved/p98/r16", "label_as_printed": "BUILDING CONSTRUCTION", "page": 98, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "34,749,252", "dollars": 34749252, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "3,003,307", "dollars": 3003307, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 34749252, "sum": 34749252 }, { "diff": 0, "printed": 3003307, "sum": 3003307 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "GENERAL ADMINISTRATION PROJECT - MPEC", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "GENERAL ADMINISTRATION PROJECT - MPEC", "heading_from_total": true, "held": null, "id": "fy2025-approved/p98/r17", "label_as_printed": "Total GENERAL ADMINISTRATION PROJECT - MPEC", "page": 98, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p98/r16" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57150", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "50,000", "dollars": 50000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "GENERAL ADMINISTRATION PROJECT - IDB", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "GENERAL ADMINISTRATION PROJECT - IDB", "heading_from_total": true, "held": null, "id": "fy2025-approved/p98/r18", "label_as_printed": "LAND", "page": 98, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "50,000", "dollars": 50000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 50000, "sum": 50000 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "GENERAL ADMINISTRATION PROJECT - IDB", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "GENERAL ADMINISTRATION PROJECT - IDB", "heading_from_total": true, "held": null, "id": "fy2025-approved/p98/r19", "label_as_printed": "Total GENERAL ADMINISTRATION PROJECT - IDB", "page": 98, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p98/r18" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "156,960", "dollars": 156960, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "622,556", "dollars": 622556, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "GENERAL ADMINISTRATION PROJECT - PUBLIC", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "GENERAL ADMINISTRATION PROJECT - PUBLIC", "heading_from_total": true, "held": null, "id": "fy2025-approved/p98/r20", "label_as_printed": "OTHER CAPITAL OUTLAY", "page": 98, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "156,960", "dollars": 156960, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "622,556", "dollars": 622556, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 156960, "sum": 156960 }, { "diff": 0, "printed": 622556, "sum": 622556 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "GENERAL ADMINISTRATION PROJECT - PUBLIC", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "GENERAL ADMINISTRATION PROJECT - PUBLIC", "heading_from_total": true, "held": null, "id": "fy2025-approved/p98/r21", "label_as_printed": "Total GENERAL ADMINISTRATION PROJECT - PUBLIC", "page": 98, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p98/r20" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57910", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "5,800,000", "dollars": 5800000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "GENERAL ADMINISTRATION PROJECT - ROSSVIEW ROAD WIDING", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "GENERAL ADMINISTRATION PROJECT - ROSSVIEW ROAD WIDING", "heading_from_total": false, "held": null, "id": "fy2025-approved/p98/r23", "label_as_printed": "OTHER CONSTRUCTION", "page": 98, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "5,800,000", "dollars": 5800000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 5800000, "sum": 5800000 } ], "state": "exact" }, "department": "GENERAL ADMINISTRATION PROJECT - ROSSVIEW ROAD WIDING", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "GENERAL ADMINISTRATION PROJECT - ROSSVIEW ROAD WIDING", "heading_from_total": false, "held": null, "id": "fy2025-approved/p98/r24", "label_as_printed": "Capital Expenditures", "page": 98, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p98/r23" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "5,800,000", "dollars": 5800000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 5800000, "sum": 5800000 } ], "state": "exact" }, "department": "GENERAL ADMINISTRATION PROJECT - ROSSVIEW ROAD WIDING", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "GENERAL ADMINISTRATION PROJECT - ROSSVIEW ROAD WIDING", "heading_from_total": false, "held": null, "id": "fy2025-approved/p98/r25", "label_as_printed": "Total GENERAL ADMINISTRATION PROJECT - ROSSVIEW", "page": 98, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p98/r23" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57070", "book_id": "fy2025-approved", "cells": [ { "as_printed": "20,349", "dollars": 20349, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "6,900,000", "dollars": 6900000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "GENERAL ADMINISTRATION PROJECT - COURT CENTER", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "GENERAL ADMINISTRATION PROJECT - COURT CENTER", "heading_from_total": false, "held": null, "id": "fy2025-approved/p98/r27", "label_as_printed": "BUILDING IMPROVEMENTS", "page": 98, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "20,349", "dollars": 20349, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "6,900,000", "dollars": 6900000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 20349, "sum": 20349 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 6900000, "sum": 6900000 } ], "state": "exact" }, "department": "GENERAL ADMINISTRATION PROJECT - COURT CENTER", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "GENERAL ADMINISTRATION PROJECT - COURT CENTER", "heading_from_total": false, "held": null, "id": "fy2025-approved/p98/r28", "label_as_printed": "Capital Expenditures", "page": 98, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p98/r27" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "20,349", "dollars": 20349, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "6,900,000", "dollars": 6900000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 20349, "sum": 20349 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 6900000, "sum": 6900000 } ], "state": "exact" }, "department": "GENERAL ADMINISTRATION PROJECT - COURT CENTER", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "GENERAL ADMINISTRATION PROJECT - COURT CENTER", "heading_from_total": false, "held": null, "id": "fy2025-approved/p98/r29", "label_as_printed": "Total GENERAL ADMINISTRATION PROJECT - COURT", "page": 98, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p98/r27" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57070", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "23,131", "dollars": 23131, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "GENERAL ADMINISTRATION PROJECT - GENERAL", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "GENERAL ADMINISTRATION PROJECT - GENERAL", "heading_from_total": true, "held": null, "id": "fy2025-approved/p98/r30", "label_as_printed": "BUILDING IMPROVEMENTS", "page": 98, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "23,131", "dollars": 23131, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 23131, "sum": 23131 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "GENERAL ADMINISTRATION PROJECT - GENERAL", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "GENERAL ADMINISTRATION PROJECT - GENERAL", "heading_from_total": true, "held": null, "id": "fy2025-approved/p98/r31", "label_as_printed": "Total GENERAL ADMINISTRATION PROJECT - GENERAL", "page": 98, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p98/r30" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53120", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "27,000", "dollars": 27000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "GENERAL ADMINISTRATION PROJECT - HOME", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "GENERAL ADMINISTRATION PROJECT - HOME", "heading_from_total": true, "held": null, "id": "fy2025-approved/p98/r32", "label_as_printed": "CONTRACTS - PRIVATE AGENCIES", "page": 98, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "27,000", "dollars": 27000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 27000, "sum": 27000 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "GENERAL ADMINISTRATION PROJECT - HOME", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "GENERAL ADMINISTRATION PROJECT - HOME", "heading_from_total": true, "held": null, "id": "fy2025-approved/p98/r33", "label_as_printed": "Total GENERAL ADMINISTRATION PROJECT - HOME", "page": 98, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p98/r32" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53160", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "14,000,000", "dollars": 14000000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "GENERAL ADMINISTRATION PROJECT - PARKING", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "GENERAL ADMINISTRATION PROJECT - PARKING", "heading_from_total": true, "held": null, "id": "fy2025-approved/p98/r34", "label_as_printed": "CONTRIBUTIONS", "page": 98, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "14,000,000", "dollars": 14000000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 14000000, "sum": 14000000 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "GENERAL ADMINISTRATION PROJECT - PARKING", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "GENERAL ADMINISTRATION PROJECT - PARKING", "heading_from_total": true, "held": null, "id": "fy2025-approved/p98/r35", "label_as_printed": "Total GENERAL ADMINISTRATION PROJECT - PARKING", "page": 98, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p98/r34" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "20,000", "dollars": 20000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "GENERAL ADMINISTRATION PROJECT - CDGB -", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "GENERAL ADMINISTRATION PROJECT - CDGB -", "heading_from_total": true, "held": null, "id": "fy2025-approved/p98/r36", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 98, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "415,528", "dollars": 415528, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "GENERAL ADMINISTRATION PROJECT - CDGB -", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "GENERAL ADMINISTRATION PROJECT - CDGB -", "heading_from_total": true, "held": null, "id": "fy2025-approved/p98/r37", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 98, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57900", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "64,472", "dollars": 64472, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "GENERAL ADMINISTRATION PROJECT - CDGB -", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "GENERAL ADMINISTRATION PROJECT - CDGB -", "heading_from_total": true, "held": null, "id": "fy2025-approved/p98/r38", "label_as_printed": "OTHER EQUIPMENT", "page": 98, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "500,000", "dollars": 500000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 500000, "sum": 500000 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "GENERAL ADMINISTRATION PROJECT - CDGB -", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "GENERAL ADMINISTRATION PROJECT - CDGB -", "heading_from_total": true, "held": null, "id": "fy2025-approved/p98/r39", "label_as_printed": "Total GENERAL ADMINISTRATION PROJECT - CDGB -", "page": 98, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p98/r36", "fy2025-approved/p98/r37", "fy2025-approved/p98/r38" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "305", "dollars": 305, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "GENERAL ADMINISTRATION PROJECT -", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "GENERAL ADMINISTRATION PROJECT -", "heading_from_total": true, "held": null, "id": "fy2025-approved/p98/r40", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 98, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "305", "dollars": 305, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 305, "sum": 305 }, { "diff": 0, "printed": 500, "sum": 500 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "GENERAL ADMINISTRATION PROJECT -", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "GENERAL ADMINISTRATION PROJECT -", "heading_from_total": true, "held": null, "id": "fy2025-approved/p98/r41", "label_as_printed": "Total GENERAL ADMINISTRATION PROJECT -", "page": 98, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p98/r40" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57070", "book_id": "fy2025-approved", "cells": [ { "as_printed": "11,280", "dollars": 11280, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "GENERAL ADMINISTRATION PROJECT - HISTORIC", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "GENERAL ADMINISTRATION PROJECT - HISTORIC", "heading_from_total": true, "held": null, "id": "fy2025-approved/p98/r42", "label_as_printed": "BUILDING IMPROVEMENTS", "page": 98, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "11,280", "dollars": 11280, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 11280, "sum": 11280 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "GENERAL ADMINISTRATION PROJECT - HISTORIC", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "GENERAL ADMINISTRATION PROJECT - HISTORIC", "heading_from_total": true, "held": null, "id": "fy2025-approved/p98/r43", "label_as_printed": "Total GENERAL ADMINISTRATION PROJECT - HISTORIC", "page": 98, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p98/r42" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "55100", "book_id": "fy2025-approved", "cells": [ { "as_printed": "317,102", "dollars": 317102, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "330,000", "dollars": 330000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "NON-DEDICATED ACCOUNT", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "NON-DEDICATED ACCOUNT", "heading_from_total": true, "held": null, "id": "fy2025-approved/p98/r7", "label_as_printed": "TRUSTEE'S COMMISSION", "page": 98, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "317,102", "dollars": 317102, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "330,000", "dollars": 330000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 317102, "sum": 317102 }, { "diff": 0, "printed": 330000, "sum": 330000 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "NON-DEDICATED ACCOUNT", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "NON-DEDICATED ACCOUNT", "heading_from_total": true, "held": null, "id": "fy2025-approved/p98/r8", "label_as_printed": "Total NON-DEDICATED ACCOUNT", "page": 98, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p98/r7" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "221,808", "dollars": 221808, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "327,110", "dollars": 327110, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 221808, "printed": 221808, "sum": 0 }, { "diff": 327110, "printed": 327110, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "does_not_add_up" }, "department": "OTHER DEBT SERV-COUNTY GOVT", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "OTHER DEBT SERV-COUNTY GOVT", "heading_from_total": true, "held": null, "id": "fy2025-approved/p98/r9", "label_as_printed": "Total OTHER DEBT SERV-COUNTY GOVT", "page": 98, "row_role": "total", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57060", "book_id": "fy2025-approved", "cells": [ { "as_printed": "172,851", "dollars": 172851, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "32,500", "dollars": 32500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "GENERAL ADMINISTRATION PROJECT - LIBRARY", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "GENERAL ADMINISTRATION PROJECT - LIBRARY", "heading_from_total": true, "held": null, "id": "fy2025-approved/p99/r10", "label_as_printed": "BUILDING CONSTRUCTION", "page": 99, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "172,851", "dollars": 172851, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "32,500", "dollars": 32500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 172851, "sum": 172851 }, { "diff": 0, "printed": 32500, "sum": 32500 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "GENERAL ADMINISTRATION PROJECT - LIBRARY", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "GENERAL ADMINISTRATION PROJECT - LIBRARY", "heading_from_total": true, "held": null, "id": "fy2025-approved/p99/r11", "label_as_printed": "Total GENERAL ADMINISTRATION PROJECT - LIBRARY", "page": 99, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p99/r10" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57150", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "50,000", "dollars": 50000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "GENERAL ADMINISTRATION PROJECT - ROSSVIEW", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "GENERAL ADMINISTRATION PROJECT - ROSSVIEW", "heading_from_total": true, "held": null, "id": "fy2025-approved/p99/r12", "label_as_printed": "LAND", "page": 99, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57230", "book_id": "fy2025-approved", "cells": [ { "as_printed": "462", "dollars": 462, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "6,999,539", "dollars": 6999539, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "GENERAL ADMINISTRATION PROJECT - ROSSVIEW", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "GENERAL ADMINISTRATION PROJECT - ROSSVIEW", "heading_from_total": true, "held": null, "id": "fy2025-approved/p99/r13", "label_as_printed": "RIGHT-OF-WAY", "page": 99, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "462", "dollars": 462, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "7,049,539", "dollars": 7049539, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 462, "sum": 462 }, { "diff": 0, "printed": 7049539, "sum": 7049539 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "GENERAL ADMINISTRATION PROJECT - ROSSVIEW", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "GENERAL ADMINISTRATION PROJECT - ROSSVIEW", "heading_from_total": true, "held": null, "id": "fy2025-approved/p99/r14", "label_as_printed": "Total GENERAL ADMINISTRATION PROJECT - ROSSVIEW", "page": 99, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p99/r12", "fy2025-approved/p99/r13" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "99,866", "dollars": 99866, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "290,135", "dollars": 290135, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "GENERAL ADMINISTRATION PROJECT - COURT CENTER/COURTHOUSE RENOVATIONS", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "GENERAL ADMINISTRATION PROJECT - COURT CENTER/COURTHOUSE RENOVATIONS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p99/r16", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 99, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "95", "dollars": 95, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "99,905", "dollars": 99905, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "200,000", "dollars": 200000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 95, "printed": 95, "sum": 0 }, { "diff": 99905, "printed": 99905, "sum": 0 }, { "diff": 200000, "printed": 200000, "sum": 0 } ], "state": "does_not_add_up" }, "department": "GENERAL ADMINISTRATION PROJECT - COURT CENTER/COURTHOUSE RENOVATIONS", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "GENERAL ADMINISTRATION PROJECT - COURT CENTER/COURTHOUSE RENOVATIONS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p99/r17", "label_as_printed": "Capital Expenditures", "page": 99, "row_role": "subtotal", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "99,961", "dollars": 99961, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "390,040", "dollars": 390040, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "200,000", "dollars": 200000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 95, "printed": 99961, "sum": 99866 }, { "diff": 99905, "printed": 390040, "sum": 290135 }, { "diff": 200000, "printed": 200000, "sum": 0 } ], "state": "does_not_add_up" }, "department": "GENERAL ADMINISTRATION PROJECT - COURT CENTER/COURTHOUSE RENOVATIONS", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "GENERAL ADMINISTRATION PROJECT - COURT CENTER/COURTHOUSE RENOVATIONS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p99/r18", "label_as_printed": "Total GENERAL ADMINISTRATION PROJECT - COURT", "page": 99, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p99/r16" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53040", "book_id": "fy2025-approved", "cells": [ { "as_printed": "2,250", "dollars": 2250, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "7,500", "dollars": 7500, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "GENERAL ADMINISTRATION PROJECT - VETERANS", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "GENERAL ADMINISTRATION PROJECT - VETERANS", "heading_from_total": true, "held": null, "id": "fy2025-approved/p99/r19", "label_as_printed": "ARCHITECTS", "page": 99, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57070", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "10,200", "dollars": 10200, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "GENERAL ADMINISTRATION PROJECT - VETERANS", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "GENERAL ADMINISTRATION PROJECT - VETERANS", "heading_from_total": true, "held": null, "id": "fy2025-approved/p99/r20", "label_as_printed": "BUILDING IMPROVEMENTS", "page": 99, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57910", "book_id": "fy2025-approved", "cells": [ { "as_printed": "89,271", "dollars": 89271, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "12,637", "dollars": 12637, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "GENERAL ADMINISTRATION PROJECT - VETERANS", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "GENERAL ADMINISTRATION PROJECT - VETERANS", "heading_from_total": true, "held": null, "id": "fy2025-approved/p99/r21", "label_as_printed": "OTHER CONSTRUCTION", "page": 99, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "91,521", "dollars": 91521, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "30,337", "dollars": 30337, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 91521, "sum": 91521 }, { "diff": 0, "printed": 30337, "sum": 30337 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "GENERAL ADMINISTRATION PROJECT - VETERANS", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "GENERAL ADMINISTRATION PROJECT - VETERANS", "heading_from_total": true, "held": null, "id": "fy2025-approved/p99/r22", "label_as_printed": "Total GENERAL ADMINISTRATION PROJECT - VETERANS", "page": 99, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p99/r19", "fy2025-approved/p99/r20", "fy2025-approved/p99/r21" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "8,490", "dollars": 8490, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "11,512", "dollars": 11512, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "GENERAL ADMINISTRATION PROJECT - ADA", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "GENERAL ADMINISTRATION PROJECT - ADA", "heading_from_total": true, "held": null, "id": "fy2025-approved/p99/r23", "label_as_printed": "OTHER CAPITAL OUTLAY", "page": 99, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "8,490", "dollars": 8490, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "11,512", "dollars": 11512, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 8490, "sum": 8490 }, { "diff": 0, "printed": 11512, "sum": 11512 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "GENERAL ADMINISTRATION PROJECT - ADA", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "GENERAL ADMINISTRATION PROJECT - ADA", "heading_from_total": true, "held": null, "id": "fy2025-approved/p99/r24", "label_as_printed": "Total GENERAL ADMINISTRATION PROJECT - ADA", "page": 99, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p99/r23" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57070", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,846", "dollars": 2846, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "GENERAL ADMINISTRATION PROJECT - GENERAL", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "GENERAL ADMINISTRATION PROJECT - GENERAL", "heading_from_total": true, "held": null, "id": "fy2025-approved/p99/r25", "label_as_printed": "BUILDING IMPROVEMENTS", "page": 99, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,846", "dollars": 2846, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 2846, "sum": 2846 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "GENERAL ADMINISTRATION PROJECT - GENERAL", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "GENERAL ADMINISTRATION PROJECT - GENERAL", "heading_from_total": true, "held": null, "id": "fy2025-approved/p99/r26", "label_as_printed": "Total GENERAL ADMINISTRATION PROJECT - GENERAL", "page": 99, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p99/r25" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57060", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "100,000", "dollars": 100000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "GENERAL ADMINISTRATION PROJECT - FACILITIES", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "GENERAL ADMINISTRATION PROJECT - FACILITIES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p99/r28", "label_as_printed": "BUILDING CONSTRUCTION", "page": 99, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "100,000", "dollars": 100000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 100000, "sum": 100000 } ], "state": "exact" }, "department": "GENERAL ADMINISTRATION PROJECT - FACILITIES", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "GENERAL ADMINISTRATION PROJECT - FACILITIES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p99/r29", "label_as_printed": "Capital Expenditures", "page": 99, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p99/r28" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "100,000", "dollars": 100000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 100000, "sum": 100000 } ], "state": "exact" }, "department": "GENERAL ADMINISTRATION PROJECT - FACILITIES", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "GENERAL ADMINISTRATION PROJECT - FACILITIES", "heading_from_total": false, "held": null, "id": "fy2025-approved/p99/r30", "label_as_printed": "Total GENERAL ADMINISTRATION PROJECT - FACILITIES", "page": 99, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p99/r28" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2025-approved", "cells": [ { "as_printed": "709", "dollars": 709, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "29,291", "dollars": 29291, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "GENERAL ADMINISTRATION PROJECT - VETERANS PLAZA- GENERAL PROJECTS", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "GENERAL ADMINISTRATION PROJECT - VETERANS PLAZA- GENERAL PROJECTS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p99/r32", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 99, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57060", "book_id": "fy2025-approved", "cells": [ { "as_printed": "157,724", "dollars": 157724, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "426", "dollars": 426, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "GENERAL ADMINISTRATION PROJECT - VETERANS PLAZA- GENERAL PROJECTS", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "GENERAL ADMINISTRATION PROJECT - VETERANS PLAZA- GENERAL PROJECTS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p99/r33", "label_as_printed": "BUILDING CONSTRUCTION", "page": 99, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57910", "book_id": "fy2025-approved", "cells": [ { "as_printed": "1,507", "dollars": 1507, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "GENERAL ADMINISTRATION PROJECT - VETERANS PLAZA- GENERAL PROJECTS", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "GENERAL ADMINISTRATION PROJECT - VETERANS PLAZA- GENERAL PROJECTS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p99/r34", "label_as_printed": "OTHER CONSTRUCTION", "page": 99, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "164,921", "dollars": 164921, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,474,737", "dollars": 2474737, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "750,000", "dollars": 750000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 5690, "printed": 164921, "sum": 159231 }, { "diff": 2474311, "printed": 2474737, "sum": 426 }, { "diff": 750000, "printed": 750000, "sum": 0 } ], "state": "does_not_add_up" }, "department": "GENERAL ADMINISTRATION PROJECT - VETERANS PLAZA- GENERAL PROJECTS", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "GENERAL ADMINISTRATION PROJECT - VETERANS PLAZA- GENERAL PROJECTS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p99/r35", "label_as_printed": "Capital Expenditures", "page": 99, "row_role": "subtotal", "scope_line_ids": [ "fy2025-approved/p99/r33", "fy2025-approved/p99/r34" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "165,630", "dollars": 165630, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,504,028", "dollars": 2504028, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "750,000", "dollars": 750000, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 5690, "printed": 165630, "sum": 159940 }, { "diff": 2474311, "printed": 2504028, "sum": 29717 }, { "diff": 750000, "printed": 750000, "sum": 0 } ], "state": "does_not_add_up" }, "department": "GENERAL ADMINISTRATION PROJECT - VETERANS PLAZA- GENERAL PROJECTS", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "GENERAL ADMINISTRATION PROJECT - VETERANS PLAZA- GENERAL PROJECTS", "heading_from_total": false, "held": null, "id": "fy2025-approved/p99/r36", "label_as_printed": "Total GENERAL ADMINISTRATION PROJECT - VETERANS", "page": 99, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p99/r32", "fy2025-approved/p99/r33", "fy2025-approved/p99/r34" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57070", "book_id": "fy2025-approved", "cells": [ { "as_printed": "84,744", "dollars": 84744, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "25,256", "dollars": 25256, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "GENERAL ADMINISTRATION PROJECT - COUNTY", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "GENERAL ADMINISTRATION PROJECT - COUNTY", "heading_from_total": true, "held": null, "id": "fy2025-approved/p99/r37", "label_as_printed": "BUILDING IMPROVEMENTS", "page": 99, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "84,744", "dollars": 84744, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "25,256", "dollars": 25256, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 84744, "sum": 84744 }, { "diff": 0, "printed": 25256, "sum": 25256 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "GENERAL ADMINISTRATION PROJECT - COUNTY", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "GENERAL ADMINISTRATION PROJECT - COUNTY", "heading_from_total": true, "held": null, "id": "fy2025-approved/p99/r38", "label_as_printed": "Total GENERAL ADMINISTRATION PROJECT - COUNTY", "page": 99, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p99/r37" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57090", "book_id": "fy2025-approved", "cells": [ { "as_printed": "329,693", "dollars": 329693, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "504,115", "dollars": 504115, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "GENERAL ADMINISTRATION PROJECT -", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "GENERAL ADMINISTRATION PROJECT -", "heading_from_total": true, "held": null, "id": "fy2025-approved/p99/r39", "label_as_printed": "DATA PROCESSING EQUIPMENT", "page": 99, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57900", "book_id": "fy2025-approved", "cells": [ { "as_printed": "12,505", "dollars": 12505, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "217,196", "dollars": 217196, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "GENERAL ADMINISTRATION PROJECT -", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "GENERAL ADMINISTRATION PROJECT -", "heading_from_total": true, "held": null, "id": "fy2025-approved/p99/r40", "label_as_printed": "OTHER EQUIPMENT", "page": 99, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "385,583", "dollars": 385583, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "865,820", "dollars": 865820, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 43385, "printed": 385583, "sum": 342198 }, { "diff": 144509, "printed": 865820, "sum": 721311 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "does_not_add_up" }, "department": "GENERAL ADMINISTRATION PROJECT -", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "GENERAL ADMINISTRATION PROJECT -", "heading_from_total": true, "held": null, "id": "fy2025-approved/p99/r41", "label_as_printed": "Total GENERAL ADMINISTRATION PROJECT -", "page": 99, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p99/r39", "fy2025-approved/p99/r40" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57060", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,000,000", "dollars": 2000000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "GENERAL ADMINISTRATION PROJECT - FIRE", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "GENERAL ADMINISTRATION PROJECT - FIRE", "heading_from_total": true, "held": null, "id": "fy2025-approved/p99/r42", "label_as_printed": "BUILDING CONSTRUCTION", "page": 99, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "2,000,000", "dollars": 2000000, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 2000000, "sum": 2000000 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "GENERAL ADMINISTRATION PROJECT - FIRE", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "GENERAL ADMINISTRATION PROJECT - FIRE", "heading_from_total": true, "held": null, "id": "fy2025-approved/p99/r43", "label_as_printed": "Total GENERAL ADMINISTRATION PROJECT - FIRE", "page": 99, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p99/r42" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57070", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "18,177", "dollars": 18177, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "GENERAL ADMINISTRATION PROJECT - GENERAL", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "GENERAL ADMINISTRATION PROJECT - GENERAL", "heading_from_total": true, "held": null, "id": "fy2025-approved/p99/r6", "label_as_printed": "BUILDING IMPROVEMENTS", "page": 99, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "18,177", "dollars": 18177, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 18177, "sum": 18177 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "GENERAL ADMINISTRATION PROJECT - GENERAL", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "GENERAL ADMINISTRATION PROJECT - GENERAL", "heading_from_total": true, "held": null, "id": "fy2025-approved/p99/r7", "label_as_printed": "Total GENERAL ADMINISTRATION PROJECT - GENERAL", "page": 99, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p99/r6" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57910", "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "475,875", "dollars": 475875, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": null, "department": "GENERAL ADMINISTRATION PROJECT - ARCHIVES", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "GENERAL ADMINISTRATION PROJECT - ARCHIVES", "heading_from_total": true, "held": null, "id": "fy2025-approved/p99/r8", "label_as_printed": "OTHER CONSTRUCTION", "page": 99, "row_role": "detail", "scope_line_ids": [], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2025-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2023, "header_as_printed": "FY 23 Actuals", "kind": "actual" }, { "as_printed": "475,875", "dollars": 475875, "fiscal_year": 2024, "header_as_printed": "FY 24 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 25 Projection", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 475875, "sum": 475875 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "GENERAL ADMINISTRATION PROJECT - ARCHIVES", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "GENERAL ADMINISTRATION PROJECT - ARCHIVES", "heading_from_total": true, "held": null, "id": "fy2025-approved/p99/r9", "label_as_printed": "Total GENERAL ADMINISTRATION PROJECT - ARCHIVES", "page": 99, "row_role": "total", "scope_line_ids": [ "fy2025-approved/p99/r8" ], "source_url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "13,351,700", "dollars": 13351700, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "14,405,450", "dollars": 14405450, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "16,414,600", "dollars": 16414600, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 13351700, "sum": 13351700 }, { "diff": 0, "printed": 14405450, "sum": 14405450 }, { "diff": 0, "printed": 16414600, "sum": 16414600 } ], "state": "exact" }, "department": "PRINCIPAL-GENERAL GOVERNMENT", "edition": "approved", "edition_differs": [], "fund_name": "DEBT SERVICE FUND", "fund_no": "151", "heading_as_printed": "PRINCIPAL-GENERAL GOVERNMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p101/r10", "label_as_printed": "Total PRINCIPAL-GENERAL GOVERNMENT", "page": 101, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p101/r8" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "56010", "book_id": "fy2027-approved", "cells": [ { "as_printed": "20,393,300", "dollars": 20393300, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "19,944,550", "dollars": 19944550, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "17,670,400", "dollars": 17670400, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "PRINCIPAL-EDUCATION", "edition": "approved", "edition_differs": [], "fund_name": "DEBT SERVICE FUND", "fund_no": "151", "heading_as_printed": "PRINCIPAL-EDUCATION", "heading_from_total": false, "held": null, "id": "fy2027-approved/p101/r12", "label_as_printed": "PRINCIPAL ON BONDS", "page": 101, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "56120", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,247,969", "dollars": 1247969, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,370,816", "dollars": 1370816, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "117,648", "dollars": 117648, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "PRINCIPAL-EDUCATION", "edition": "approved", "edition_differs": [], "fund_name": "DEBT SERVICE FUND", "fund_no": "151", "heading_as_printed": "PRINCIPAL-EDUCATION", "heading_from_total": false, "held": null, "id": "fy2027-approved/p101/r13", "label_as_printed": "PRINCIPAL -OTHER LOANS PAYABLE", "page": 101, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "21,641,269", "dollars": 21641269, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "21,315,366", "dollars": 21315366, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "17,788,048", "dollars": 17788048, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 21641269, "sum": 21641269 }, { "diff": 0, "printed": 21315366, "sum": 21315366 }, { "diff": 0, "printed": 17788048, "sum": 17788048 } ], "state": "exact" }, "department": "PRINCIPAL-EDUCATION", "edition": "approved", "edition_differs": [], "fund_name": "DEBT SERVICE FUND", "fund_no": "151", "heading_as_printed": "PRINCIPAL-EDUCATION", "heading_from_total": false, "held": null, "id": "fy2027-approved/p101/r14", "label_as_printed": "Other Expenditures", "page": 101, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p101/r12", "fy2027-approved/p101/r13" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "21,641,269", "dollars": 21641269, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "21,315,366", "dollars": 21315366, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "17,788,048", "dollars": 17788048, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 21641269, "sum": 21641269 }, { "diff": 0, "printed": 21315366, "sum": 21315366 }, { "diff": 0, "printed": 17788048, "sum": 17788048 } ], "state": "exact" }, "department": "PRINCIPAL-EDUCATION", "edition": "approved", "edition_differs": [], "fund_name": "DEBT SERVICE FUND", "fund_no": "151", "heading_as_printed": "PRINCIPAL-EDUCATION", "heading_from_total": false, "held": null, "id": "fy2027-approved/p101/r15", "label_as_printed": "Total PRINCIPAL-EDUCATION", "page": 101, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p101/r12", "fy2027-approved/p101/r13" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "56030", "book_id": "fy2027-approved", "cells": [ { "as_printed": "10,165,355", "dollars": 10165355, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "9,593,754", "dollars": 9593754, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "10,693,296", "dollars": 10693296, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "INTEREST-GENERAL GOVERNMENT", "edition": "approved", "edition_differs": [], "fund_name": "DEBT SERVICE FUND", "fund_no": "151", "heading_as_printed": "INTEREST-GENERAL GOVERNMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p101/r17", "label_as_printed": "INTEREST ON BONDS", "page": 101, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "10,165,355", "dollars": 10165355, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "9,593,754", "dollars": 9593754, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "10,693,296", "dollars": 10693296, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 10165355, "sum": 10165355 }, { "diff": 0, "printed": 9593754, "sum": 9593754 }, { "diff": 0, "printed": 10693296, "sum": 10693296 } ], "state": "exact" }, "department": "INTEREST-GENERAL GOVERNMENT", "edition": "approved", "edition_differs": [], "fund_name": "DEBT SERVICE FUND", "fund_no": "151", "heading_as_printed": "INTEREST-GENERAL GOVERNMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p101/r18", "label_as_printed": "Other Expenditures", "page": 101, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p101/r17" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "10,165,355", "dollars": 10165355, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "9,593,754", "dollars": 9593754, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "10,693,296", "dollars": 10693296, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 10165355, "sum": 10165355 }, { "diff": 0, "printed": 9593754, "sum": 9593754 }, { "diff": 0, "printed": 10693296, "sum": 10693296 } ], "state": "exact" }, "department": "INTEREST-GENERAL GOVERNMENT", "edition": "approved", "edition_differs": [], "fund_name": "DEBT SERVICE FUND", "fund_no": "151", "heading_as_printed": "INTEREST-GENERAL GOVERNMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p101/r19", "label_as_printed": "Total INTEREST-GENERAL GOVERNMENT", "page": 101, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p101/r17" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "56030", "book_id": "fy2027-approved", "cells": [ { "as_printed": "10,079,741", "dollars": 10079741, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "9,214,343", "dollars": 9214343, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "9,106,701", "dollars": 9106701, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "INTEREST-EDUCATION", "edition": "approved", "edition_differs": [], "fund_name": "DEBT SERVICE FUND", "fund_no": "151", "heading_as_printed": "INTEREST-EDUCATION", "heading_from_total": false, "held": null, "id": "fy2027-approved/p101/r21", "label_as_printed": "INTEREST ON BONDS", "page": 101, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "56130", "book_id": "fy2027-approved", "cells": [ { "as_printed": "303,000", "dollars": 303000, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "303,000", "dollars": 303000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "25,250", "dollars": 25250, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "INTEREST-EDUCATION", "edition": "approved", "edition_differs": [], "fund_name": "DEBT SERVICE FUND", "fund_no": "151", "heading_as_printed": "INTEREST-EDUCATION", "heading_from_total": false, "held": null, "id": "fy2027-approved/p101/r22", "label_as_printed": "INTEREST -OTHER LOANS PAYABLES", "page": 101, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "10,382,741", "dollars": 10382741, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "9,517,343", "dollars": 9517343, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "9,131,951", "dollars": 9131951, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 10382741, "sum": 10382741 }, { "diff": 0, "printed": 9517343, "sum": 9517343 }, { "diff": 0, "printed": 9131951, "sum": 9131951 } ], "state": "exact" }, "department": "INTEREST-EDUCATION", "edition": "approved", "edition_differs": [], "fund_name": "DEBT SERVICE FUND", "fund_no": "151", "heading_as_printed": "INTEREST-EDUCATION", "heading_from_total": false, "held": null, "id": "fy2027-approved/p101/r23", "label_as_printed": "Other Expenditures", "page": 101, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p101/r21", "fy2027-approved/p101/r22" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "10,382,741", "dollars": 10382741, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "9,517,343", "dollars": 9517343, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "9,131,951", "dollars": 9131951, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 10382741, "sum": 10382741 }, { "diff": 0, "printed": 9517343, "sum": 9517343 }, { "diff": 0, "printed": 9131951, "sum": 9131951 } ], "state": "exact" }, "department": "INTEREST-EDUCATION", "edition": "approved", "edition_differs": [], "fund_name": "DEBT SERVICE FUND", "fund_no": "151", "heading_as_printed": "INTEREST-EDUCATION", "heading_from_total": false, "held": null, "id": "fy2027-approved/p101/r24", "label_as_printed": "Total INTEREST-EDUCATION", "page": 101, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p101/r21", "fy2027-approved/p101/r22" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "55100", "book_id": "fy2027-approved", "cells": [ { "as_printed": "381,060", "dollars": 381060, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "400,000", "dollars": 400000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "400,000", "dollars": 400000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "OTHER DEBT SERV-COUNTY GOVT", "edition": "approved", "edition_differs": [], "fund_name": "DEBT SERVICE FUND", "fund_no": "151", "heading_as_printed": "OTHER DEBT SERV-COUNTY GOVT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p101/r26", "label_as_printed": "TRUSTEE'S COMMISSION", "page": 101, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "56990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "3,748", "dollars": 3748, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "4,500", "dollars": 4500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "4,500", "dollars": 4500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "OTHER DEBT SERV-COUNTY GOVT", "edition": "approved", "edition_differs": [], "fund_name": "DEBT SERVICE FUND", "fund_no": "151", "heading_as_printed": "OTHER DEBT SERV-COUNTY GOVT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p101/r27", "label_as_printed": "OTHER DEBT SERVICE", "page": 101, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "384,808", "dollars": 384808, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "404,500", "dollars": 404500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "404,500", "dollars": 404500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 384808, "sum": 384808 }, { "diff": 0, "printed": 404500, "sum": 404500 }, { "diff": 0, "printed": 404500, "sum": 404500 } ], "state": "exact" }, "department": "OTHER DEBT SERV-COUNTY GOVT", "edition": "approved", "edition_differs": [], "fund_name": "DEBT SERVICE FUND", "fund_no": "151", "heading_as_printed": "OTHER DEBT SERV-COUNTY GOVT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p101/r28", "label_as_printed": "Other Expenditures", "page": 101, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p101/r26", "fy2027-approved/p101/r27" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "384,808", "dollars": 384808, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "404,500", "dollars": 404500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "404,500", "dollars": 404500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 384808, "sum": 384808 }, { "diff": 0, "printed": 404500, "sum": 404500 }, { "diff": 0, "printed": 404500, "sum": 404500 } ], "state": "exact" }, "department": "OTHER DEBT SERV-COUNTY GOVT", "edition": "approved", "edition_differs": [], "fund_name": "DEBT SERVICE FUND", "fund_no": "151", "heading_as_printed": "OTHER DEBT SERV-COUNTY GOVT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p101/r29", "label_as_printed": "Total OTHER DEBT SERV-COUNTY GOVT", "page": 101, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p101/r26", "fy2027-approved/p101/r27" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "55100", "book_id": "fy2027-approved", "cells": [ { "as_printed": "465,740", "dollars": 465740, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "475,000", "dollars": 475000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "475,000", "dollars": 475000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "OTHER DEBT SERV.-EDUCATION", "edition": "approved", "edition_differs": [], "fund_name": "DEBT SERVICE FUND", "fund_no": "151", "heading_as_printed": "OTHER DEBT SERV.-EDUCATION", "heading_from_total": false, "held": null, "id": "fy2027-approved/p101/r31", "label_as_printed": "TRUSTEE'S COMMISSION", "page": 101, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "56990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "25,042", "dollars": 25042, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "28,000", "dollars": 28000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "28,000", "dollars": 28000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "OTHER DEBT SERV.-EDUCATION", "edition": "approved", "edition_differs": [], "fund_name": "DEBT SERVICE FUND", "fund_no": "151", "heading_as_printed": "OTHER DEBT SERV.-EDUCATION", "heading_from_total": false, "held": null, "id": "fy2027-approved/p101/r32", "label_as_printed": "OTHER DEBT SERVICE", "page": 101, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "490,782", "dollars": 490782, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "503,000", "dollars": 503000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "503,000", "dollars": 503000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 490782, "sum": 490782 }, { "diff": 0, "printed": 503000, "sum": 503000 }, { "diff": 0, "printed": 503000, "sum": 503000 } ], "state": "exact" }, "department": "OTHER DEBT SERV.-EDUCATION", "edition": "approved", "edition_differs": [], "fund_name": "DEBT SERVICE FUND", "fund_no": "151", "heading_as_printed": "OTHER DEBT SERV.-EDUCATION", "heading_from_total": false, "held": null, "id": "fy2027-approved/p101/r33", "label_as_printed": "Other Expenditures", "page": 101, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p101/r31", "fy2027-approved/p101/r32" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "490,782", "dollars": 490782, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "503,000", "dollars": 503000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "503,000", "dollars": 503000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 490782, "sum": 490782 }, { "diff": 0, "printed": 503000, "sum": 503000 }, { "diff": 0, "printed": 503000, "sum": 503000 } ], "state": "exact" }, "department": "OTHER DEBT SERV.-EDUCATION", "edition": "approved", "edition_differs": [], "fund_name": "DEBT SERVICE FUND", "fund_no": "151", "heading_as_printed": "OTHER DEBT SERV.-EDUCATION", "heading_from_total": false, "held": null, "id": "fy2027-approved/p101/r34", "label_as_printed": "Total OTHER DEBT SERV.-EDUCATION", "page": 101, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p101/r31", "fy2027-approved/p101/r32" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "56,416,655", "dollars": 56416655, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "55,739,413", "dollars": 55739413, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "54,935,395", "dollars": 54935395, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 56416655, "sum": 56416655 }, { "diff": 0, "printed": 55739413, "sum": 55739413 }, { "diff": 0, "printed": 54935395, "sum": 54935395 } ], "state": "exact" }, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "DEBT SERVICE FUND", "fund_no": "151", "heading_as_printed": null, "heading_from_total": false, "held": null, "id": "fy2027-approved/p101/r35", "label_as_printed": "Total Expenditures DEBT SERVICE FUND 151", "page": 101, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p101/r8", "fy2027-approved/p101/r12", "fy2027-approved/p101/r13", "fy2027-approved/p101/r17", "fy2027-approved/p101/r21", "fy2027-approved/p101/r22", "fy2027-approved/p101/r26", "fy2027-approved/p101/r27", "fy2027-approved/p101/r31", "fy2027-approved/p101/r32" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "56010", "book_id": "fy2027-approved", "cells": [ { "as_printed": "13,351,700", "dollars": 13351700, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "14,405,450", "dollars": 14405450, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "16,414,600", "dollars": 16414600, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "PRINCIPAL-GENERAL GOVERNMENT", "edition": "approved", "edition_differs": [], "fund_name": "DEBT SERVICE FUND", "fund_no": "151", "heading_as_printed": "PRINCIPAL-GENERAL GOVERNMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p101/r8", "label_as_printed": "PRINCIPAL ON BONDS", "page": 101, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "13,351,700", "dollars": 13351700, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "14,405,450", "dollars": 14405450, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "16,414,600", "dollars": 16414600, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 13351700, "sum": 13351700 }, { "diff": 0, "printed": 14405450, "sum": 14405450 }, { "diff": 0, "printed": 16414600, "sum": 16414600 } ], "state": "exact" }, "department": "PRINCIPAL-GENERAL GOVERNMENT", "edition": "approved", "edition_differs": [], "fund_name": "DEBT SERVICE FUND", "fund_no": "151", "heading_as_printed": "PRINCIPAL-GENERAL GOVERNMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p101/r9", "label_as_printed": "Other Expenditures", "page": 101, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p101/r8" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "142,128,101", "dollars": 142128101, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "68,644,981", "dollars": 68644981, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended Budget", "kind": "amended" }, { "as_printed": "68,644,981", "dollars": 68644981, "fiscal_year": 2026, "header_as_printed": "FY 2026 Projections", "kind": "projected" }, { "as_printed": "53,869,493", "dollars": 53869493, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": null, "heading_from_total": false, "held": null, "id": "fy2027-approved/p103/r30", "label_as_printed": "Estimated Beginning Fund Balance July 1", "page": 103, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "fund_balance", "tags": [ "available_funds" ] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "68,644,981", "dollars": 68644981, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "4,515,321", "dollars": 4515321, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended Budget", "kind": "amended" }, { "as_printed": "53,869,493", "dollars": 53869493, "fiscal_year": 2026, "header_as_printed": "FY 2026 Projections", "kind": "projected" }, { "as_printed": "46,414,321", "dollars": 46414321, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": null, "heading_from_total": false, "held": null, "id": "fy2027-approved/p103/r31", "label_as_printed": "Estimated Ending Fund Balance June 30", "page": 103, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "fund_balance", "tags": [ "available_funds" ] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "68,644,981", "dollars": 68644981, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "4,515,321", "dollars": 4515321, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended Budget", "kind": "amended" }, { "as_printed": "53,869,493", "dollars": 53869493, "fiscal_year": 2026, "header_as_printed": "FY 2026 Projections", "kind": "projected" }, { "as_printed": "46,414,321", "dollars": 46414321, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": null, "heading_from_total": false, "held": null, "id": "fy2027-approved/p103/r32", "label_as_printed": "Estimated Restricted Fund Balance June 30", "page": 103, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "fund_balance", "tags": [ "available_funds" ] }, { "account_code": "40125", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,604", "dollars": 1604, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2027-approved/p105/r10", "label_as_printed": "TRUSTEE COLLECTIONS - BANKRUPT", "page": 105, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "40130", "book_id": "fy2027-approved", "cells": [ { "as_printed": "90,568", "dollars": 90568, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "65,000", "dollars": 65000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "70,000", "dollars": 70000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2027-approved/p105/r11", "label_as_printed": "CIRCUIT/CHANCERY COLLECT-PYR", "page": 105, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "40140", "book_id": "fy2027-approved", "cells": [ { "as_printed": "59,791", "dollars": 59791, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "50,000", "dollars": 50000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "60,000", "dollars": 60000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2027-approved/p105/r12", "label_as_printed": "INTEREST & PENALTY", "page": 105, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "40220", "book_id": "fy2027-approved", "cells": [ { "as_printed": "2,540,159", "dollars": 2540159, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,400,000", "dollars": 2400000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "2,500,000", "dollars": 2500000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2027-approved/p105/r13", "label_as_printed": "HOTEL/MOTEL TAX", "page": 105, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "40240", "book_id": "fy2027-approved", "cells": [ { "as_printed": "7,902,575", "dollars": 7902575, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "7,600,000", "dollars": 7600000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "7,800,000", "dollars": 7800000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2027-approved/p105/r14", "label_as_printed": "WHEEL TAX", "page": 105, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "40320", "book_id": "fy2027-approved", "cells": [ { "as_printed": "49,741", "dollars": 49741, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "50,000", "dollars": 50000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "55,000", "dollars": 55000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2027-approved/p105/r15", "label_as_printed": "BANK EXCISE TAX", "page": 105, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "22,314,167", "dollars": 22314167, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "23,069,000", "dollars": 23069000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "14,283,000", "dollars": 14283000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 1, "printed": 22314167, "sum": 22314166 }, { "diff": 0, "printed": 23069000, "sum": 23069000 }, { "diff": 0, "printed": 14283000, "sum": 14283000 } ], "state": "within_rounding" }, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2027-approved/p105/r16", "label_as_printed": "Total Taxes", "page": 105, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p105/r8", "fy2027-approved/p105/r9", "fy2027-approved/p105/r10", "fy2027-approved/p105/r11", "fy2027-approved/p105/r12", "fy2027-approved/p105/r13", "fy2027-approved/p105/r14", "fy2027-approved/p105/r15" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "44110", "book_id": "fy2027-approved", "cells": [ { "as_printed": "72,798", "dollars": 72798, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "100,000", "dollars": 100000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "2,100,000", "dollars": 2100000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "Other Local Revenues", "heading_from_total": false, "held": null, "id": "fy2027-approved/p105/r18", "label_as_printed": "INTEREST EARNED", "page": 105, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "44540", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "913,956", "dollars": 913956, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "Other Local Revenues", "heading_from_total": false, "held": null, "id": "fy2027-approved/p105/r19", "label_as_printed": "SALE OF PROPERTY", "page": 105, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "72,798", "dollars": 72798, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,013,956", "dollars": 1013956, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "2,100,000", "dollars": 2100000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 72798, "sum": 72798 }, { "diff": 0, "printed": 1013956, "sum": 1013956 }, { "diff": 0, "printed": 2100000, "sum": 2100000 } ], "state": "exact" }, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "Other Local Revenues", "heading_from_total": false, "held": null, "id": "fy2027-approved/p105/r20", "label_as_printed": "Total Other Local Revenues", "page": 105, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p105/r18", "fy2027-approved/p105/r19" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "46980", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,908,320", "dollars": 1908320, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "State of Tennessee", "heading_from_total": false, "held": null, "id": "fy2027-approved/p105/r22", "label_as_printed": "OTHER STATE GRANTS", "page": 105, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,908,320", "dollars": 1908320, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 1908320, "sum": 1908320 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "State of Tennessee", "heading_from_total": false, "held": null, "id": "fy2027-approved/p105/r23", "label_as_printed": "Total State of Tennessee", "page": 105, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p105/r22" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "47180", "book_id": "fy2027-approved", "cells": [ { "as_printed": "67,681", "dollars": 67681, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "811,609", "dollars": 811609, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "Federal Government", "heading_from_total": false, "held": null, "id": "fy2027-approved/p105/r25", "label_as_printed": "COMMUNITY DEVELOPMENT", "page": 105, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "47235", "book_id": "fy2027-approved", "cells": [ { "as_printed": "200,662", "dollars": 200662, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "Federal Government", "heading_from_total": false, "held": null, "id": "fy2027-approved/p105/r26", "label_as_printed": "HOMELAND SECURITY GRANTS", "page": 105, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "47590", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,014,798", "dollars": 1014798, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "525,080", "dollars": 525080, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "Federal Government", "heading_from_total": false, "held": null, "id": "fy2027-approved/p105/r27", "label_as_printed": "OTHER FEDERAL THROUGH STATE", "page": 105, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,283,140", "dollars": 1283140, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,336,689", "dollars": 1336689, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -1, "printed": 1283140, "sum": 1283141 }, { "diff": 0, "printed": 1336689, "sum": 1336689 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "within_rounding" }, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "Federal Government", "heading_from_total": false, "held": null, "id": "fy2027-approved/p105/r28", "label_as_printed": "Total Federal Government", "page": 105, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p105/r25", "fy2027-approved/p105/r26", "fy2027-approved/p105/r27" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "48130", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "696,765", "dollars": 696765, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "Other Government / Citizen Groups", "heading_from_total": false, "held": null, "id": "fy2027-approved/p105/r30", "label_as_printed": "CONTRIBUTIONS", "page": 105, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "48990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "282,545", "dollars": 282545, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,300,000", "dollars": 1300000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "Other Government / Citizen Groups", "heading_from_total": false, "held": null, "id": "fy2027-approved/p105/r31", "label_as_printed": "OTHER", "page": 105, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "282,545", "dollars": 282545, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,996,765", "dollars": 1996765, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 282545, "sum": 282545 }, { "diff": 0, "printed": 1996765, "sum": 1996765 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "Other Government / Citizen Groups", "heading_from_total": false, "held": null, "id": "fy2027-approved/p105/r32", "label_as_printed": "Total Other Government / Citizen Groups", "page": 105, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p105/r30", "fy2027-approved/p105/r31" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "49100", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "53,808,684", "dollars": 53808684, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "Other Sources (Non-Revenue)", "heading_from_total": false, "held": null, "id": "fy2027-approved/p105/r34", "label_as_printed": "BOND PROCEEDS", "page": 105, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [ "non_revenue" ] }, { "account_code": "49700", "book_id": "fy2027-approved", "cells": [ { "as_printed": "250,000", "dollars": 250000, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "250,000", "dollars": 250000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "Other Sources (Non-Revenue)", "heading_from_total": false, "held": null, "id": "fy2027-approved/p105/r35", "label_as_printed": "INSURANCE RECOVERY", "page": 105, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [ "non_revenue" ] }, { "account_code": "49800", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,943,652", "dollars": 2943652, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "Other Sources (Non-Revenue)", "heading_from_total": false, "held": null, "id": "fy2027-approved/p105/r36", "label_as_printed": "OPERATING TRANSFERS", "page": 105, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [ "transfer", "non_revenue" ] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "250,000", "dollars": 250000, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "57,002,336", "dollars": 57002336, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 250000, "sum": 250000 }, { "diff": 0, "printed": 57002336, "sum": 57002336 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "Other Sources (Non-Revenue)", "heading_from_total": false, "held": null, "id": "fy2027-approved/p105/r37", "label_as_printed": "Total Other Sources (Non-Revenue)", "page": 105, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p105/r34", "fy2027-approved/p105/r35", "fy2027-approved/p105/r36" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [ "non_revenue" ] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "26,110,969", "dollars": 26110969, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "84,418,746", "dollars": 84418746, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "16,383,000", "dollars": 16383000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -1, "printed": 26110969, "sum": 26110970 }, { "diff": 0, "printed": 84418746, "sum": 84418746 }, { "diff": 0, "printed": 16383000, "sum": 16383000 } ], "state": "within_rounding" }, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": null, "heading_from_total": false, "held": null, "id": "fy2027-approved/p105/r38", "label_as_printed": "Total Revenues", "page": 105, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p105/r8", "fy2027-approved/p105/r9", "fy2027-approved/p105/r10", "fy2027-approved/p105/r11", "fy2027-approved/p105/r12", "fy2027-approved/p105/r13", "fy2027-approved/p105/r14", "fy2027-approved/p105/r15", "fy2027-approved/p105/r18", "fy2027-approved/p105/r19", "fy2027-approved/p105/r22", "fy2027-approved/p105/r25", "fy2027-approved/p105/r26", "fy2027-approved/p105/r27", "fy2027-approved/p105/r30", "fy2027-approved/p105/r31", "fy2027-approved/p105/r34", "fy2027-approved/p105/r35", "fy2027-approved/p105/r36" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "26,110,969", "dollars": 26110969, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "84,418,746", "dollars": 84418746, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "16,383,000", "dollars": 16383000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -1, "printed": 26110969, "sum": 26110970 }, { "diff": 0, "printed": 84418746, "sum": 84418746 }, { "diff": 0, "printed": 16383000, "sum": 16383000 } ], "state": "within_rounding" }, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": null, "heading_from_total": false, "held": null, "id": "fy2027-approved/p105/r39", "label_as_printed": "Total Revenues CAPITAL PROJECTS FUND 171", "page": 105, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p105/r8", "fy2027-approved/p105/r9", "fy2027-approved/p105/r10", "fy2027-approved/p105/r11", "fy2027-approved/p105/r12", "fy2027-approved/p105/r13", "fy2027-approved/p105/r14", "fy2027-approved/p105/r15", "fy2027-approved/p105/r18", "fy2027-approved/p105/r19", "fy2027-approved/p105/r22", "fy2027-approved/p105/r25", "fy2027-approved/p105/r26", "fy2027-approved/p105/r27", "fy2027-approved/p105/r30", "fy2027-approved/p105/r31", "fy2027-approved/p105/r34", "fy2027-approved/p105/r35", "fy2027-approved/p105/r36" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "40110", "book_id": "fy2027-approved", "cells": [ { "as_printed": "11,510,622", "dollars": 11510622, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "12,754,000", "dollars": 12754000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "3,648,000", "dollars": 3648000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2027-approved/p105/r8", "label_as_printed": "CURRENT PROPERTY TAX", "page": 105, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "40120", "book_id": "fy2027-approved", "cells": [ { "as_printed": "159,106", "dollars": 159106, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "150,000", "dollars": 150000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "150,000", "dollars": 150000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2027-approved/p105/r9", "label_as_printed": "TRUSTEE'S COLLECTIONS - PYR", "page": 105, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "56060", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "248,395", "dollars": 248395, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "NON-DEDICATED ACCOUNT", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "NON-DEDICATED ACCOUNT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p107/r10", "label_as_printed": "OTHER DEBT ISSUANCE COSTS", "page": 107, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "342,872", "dollars": 342872, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "684,491", "dollars": 684491, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "365,000", "dollars": 365000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 342872, "sum": 342872 }, { "diff": 0, "printed": 684491, "sum": 684491 }, { "diff": 0, "printed": 365000, "sum": 365000 } ], "state": "exact" }, "department": "NON-DEDICATED ACCOUNT", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "NON-DEDICATED ACCOUNT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p107/r11", "label_as_printed": "Other Expenditures", "page": 107, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p107/r8", "fy2027-approved/p107/r9", "fy2027-approved/p107/r10" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "342,872", "dollars": 342872, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "684,491", "dollars": 684491, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "365,000", "dollars": 365000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 342872, "sum": 342872 }, { "diff": 0, "printed": 684491, "sum": 684491 }, { "diff": 0, "printed": 365000, "sum": 365000 } ], "state": "exact" }, "department": "NON-DEDICATED ACCOUNT", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "NON-DEDICATED ACCOUNT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p107/r12", "label_as_printed": "Total NON-DEDICATED ACCOUNT", "page": 107, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p107/r8", "fy2027-approved/p107/r9", "fy2027-approved/p107/r10" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57070", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "350,000", "dollars": 350000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "GENERAL ADMINISTRATION PROJECT", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "GENERAL ADMINISTRATION PROJECT", "heading_from_total": true, "held": null, "id": "fy2027-approved/p107/r13", "label_as_printed": "BUILDING IMPROVEMENTS", "page": 107, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57150", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,310,282", "dollars": 1310282, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "120,000", "dollars": 120000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "GENERAL ADMINISTRATION PROJECT", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "GENERAL ADMINISTRATION PROJECT", "heading_from_total": true, "held": null, "id": "fy2027-approved/p107/r14", "label_as_printed": "LAND", "page": 107, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,310,282", "dollars": 1310282, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "470,000", "dollars": 470000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 1310282, "sum": 1310282 }, { "diff": 0, "printed": 470000, "sum": 470000 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "GENERAL ADMINISTRATION PROJECT", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "GENERAL ADMINISTRATION PROJECT", "heading_from_total": true, "held": null, "id": "fy2027-approved/p107/r15", "label_as_printed": "Total GENERAL ADMINISTRATION PROJECT", "page": 107, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p107/r13", "fy2027-approved/p107/r14" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57070", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "34,911", "dollars": 34911, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "GENERAL ADMINISTRATION PROJECT - PARKING LOT -", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "GENERAL ADMINISTRATION PROJECT - PARKING LOT -", "heading_from_total": true, "held": null, "id": "fy2027-approved/p107/r16", "label_as_printed": "BUILDING IMPROVEMENTS", "page": 107, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "34,911", "dollars": 34911, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 34911, "sum": 34911 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "GENERAL ADMINISTRATION PROJECT - PARKING LOT -", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "GENERAL ADMINISTRATION PROJECT - PARKING LOT -", "heading_from_total": true, "held": null, "id": "fy2027-approved/p107/r17", "label_as_printed": "Total GENERAL ADMINISTRATION PROJECT - PARKING LOT -", "page": 107, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p107/r16" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57150", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "500,000", "dollars": 500000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "GENERAL ADMINISTRATION PROJECT - ENGINEERING SR 374", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "GENERAL ADMINISTRATION PROJECT - ENGINEERING SR 374", "heading_from_total": false, "held": null, "id": "fy2027-approved/p107/r19", "label_as_printed": "LAND", "page": 107, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "500,000", "dollars": 500000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 500000, "sum": 500000 } ], "state": "exact" }, "department": "GENERAL ADMINISTRATION PROJECT - ENGINEERING SR 374", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "GENERAL ADMINISTRATION PROJECT - ENGINEERING SR 374", "heading_from_total": false, "held": null, "id": "fy2027-approved/p107/r20", "label_as_printed": "Capital Expenditures", "page": 107, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p107/r19" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "500,000", "dollars": 500000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 500000, "sum": 500000 } ], "state": "exact" }, "department": "GENERAL ADMINISTRATION PROJECT - ENGINEERING SR 374", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "GENERAL ADMINISTRATION PROJECT - ENGINEERING SR 374", "heading_from_total": false, "held": null, "id": "fy2027-approved/p107/r21", "label_as_printed": "Total GENERAL ADMINISTRATION PROJECT - ENGINEERING", "page": 107, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p107/r19" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "200,000", "dollars": 200000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "GENERAL ADMINISTRATION PROJECT - WORKHOUSE SINKHOLE", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "GENERAL ADMINISTRATION PROJECT - WORKHOUSE SINKHOLE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p107/r23", "label_as_printed": "OTHER CAPITAL OUTLAY", "page": 107, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "200,000", "dollars": 200000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 200000, "sum": 200000 } ], "state": "exact" }, "department": "GENERAL ADMINISTRATION PROJECT - WORKHOUSE SINKHOLE", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "GENERAL ADMINISTRATION PROJECT - WORKHOUSE SINKHOLE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p107/r24", "label_as_printed": "Capital Expenditures", "page": 107, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p107/r23" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "200,000", "dollars": 200000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 200000, "sum": 200000 } ], "state": "exact" }, "department": "GENERAL ADMINISTRATION PROJECT - WORKHOUSE SINKHOLE", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "GENERAL ADMINISTRATION PROJECT - WORKHOUSE SINKHOLE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p107/r25", "label_as_printed": "Total GENERAL ADMINISTRATION PROJECT - WORKHOUSE", "page": 107, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p107/r23" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57060", "book_id": "fy2027-approved", "cells": [ { "as_printed": "8,525,080", "dollars": 8525080, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,910,870", "dollars": 1910870, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "GENERAL ADMINISTRATION PROJECT - LIBRARY", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "GENERAL ADMINISTRATION PROJECT - LIBRARY", "heading_from_total": true, "held": null, "id": "fy2027-approved/p107/r26", "label_as_printed": "BUILDING CONSTRUCTION", "page": 107, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "8,525,080", "dollars": 8525080, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,910,870", "dollars": 1910870, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 8525080, "sum": 8525080 }, { "diff": 0, "printed": 1910870, "sum": 1910870 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "GENERAL ADMINISTRATION PROJECT - LIBRARY", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "GENERAL ADMINISTRATION PROJECT - LIBRARY", "heading_from_total": true, "held": null, "id": "fy2027-approved/p107/r27", "label_as_printed": "Total GENERAL ADMINISTRATION PROJECT - LIBRARY", "page": 107, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p107/r26" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57060", "book_id": "fy2027-approved", "cells": [ { "as_printed": "167,540", "dollars": 167540, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "994,560", "dollars": 994560, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "GENERAL ADMINISTRATION PROJECT - MPEC", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "GENERAL ADMINISTRATION PROJECT - MPEC", "heading_from_total": true, "held": null, "id": "fy2027-approved/p107/r28", "label_as_printed": "BUILDING CONSTRUCTION", "page": 107, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "167,540", "dollars": 167540, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "994,560", "dollars": 994560, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 167540, "sum": 167540 }, { "diff": 0, "printed": 994560, "sum": 994560 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "GENERAL ADMINISTRATION PROJECT - MPEC", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "GENERAL ADMINISTRATION PROJECT - MPEC", "heading_from_total": true, "held": null, "id": "fy2027-approved/p107/r29", "label_as_printed": "Total GENERAL ADMINISTRATION PROJECT - MPEC", "page": 107, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p107/r28" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57150", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "50,000", "dollars": 50000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "GENERAL ADMINISTRATION PROJECT - IDB", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "GENERAL ADMINISTRATION PROJECT - IDB", "heading_from_total": true, "held": null, "id": "fy2027-approved/p107/r30", "label_as_printed": "LAND", "page": 107, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "50,000", "dollars": 50000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 50000, "sum": 50000 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "GENERAL ADMINISTRATION PROJECT - IDB", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "GENERAL ADMINISTRATION PROJECT - IDB", "heading_from_total": true, "held": null, "id": "fy2027-approved/p107/r31", "label_as_printed": "Total GENERAL ADMINISTRATION PROJECT - IDB", "page": 107, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p107/r30" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "95,560", "dollars": 95560, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "16,500", "dollars": 16500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 95560, "printed": 95560, "sum": 0 }, { "diff": 16500, "printed": 16500, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "does_not_add_up" }, "department": "GENERAL ADMINISTRATION PROJECT - PUBLIC ART", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "GENERAL ADMINISTRATION PROJECT - PUBLIC ART", "heading_from_total": true, "held": null, "id": "fy2027-approved/p107/r32", "label_as_printed": "Total GENERAL ADMINISTRATION PROJECT - PUBLIC ART", "page": 107, "row_role": "total", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57070", "book_id": "fy2027-approved", "cells": [ { "as_printed": "4,083,332", "dollars": 4083332, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,766,668", "dollars": 2766668, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "GENERAL ADMINISTRATION PROJECT - COURT", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "GENERAL ADMINISTRATION PROJECT - COURT", "heading_from_total": true, "held": null, "id": "fy2027-approved/p107/r33", "label_as_printed": "BUILDING IMPROVEMENTS", "page": 107, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "10,000", "dollars": 10000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "GENERAL ADMINISTRATION PROJECT - COURT", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "GENERAL ADMINISTRATION PROJECT - COURT", "heading_from_total": true, "held": null, "id": "fy2027-approved/p107/r34", "label_as_printed": "OTHER CAPITAL OUTLAY", "page": 107, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "4,083,332", "dollars": 4083332, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,776,668", "dollars": 2776668, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 4083332, "sum": 4083332 }, { "diff": 0, "printed": 2776668, "sum": 2776668 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "GENERAL ADMINISTRATION PROJECT - COURT", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "GENERAL ADMINISTRATION PROJECT - COURT", "heading_from_total": true, "held": null, "id": "fy2027-approved/p107/r35", "label_as_printed": "Total GENERAL ADMINISTRATION PROJECT - COURT", "page": 107, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p107/r33", "fy2027-approved/p107/r34" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "12,898,528", "dollars": 12898528, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 12898528, "printed": 12898528, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "does_not_add_up" }, "department": "GENERAL ADMINISTRATION PROJECT - PARKING", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "GENERAL ADMINISTRATION PROJECT - PARKING", "heading_from_total": true, "held": null, "id": "fy2027-approved/p107/r36", "label_as_printed": "Total GENERAL ADMINISTRATION PROJECT - PARKING", "page": 107, "row_role": "total", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "20,350", "dollars": 20350, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "GENERAL ADMINISTRATION PROJECT - CDGB - FOOD", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "GENERAL ADMINISTRATION PROJECT - CDGB - FOOD", "heading_from_total": true, "held": null, "id": "fy2027-approved/p107/r37", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 107, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "54,317", "dollars": 54317, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "9,805", "dollars": 9805, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "GENERAL ADMINISTRATION PROJECT - CDGB - FOOD", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "GENERAL ADMINISTRATION PROJECT - CDGB - FOOD", "heading_from_total": true, "held": null, "id": "fy2027-approved/p107/r38", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 107, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57900", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "415,528", "dollars": 415528, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "GENERAL ADMINISTRATION PROJECT - CDGB - FOOD", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "GENERAL ADMINISTRATION PROJECT - CDGB - FOOD", "heading_from_total": true, "held": null, "id": "fy2027-approved/p107/r39", "label_as_printed": "OTHER EQUIPMENT", "page": 107, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "55100", "book_id": "fy2027-approved", "cells": [ { "as_printed": "342,872", "dollars": 342872, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "365,000", "dollars": 365000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "365,000", "dollars": 365000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "NON-DEDICATED ACCOUNT", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "NON-DEDICATED ACCOUNT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p107/r8", "label_as_printed": "TRUSTEE'S COMMISSION", "page": 107, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "56050", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "71,096", "dollars": 71096, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "NON-DEDICATED ACCOUNT", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "NON-DEDICATED ACCOUNT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p107/r9", "label_as_printed": "UNDERWRITER'S DISCOUNT", "page": 107, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57230", "book_id": "fy2027-approved", "cells": [ { "as_printed": "2,759,009", "dollars": 2759009, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "3,706,026", "dollars": 3706026, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "GENERAL ADMINISTRATION PROJECT - ROSSVIEW", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "GENERAL ADMINISTRATION PROJECT - ROSSVIEW", "heading_from_total": true, "held": null, "id": "fy2027-approved/p108/r10", "label_as_printed": "RIGHT-OF-WAY", "page": 108, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "2,759,009", "dollars": 2759009, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "3,756,026", "dollars": 3756026, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 2759009, "sum": 2759009 }, { "diff": 0, "printed": 3756026, "sum": 3756026 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "GENERAL ADMINISTRATION PROJECT - ROSSVIEW", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "GENERAL ADMINISTRATION PROJECT - ROSSVIEW", "heading_from_total": true, "held": null, "id": "fy2027-approved/p108/r11", "label_as_printed": "Total GENERAL ADMINISTRATION PROJECT - ROSSVIEW", "page": 108, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p108/r9", "fy2027-approved/p108/r10" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "210,276", "dollars": 210276, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "40,753", "dollars": 40753, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "GENERAL ADMINISTRATION PROJECT - COURT", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "GENERAL ADMINISTRATION PROJECT - COURT", "heading_from_total": true, "held": null, "id": "fy2027-approved/p108/r12", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 108, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57070", "book_id": "fy2027-approved", "cells": [ { "as_printed": "125,516", "dollars": 125516, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "44,935", "dollars": 44935, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "GENERAL ADMINISTRATION PROJECT - COURT", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "GENERAL ADMINISTRATION PROJECT - COURT", "heading_from_total": true, "held": null, "id": "fy2027-approved/p108/r13", "label_as_printed": "BUILDING IMPROVEMENTS", "page": 108, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "335,791", "dollars": 335791, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "85,688", "dollars": 85688, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -1, "printed": 335791, "sum": 335792 }, { "diff": 0, "printed": 85688, "sum": 85688 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "within_rounding" }, "department": "GENERAL ADMINISTRATION PROJECT - COURT", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "GENERAL ADMINISTRATION PROJECT - COURT", "heading_from_total": true, "held": null, "id": "fy2027-approved/p108/r14", "label_as_printed": "Total GENERAL ADMINISTRATION PROJECT - COURT", "page": 108, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p108/r12", "fy2027-approved/p108/r13" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53040", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "GENERAL ADMINISTRATION PROJECT - VETERANS", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "GENERAL ADMINISTRATION PROJECT - VETERANS", "heading_from_total": true, "held": null, "id": "fy2027-approved/p108/r15", "label_as_printed": "ARCHITECTS", "page": 108, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57070", "book_id": "fy2027-approved", "cells": [ { "as_printed": "3,263", "dollars": 3263, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "GENERAL ADMINISTRATION PROJECT - VETERANS", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "GENERAL ADMINISTRATION PROJECT - VETERANS", "heading_from_total": true, "held": null, "id": "fy2027-approved/p108/r16", "label_as_printed": "BUILDING IMPROVEMENTS", "page": 108, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "4,263", "dollars": 4263, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 4263, "sum": 4263 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "GENERAL ADMINISTRATION PROJECT - VETERANS", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "GENERAL ADMINISTRATION PROJECT - VETERANS", "heading_from_total": true, "held": null, "id": "fy2027-approved/p108/r17", "label_as_printed": "Total GENERAL ADMINISTRATION PROJECT - VETERANS", "page": 108, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p108/r15", "fy2027-approved/p108/r16" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57070", "book_id": "fy2027-approved", "cells": [ { "as_printed": "323,143", "dollars": 323143, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "888,309", "dollars": 888309, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "GENERAL ADMINISTRATION PROJECT - VETERANS", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "GENERAL ADMINISTRATION PROJECT - VETERANS", "heading_from_total": true, "held": null, "id": "fy2027-approved/p108/r18", "label_as_printed": "BUILDING IMPROVEMENTS", "page": 108, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "323,143", "dollars": 323143, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "888,309", "dollars": 888309, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 323143, "sum": 323143 }, { "diff": 0, "printed": 888309, "sum": 888309 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "GENERAL ADMINISTRATION PROJECT - VETERANS", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "GENERAL ADMINISTRATION PROJECT - VETERANS", "heading_from_total": true, "held": null, "id": "fy2027-approved/p108/r19", "label_as_printed": "Total GENERAL ADMINISTRATION PROJECT - VETERANS", "page": 108, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p108/r18" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57900", "book_id": "fy2027-approved", "cells": [ { "as_printed": "7,119", "dollars": 7119, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "8,618", "dollars": 8618, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "GENERAL ADMINISTRATION PROJECT - INFORMATION", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "GENERAL ADMINISTRATION PROJECT - INFORMATION", "heading_from_total": true, "held": null, "id": "fy2027-approved/p108/r20", "label_as_printed": "OTHER EQUIPMENT", "page": 108, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "16,134", "dollars": 16134, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "29,681", "dollars": 29681, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "GENERAL ADMINISTRATION PROJECT - INFORMATION", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "GENERAL ADMINISTRATION PROJECT - INFORMATION", "heading_from_total": true, "held": null, "id": "fy2027-approved/p108/r21", "label_as_printed": "OTHER CAPITAL OUTLAY", "page": 108, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "31,723", "dollars": 31723, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "38,298", "dollars": 38298, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 8470, "printed": 31723, "sum": 23253 }, { "diff": -1, "printed": 38298, "sum": 38299 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "does_not_add_up" }, "department": "GENERAL ADMINISTRATION PROJECT - INFORMATION", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "GENERAL ADMINISTRATION PROJECT - INFORMATION", "heading_from_total": true, "held": null, "id": "fy2027-approved/p108/r22", "label_as_printed": "Total GENERAL ADMINISTRATION PROJECT - INFORMATION", "page": 108, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p108/r20", "fy2027-approved/p108/r21" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57070", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "500,000", "dollars": 500000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "PUBLIC SAFETY PROJECTS - COMMUNITY", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC SAFETY PROJECTS - COMMUNITY", "heading_from_total": true, "held": null, "id": "fy2027-approved/p108/r23", "label_as_printed": "BUILDING IMPROVEMENTS", "page": 108, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "500,000", "dollars": 500000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 500000, "sum": 500000 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "PUBLIC SAFETY PROJECTS - COMMUNITY", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC SAFETY PROJECTS - COMMUNITY", "heading_from_total": true, "held": null, "id": "fy2027-approved/p108/r24", "label_as_printed": "Total PUBLIC SAFETY PROJECTS - COMMUNITY", "page": 108, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p108/r23" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "200,000", "dollars": 200000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "PUBLIC SAFETY PROJECTS - WORKHOUSE SINKHOLE -", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC SAFETY PROJECTS - WORKHOUSE SINKHOLE -", "heading_from_total": true, "held": null, "id": "fy2027-approved/p108/r25", "label_as_printed": "OTHER CAPITAL OUTLAY", "page": 108, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "200,000", "dollars": 200000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 200000, "sum": 200000 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "PUBLIC SAFETY PROJECTS - WORKHOUSE SINKHOLE -", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC SAFETY PROJECTS - WORKHOUSE SINKHOLE -", "heading_from_total": true, "held": null, "id": "fy2027-approved/p108/r26", "label_as_printed": "Total PUBLIC SAFETY PROJECTS - WORKHOUSE SINKHOLE -", "page": 108, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p108/r25" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57900", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,185,000", "dollars": 1185000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "PUBLIC SAFETY PROJECTS - FIRE ENGINE - CLASS A", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC SAFETY PROJECTS - FIRE ENGINE - CLASS A", "heading_from_total": true, "held": null, "id": "fy2027-approved/p108/r27", "label_as_printed": "OTHER EQUIPMENT", "page": 108, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,185,000", "dollars": 1185000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 1185000, "sum": 1185000 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "PUBLIC SAFETY PROJECTS - FIRE ENGINE - CLASS A", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC SAFETY PROJECTS - FIRE ENGINE - CLASS A", "heading_from_total": true, "held": null, "id": "fy2027-approved/p108/r28", "label_as_printed": "Total PUBLIC SAFETY PROJECTS - FIRE ENGINE - CLASS A", "page": 108, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p108/r27" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "110,000", "dollars": 110000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "PUBLIC SAFETY PROJECTS - EQUIPMENT", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC SAFETY PROJECTS - EQUIPMENT", "heading_from_total": true, "held": null, "id": "fy2027-approved/p108/r29", "label_as_printed": "OTHER CAPITAL OUTLAY", "page": 108, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "110,000", "dollars": 110000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 110000, "sum": 110000 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "PUBLIC SAFETY PROJECTS - EQUIPMENT", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC SAFETY PROJECTS - EQUIPMENT", "heading_from_total": true, "held": null, "id": "fy2027-approved/p108/r30", "label_as_printed": "Total PUBLIC SAFETY PROJECTS - EQUIPMENT", "page": 108, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p108/r29" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57060", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "16,000,000", "dollars": 16000000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "PUBLIC SAFETY PROJECTS - FIRE AND SHERIFF", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC SAFETY PROJECTS - FIRE AND SHERIFF", "heading_from_total": true, "held": null, "id": "fy2027-approved/p108/r31", "label_as_printed": "BUILDING CONSTRUCTION", "page": 108, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "16,000,000", "dollars": 16000000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 16000000, "sum": 16000000 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "PUBLIC SAFETY PROJECTS - FIRE AND SHERIFF", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC SAFETY PROJECTS - FIRE AND SHERIFF", "heading_from_total": true, "held": null, "id": "fy2027-approved/p108/r32", "label_as_printed": "Total PUBLIC SAFETY PROJECTS - FIRE AND SHERIFF", "page": 108, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p108/r31" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57070", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "510,026", "dollars": 510026, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "PUBLIC SAFETY PROJECTS - SHERIFF OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC SAFETY PROJECTS - SHERIFF OFFICE", "heading_from_total": true, "held": null, "id": "fy2027-approved/p108/r33", "label_as_printed": "BUILDING IMPROVEMENTS", "page": 108, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "510,026", "dollars": 510026, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 510026, "sum": 510026 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "PUBLIC SAFETY PROJECTS - SHERIFF OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC SAFETY PROJECTS - SHERIFF OFFICE", "heading_from_total": true, "held": null, "id": "fy2027-approved/p108/r34", "label_as_printed": "Total PUBLIC SAFETY PROJECTS - SHERIFF OFFICE", "page": 108, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p108/r33" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57180", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "80,000", "dollars": 80000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "PUBLIC SAFETY PROJECTS - FIRE VEHICLE", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC SAFETY PROJECTS - FIRE VEHICLE", "heading_from_total": true, "held": null, "id": "fy2027-approved/p108/r35", "label_as_printed": "MOTOR VEHICLES", "page": 108, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "80,000", "dollars": 80000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 80000, "sum": 80000 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "PUBLIC SAFETY PROJECTS - FIRE VEHICLE", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC SAFETY PROJECTS - FIRE VEHICLE", "heading_from_total": true, "held": null, "id": "fy2027-approved/p108/r36", "label_as_printed": "Total PUBLIC SAFETY PROJECTS - FIRE VEHICLE", "page": 108, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p108/r35" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "380,000", "dollars": 380000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "PUBLIC SAFETY PROJECTS - WOODLAWN PRECINCT", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC SAFETY PROJECTS - WOODLAWN PRECINCT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p108/r38", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 108, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "380,000", "dollars": 380000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 380000, "sum": 380000 } ], "state": "exact" }, "department": "PUBLIC SAFETY PROJECTS - WOODLAWN PRECINCT", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC SAFETY PROJECTS - WOODLAWN PRECINCT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p108/r39", "label_as_printed": "Other Expenditures", "page": 108, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p108/r38" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "54,317", "dollars": 54317, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "445,683", "dollars": 445683, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 54317, "sum": 54317 }, { "diff": 0, "printed": 445683, "sum": 445683 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "GENERAL ADMINISTRATION PROJECT - CDGB - FOOD", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "GENERAL ADMINISTRATION PROJECT - CDGB - FOOD", "heading_from_total": true, "held": null, "id": "fy2027-approved/p108/r6", "label_as_printed": "Total GENERAL ADMINISTRATION PROJECT - CDGB - FOOD", "page": 108, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p107/r37", "fy2027-approved/p107/r38", "fy2027-approved/p107/r39" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57060", "book_id": "fy2027-approved", "cells": [ { "as_printed": "182,487", "dollars": 182487, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "122,513", "dollars": 122513, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "GENERAL ADMINISTRATION PROJECT - LIBRARY", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "GENERAL ADMINISTRATION PROJECT - LIBRARY", "heading_from_total": true, "held": null, "id": "fy2027-approved/p108/r7", "label_as_printed": "BUILDING CONSTRUCTION", "page": 108, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "182,487", "dollars": 182487, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "122,513", "dollars": 122513, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 182487, "sum": 182487 }, { "diff": 0, "printed": 122513, "sum": 122513 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "GENERAL ADMINISTRATION PROJECT - LIBRARY", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "GENERAL ADMINISTRATION PROJECT - LIBRARY", "heading_from_total": true, "held": null, "id": "fy2027-approved/p108/r8", "label_as_printed": "Total GENERAL ADMINISTRATION PROJECT - LIBRARY", "page": 108, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p108/r7" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57150", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "50,000", "dollars": 50000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "GENERAL ADMINISTRATION PROJECT - ROSSVIEW", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "GENERAL ADMINISTRATION PROJECT - ROSSVIEW", "heading_from_total": true, "held": null, "id": "fy2027-approved/p108/r9", "label_as_printed": "LAND", "page": 108, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "90,000", "dollars": 90000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 90000, "sum": 90000 } ], "state": "exact" }, "department": "PUBLIC SAFETY PROJECTS - JAIL SECURITY UPGRADE", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC SAFETY PROJECTS - JAIL SECURITY UPGRADE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p109/r10", "label_as_printed": "Total PUBLIC SAFETY PROJECTS - JAIL SECURITY", "page": 109, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p109/r8" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57900", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "2,200,000", "dollars": 2200000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "PUBLIC SAFETY PROJECTS - AERIAL LADDER TRUCK", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC SAFETY PROJECTS - AERIAL LADDER TRUCK", "heading_from_total": false, "held": null, "id": "fy2027-approved/p109/r12", "label_as_printed": "OTHER EQUIPMENT", "page": 109, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "2,200,000", "dollars": 2200000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 2200000, "sum": 2200000 } ], "state": "exact" }, "department": "PUBLIC SAFETY PROJECTS - AERIAL LADDER TRUCK", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC SAFETY PROJECTS - AERIAL LADDER TRUCK", "heading_from_total": false, "held": null, "id": "fy2027-approved/p109/r13", "label_as_printed": "Capital Expenditures", "page": 109, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p109/r12" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "2,200,000", "dollars": 2200000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 2200000, "sum": 2200000 } ], "state": "exact" }, "department": "PUBLIC SAFETY PROJECTS - AERIAL LADDER TRUCK", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC SAFETY PROJECTS - AERIAL LADDER TRUCK", "heading_from_total": false, "held": null, "id": "fy2027-approved/p109/r14", "label_as_printed": "Total PUBLIC SAFETY PROJECTS - AERIAL LADDER TRUCK", "page": 109, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p109/r12" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57070", "book_id": "fy2027-approved", "cells": [ { "as_printed": "23,397", "dollars": 23397, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "3,437", "dollars": 3437, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "PUBLIC SAFETY PROJECTS - COURT CENTER", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC SAFETY PROJECTS - COURT CENTER", "heading_from_total": true, "held": null, "id": "fy2027-approved/p109/r15", "label_as_printed": "BUILDING IMPROVEMENTS", "page": 109, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "23,397", "dollars": 23397, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "3,437", "dollars": 3437, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 23397, "sum": 23397 }, { "diff": 0, "printed": 3437, "sum": 3437 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "PUBLIC SAFETY PROJECTS - COURT CENTER", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC SAFETY PROJECTS - COURT CENTER", "heading_from_total": true, "held": null, "id": "fy2027-approved/p109/r16", "label_as_printed": "Total PUBLIC SAFETY PROJECTS - COURT CENTER", "page": 109, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p109/r15" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57060", "book_id": "fy2027-approved", "cells": [ { "as_printed": "41,600", "dollars": 41600, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,258,400", "dollars": 1258400, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "PUBLIC SAFETY PROJECTS - EMA", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC SAFETY PROJECTS - EMA", "heading_from_total": true, "held": null, "id": "fy2027-approved/p109/r17", "label_as_printed": "BUILDING CONSTRUCTION", "page": 109, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "41,600", "dollars": 41600, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,258,400", "dollars": 1258400, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 41600, "sum": 41600 }, { "diff": 0, "printed": 1258400, "sum": 1258400 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "PUBLIC SAFETY PROJECTS - EMA", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC SAFETY PROJECTS - EMA", "heading_from_total": true, "held": null, "id": "fy2027-approved/p109/r18", "label_as_printed": "Total PUBLIC SAFETY PROJECTS - EMA", "page": 109, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p109/r17" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57090", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "125,000", "dollars": 125000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "PUBLIC SAFETY PROJECTS - FIRE SERVICES", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC SAFETY PROJECTS - FIRE SERVICES", "heading_from_total": true, "held": null, "id": "fy2027-approved/p109/r19", "label_as_printed": "DATA PROCESSING EQUIPMENT", "page": 109, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "125,000", "dollars": 125000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 125000, "sum": 125000 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "PUBLIC SAFETY PROJECTS - FIRE SERVICES", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC SAFETY PROJECTS - FIRE SERVICES", "heading_from_total": true, "held": null, "id": "fy2027-approved/p109/r20", "label_as_printed": "Total PUBLIC SAFETY PROJECTS - FIRE SERVICES", "page": 109, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p109/r19" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57080", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,908,320", "dollars": 1908320, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "PUBLIC SAFETY PROJECTS - VIOLENT CRIME GRANT", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC SAFETY PROJECTS - VIOLENT CRIME GRANT", "heading_from_total": true, "held": null, "id": "fy2027-approved/p109/r21", "label_as_printed": "COMMUNICATION EQUIPMENT", "page": 109, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,908,320", "dollars": 1908320, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 1908320, "sum": 1908320 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "PUBLIC SAFETY PROJECTS - VIOLENT CRIME GRANT", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC SAFETY PROJECTS - VIOLENT CRIME GRANT", "heading_from_total": true, "held": null, "id": "fy2027-approved/p109/r22", "label_as_printed": "Total PUBLIC SAFETY PROJECTS - VIOLENT CRIME GRANT", "page": 109, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p109/r21" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57900", "book_id": "fy2027-approved", "cells": [ { "as_printed": "142,996", "dollars": 142996, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "PUBLIC SAFETY PROJECTS - TORNADO SIRENS", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC SAFETY PROJECTS - TORNADO SIRENS", "heading_from_total": true, "held": null, "id": "fy2027-approved/p109/r23", "label_as_printed": "OTHER EQUIPMENT", "page": 109, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "142,996", "dollars": 142996, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 142996, "sum": 142996 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "PUBLIC SAFETY PROJECTS - TORNADO SIRENS", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC SAFETY PROJECTS - TORNADO SIRENS", "heading_from_total": true, "held": null, "id": "fy2027-approved/p109/r24", "label_as_printed": "Total PUBLIC SAFETY PROJECTS - TORNADO SIRENS", "page": 109, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p109/r23" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "50,000", "dollars": 50000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "PUBLIC SAFETY PROJECTS - HAZARD MITIGATION", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC SAFETY PROJECTS - HAZARD MITIGATION", "heading_from_total": true, "held": null, "id": "fy2027-approved/p109/r25", "label_as_printed": "OTHER CAPITAL OUTLAY", "page": 109, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "50,000", "dollars": 50000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 50000, "sum": 50000 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "PUBLIC SAFETY PROJECTS - HAZARD MITIGATION", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC SAFETY PROJECTS - HAZARD MITIGATION", "heading_from_total": true, "held": null, "id": "fy2027-approved/p109/r26", "label_as_printed": "Total PUBLIC SAFETY PROJECTS - HAZARD MITIGATION", "page": 109, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p109/r25" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57070", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "164,045", "dollars": 164045, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "PUBLIC SAFETY PROJECTS - SHERIFFS OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC SAFETY PROJECTS - SHERIFFS OFFICE", "heading_from_total": true, "held": null, "id": "fy2027-approved/p109/r27", "label_as_printed": "BUILDING IMPROVEMENTS", "page": 109, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "164,045", "dollars": 164045, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 164045, "sum": 164045 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "PUBLIC SAFETY PROJECTS - SHERIFFS OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC SAFETY PROJECTS - SHERIFFS OFFICE", "heading_from_total": true, "held": null, "id": "fy2027-approved/p109/r28", "label_as_printed": "Total PUBLIC SAFETY PROJECTS - SHERIFFS OFFICE", "page": 109, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p109/r27" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57060", "book_id": "fy2027-approved", "cells": [ { "as_printed": "7,100", "dollars": 7100, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "218,855", "dollars": 218855, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "PUBLIC SAFETY PROJECTS - PUBLIC SAFETY", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC SAFETY PROJECTS - PUBLIC SAFETY", "heading_from_total": true, "held": null, "id": "fy2027-approved/p109/r29", "label_as_printed": "BUILDING CONSTRUCTION", "page": 109, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57070", "book_id": "fy2027-approved", "cells": [ { "as_printed": "26,345", "dollars": 26345, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "PUBLIC SAFETY PROJECTS - PUBLIC SAFETY", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC SAFETY PROJECTS - PUBLIC SAFETY", "heading_from_total": true, "held": null, "id": "fy2027-approved/p109/r30", "label_as_printed": "BUILDING IMPROVEMENTS", "page": 109, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "33,445", "dollars": 33445, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "218,855", "dollars": 218855, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 33445, "sum": 33445 }, { "diff": 0, "printed": 218855, "sum": 218855 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "PUBLIC SAFETY PROJECTS - PUBLIC SAFETY", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC SAFETY PROJECTS - PUBLIC SAFETY", "heading_from_total": true, "held": null, "id": "fy2027-approved/p109/r31", "label_as_printed": "Total PUBLIC SAFETY PROJECTS - PUBLIC SAFETY", "page": 109, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p109/r29", "fy2027-approved/p109/r30" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57910", "book_id": "fy2027-approved", "cells": [ { "as_printed": "145,625", "dollars": 145625, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "PUBLIC SAFETY PROJECTS - PUBIC SAFETY COMPLEX", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC SAFETY PROJECTS - PUBIC SAFETY COMPLEX", "heading_from_total": true, "held": null, "id": "fy2027-approved/p109/r32", "label_as_printed": "OTHER CONSTRUCTION", "page": 109, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "145,625", "dollars": 145625, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 145625, "sum": 145625 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "PUBLIC SAFETY PROJECTS - PUBIC SAFETY COMPLEX", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC SAFETY PROJECTS - PUBIC SAFETY COMPLEX", "heading_from_total": true, "held": null, "id": "fy2027-approved/p109/r33", "label_as_printed": "Total PUBLIC SAFETY PROJECTS - PUBIC SAFETY COMPLEX", "page": 109, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p109/r32" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "14,836", "dollars": 14836, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "PUBLIC SAFETY PROJECTS - JAIL", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC SAFETY PROJECTS - JAIL", "heading_from_total": true, "held": null, "id": "fy2027-approved/p109/r34", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 109, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57060", "book_id": "fy2027-approved", "cells": [ { "as_printed": "61,012", "dollars": 61012, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "61,696", "dollars": 61696, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "PUBLIC SAFETY PROJECTS - JAIL", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC SAFETY PROJECTS - JAIL", "heading_from_total": true, "held": null, "id": "fy2027-approved/p109/r35", "label_as_printed": "BUILDING CONSTRUCTION", "page": 109, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "75,849", "dollars": 75849, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "61,696", "dollars": 61696, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 1, "printed": 75849, "sum": 75848 }, { "diff": 0, "printed": 61696, "sum": 61696 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "within_rounding" }, "department": "PUBLIC SAFETY PROJECTS - JAIL", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC SAFETY PROJECTS - JAIL", "heading_from_total": true, "held": null, "id": "fy2027-approved/p109/r36", "label_as_printed": "Total PUBLIC SAFETY PROJECTS - JAIL", "page": 109, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p109/r34", "fy2027-approved/p109/r35" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57180", "book_id": "fy2027-approved", "cells": [ { "as_printed": "56,900", "dollars": 56900, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "17,162", "dollars": 17162, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "PUBLIC SAFETY PROJECTS - EMA", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC SAFETY PROJECTS - EMA", "heading_from_total": true, "held": null, "id": "fy2027-approved/p109/r37", "label_as_printed": "MOTOR VEHICLES", "page": 109, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57900", "book_id": "fy2027-approved", "cells": [ { "as_printed": "8,581", "dollars": 8581, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "147,687", "dollars": 147687, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "PUBLIC SAFETY PROJECTS - EMA", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC SAFETY PROJECTS - EMA", "heading_from_total": true, "held": null, "id": "fy2027-approved/p109/r38", "label_as_printed": "OTHER EQUIPMENT", "page": 109, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "65,481", "dollars": 65481, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "164,849", "dollars": 164849, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 65481, "sum": 65481 }, { "diff": 0, "printed": 164849, "sum": 164849 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "PUBLIC SAFETY PROJECTS - EMA", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC SAFETY PROJECTS - EMA", "heading_from_total": true, "held": null, "id": "fy2027-approved/p109/r39", "label_as_printed": "Total PUBLIC SAFETY PROJECTS - EMA", "page": 109, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p109/r37", "fy2027-approved/p109/r38" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "380,000", "dollars": 380000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 380000, "sum": 380000 } ], "state": "exact" }, "department": "PUBLIC SAFETY PROJECTS - WOODLAWN PRECINCT", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC SAFETY PROJECTS - WOODLAWN PRECINCT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p109/r6", "label_as_printed": "Total PUBLIC SAFETY PROJECTS - WOODLAWN PRECINCT", "page": 109, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p108/r38" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57070", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "90,000", "dollars": 90000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "PUBLIC SAFETY PROJECTS - JAIL SECURITY UPGRADE", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC SAFETY PROJECTS - JAIL SECURITY UPGRADE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p109/r8", "label_as_printed": "BUILDING IMPROVEMENTS", "page": 109, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "90,000", "dollars": 90000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 90000, "sum": 90000 } ], "state": "exact" }, "department": "PUBLIC SAFETY PROJECTS - JAIL SECURITY UPGRADE", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC SAFETY PROJECTS - JAIL SECURITY UPGRADE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p109/r9", "label_as_printed": "Capital Expenditures", "page": 109, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p109/r8" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "64,799", "dollars": 64799, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "631,498", "dollars": 631498, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 64799, "sum": 64799 }, { "diff": 0, "printed": 631498, "sum": 631498 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "PUBLIC SAFETY PROJECTS - EMS", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC SAFETY PROJECTS - EMS", "heading_from_total": true, "held": null, "id": "fy2027-approved/p110/r10", "label_as_printed": "Total PUBLIC SAFETY PROJECTS - EMS", "page": 110, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p110/r9" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57070", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "3,571,019", "dollars": 3571019, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "PUBLIC HEALTH /WELFARE PROJECT - EMS STATION", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC HEALTH /WELFARE PROJECT - EMS STATION", "heading_from_total": true, "held": null, "id": "fy2027-approved/p110/r11", "label_as_printed": "BUILDING IMPROVEMENTS", "page": 110, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "3,571,019", "dollars": 3571019, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 3571019, "sum": 3571019 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "PUBLIC HEALTH /WELFARE PROJECT - EMS STATION", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC HEALTH /WELFARE PROJECT - EMS STATION", "heading_from_total": true, "held": null, "id": "fy2027-approved/p110/r12", "label_as_printed": "Total PUBLIC HEALTH /WELFARE PROJECT - EMS STATION", "page": 110, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p110/r11" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57060", "book_id": "fy2027-approved", "cells": [ { "as_printed": "12,107,956", "dollars": 12107956, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,502,620", "dollars": 1502620, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "PUBLIC HEALTH /WELFARE PROJECT - ANIMAL", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC HEALTH /WELFARE PROJECT - ANIMAL", "heading_from_total": true, "held": null, "id": "fy2027-approved/p110/r13", "label_as_printed": "BUILDING CONSTRUCTION", "page": 110, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "12,107,956", "dollars": 12107956, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,502,620", "dollars": 1502620, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 12107956, "sum": 12107956 }, { "diff": 0, "printed": 1502620, "sum": 1502620 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "PUBLIC HEALTH /WELFARE PROJECT - ANIMAL", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC HEALTH /WELFARE PROJECT - ANIMAL", "heading_from_total": true, "held": null, "id": "fy2027-approved/p110/r14", "label_as_printed": "Total PUBLIC HEALTH /WELFARE PROJECT - ANIMAL", "page": 110, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p110/r13" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57090", "book_id": "fy2027-approved", "cells": [ { "as_printed": "10,692", "dollars": 10692, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "10,501", "dollars": 10501, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "PUBLIC HEALTH /WELFARE PROJECT - EMS", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC HEALTH /WELFARE PROJECT - EMS", "heading_from_total": true, "held": null, "id": "fy2027-approved/p110/r15", "label_as_printed": "DATA PROCESSING EQUIPMENT", "page": 110, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "10,692", "dollars": 10692, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "10,501", "dollars": 10501, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 10692, "sum": 10692 }, { "diff": 0, "printed": 10501, "sum": 10501 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "PUBLIC HEALTH /WELFARE PROJECT - EMS", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC HEALTH /WELFARE PROJECT - EMS", "heading_from_total": true, "held": null, "id": "fy2027-approved/p110/r16", "label_as_printed": "Total PUBLIC HEALTH /WELFARE PROJECT - EMS", "page": 110, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p110/r15" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57070", "book_id": "fy2027-approved", "cells": [ { "as_printed": "351,209", "dollars": 351209, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "13,230", "dollars": 13230, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "PUBLIC HEALTH /WELFARE PROJECT - CDGB -", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC HEALTH /WELFARE PROJECT - CDGB -", "heading_from_total": true, "held": null, "id": "fy2027-approved/p110/r17", "label_as_printed": "BUILDING IMPROVEMENTS", "page": 110, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "351,209", "dollars": 351209, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "13,230", "dollars": 13230, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 351209, "sum": 351209 }, { "diff": 0, "printed": 13230, "sum": 13230 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "PUBLIC HEALTH /WELFARE PROJECT - CDGB -", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC HEALTH /WELFARE PROJECT - CDGB -", "heading_from_total": true, "held": null, "id": "fy2027-approved/p110/r18", "label_as_printed": "Total PUBLIC HEALTH /WELFARE PROJECT - CDGB -", "page": 110, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p110/r17" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "103,004", "dollars": 103004, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "33,696", "dollars": 33696, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "PUBLIC HEALTH /WELFARE PROJECT - ANIMAL", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC HEALTH /WELFARE PROJECT - ANIMAL", "heading_from_total": true, "held": null, "id": "fy2027-approved/p110/r19", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 110, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "103,004", "dollars": 103004, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "33,696", "dollars": 33696, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 103004, "sum": 103004 }, { "diff": 0, "printed": 33696, "sum": 33696 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "PUBLIC HEALTH /WELFARE PROJECT - ANIMAL", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC HEALTH /WELFARE PROJECT - ANIMAL", "heading_from_total": true, "held": null, "id": "fy2027-approved/p110/r20", "label_as_printed": "Total PUBLIC HEALTH /WELFARE PROJECT - ANIMAL", "page": 110, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p110/r19" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57060", "book_id": "fy2027-approved", "cells": [ { "as_printed": "762,082", "dollars": 762082, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "267,512", "dollars": 267512, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "PUBLIC HEALTH /WELFARE PROJECT - ANIMAL", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC HEALTH /WELFARE PROJECT - ANIMAL", "heading_from_total": true, "held": null, "id": "fy2027-approved/p110/r21", "label_as_printed": "BUILDING CONSTRUCTION", "page": 110, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "762,082", "dollars": 762082, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "267,512", "dollars": 267512, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 762082, "sum": 762082 }, { "diff": 0, "printed": 267512, "sum": 267512 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "PUBLIC HEALTH /WELFARE PROJECT - ANIMAL", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC HEALTH /WELFARE PROJECT - ANIMAL", "heading_from_total": true, "held": null, "id": "fy2027-approved/p110/r22", "label_as_printed": "Total PUBLIC HEALTH /WELFARE PROJECT - ANIMAL", "page": 110, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p110/r21" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "10,308", "dollars": 10308, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "PUBLIC HEALTH /WELFARE PROJECT - FIRE SERVICES", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC HEALTH /WELFARE PROJECT - FIRE SERVICES", "heading_from_total": true, "held": null, "id": "fy2027-approved/p110/r23", "label_as_printed": "OTHER CAPITAL OUTLAY", "page": 110, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "10,308", "dollars": 10308, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 10308, "sum": 10308 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "PUBLIC HEALTH /WELFARE PROJECT - FIRE SERVICES", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC HEALTH /WELFARE PROJECT - FIRE SERVICES", "heading_from_total": true, "held": null, "id": "fy2027-approved/p110/r24", "label_as_printed": "Total PUBLIC HEALTH /WELFARE PROJECT - FIRE SERVICES", "page": 110, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p110/r23" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57070", "book_id": "fy2027-approved", "cells": [ { "as_printed": "35,597", "dollars": 35597, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "258,403", "dollars": 258403, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "PUBLIC HEALTH /WELFARE PROJECT - EMS", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC HEALTH /WELFARE PROJECT - EMS", "heading_from_total": true, "held": null, "id": "fy2027-approved/p110/r25", "label_as_printed": "BUILDING IMPROVEMENTS", "page": 110, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57150", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,267", "dollars": 1267, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "PUBLIC HEALTH /WELFARE PROJECT - EMS", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC HEALTH /WELFARE PROJECT - EMS", "heading_from_total": true, "held": null, "id": "fy2027-approved/p110/r26", "label_as_printed": "LAND", "page": 110, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57900", "book_id": "fy2027-approved", "cells": [ { "as_printed": "234,131", "dollars": 234131, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "13,369", "dollars": 13369, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "PUBLIC HEALTH /WELFARE PROJECT - EMS", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC HEALTH /WELFARE PROJECT - EMS", "heading_from_total": true, "held": null, "id": "fy2027-approved/p110/r27", "label_as_printed": "OTHER EQUIPMENT", "page": 110, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "178,916", "dollars": 178916, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "80,824", "dollars": 80824, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "PUBLIC HEALTH /WELFARE PROJECT - EMS", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC HEALTH /WELFARE PROJECT - EMS", "heading_from_total": true, "held": null, "id": "fy2027-approved/p110/r28", "label_as_printed": "OTHER CAPITAL OUTLAY", "page": 110, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "477,497", "dollars": 477497, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "352,596", "dollars": 352596, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 27586, "printed": 477497, "sum": 449911 }, { "diff": 0, "printed": 352596, "sum": 352596 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "does_not_add_up" }, "department": "PUBLIC HEALTH /WELFARE PROJECT - EMS", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC HEALTH /WELFARE PROJECT - EMS", "heading_from_total": true, "held": null, "id": "fy2027-approved/p110/r29", "label_as_printed": "Total PUBLIC HEALTH /WELFARE PROJECT - EMS", "page": 110, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p110/r25", "fy2027-approved/p110/r26", "fy2027-approved/p110/r27", "fy2027-approved/p110/r28" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57070", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "600,000", "dollars": 600000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SOCIAL/CULTURAL/REC PROJECTS - LONE OAK", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "SOCIAL/CULTURAL/REC PROJECTS - LONE OAK", "heading_from_total": true, "held": null, "id": "fy2027-approved/p110/r30", "label_as_printed": "BUILDING IMPROVEMENTS", "page": 110, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "600,000", "dollars": 600000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 600000, "sum": 600000 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "SOCIAL/CULTURAL/REC PROJECTS - LONE OAK", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "SOCIAL/CULTURAL/REC PROJECTS - LONE OAK", "heading_from_total": true, "held": null, "id": "fy2027-approved/p110/r31", "label_as_printed": "Total SOCIAL/CULTURAL/REC PROJECTS - LONE OAK", "page": 110, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p110/r30" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,000,000", "dollars": 2000000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SOCIAL/CULTURAL/REC PROJECTS - FAIRGROUNDS", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "SOCIAL/CULTURAL/REC PROJECTS - FAIRGROUNDS", "heading_from_total": true, "held": null, "id": "fy2027-approved/p110/r32", "label_as_printed": "OTHER CAPITAL OUTLAY", "page": 110, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,000,000", "dollars": 2000000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 2000000, "sum": 2000000 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "SOCIAL/CULTURAL/REC PROJECTS - FAIRGROUNDS", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "SOCIAL/CULTURAL/REC PROJECTS - FAIRGROUNDS", "heading_from_total": true, "held": null, "id": "fy2027-approved/p110/r33", "label_as_printed": "Total SOCIAL/CULTURAL/REC PROJECTS - FAIRGROUNDS", "page": 110, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p110/r32" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57910", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "250,000", "dollars": 250000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SOCIAL/CULTURAL/REC PROJECTS - CARMEL PARK", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "SOCIAL/CULTURAL/REC PROJECTS - CARMEL PARK", "heading_from_total": true, "held": null, "id": "fy2027-approved/p110/r34", "label_as_printed": "OTHER CONSTRUCTION", "page": 110, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "250,000", "dollars": 250000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 250000, "sum": 250000 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "SOCIAL/CULTURAL/REC PROJECTS - CARMEL PARK", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "SOCIAL/CULTURAL/REC PROJECTS - CARMEL PARK", "heading_from_total": true, "held": null, "id": "fy2027-approved/p110/r35", "label_as_printed": "Total SOCIAL/CULTURAL/REC PROJECTS - CARMEL PARK", "page": 110, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p110/r34" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "50,000", "dollars": 50000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SOCIAL/CULTURAL/REC PROJECTS - GREENWAY TRAILHEAD TO MATLOCK DR", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "SOCIAL/CULTURAL/REC PROJECTS - GREENWAY TRAILHEAD TO MATLOCK DR", "heading_from_total": false, "held": null, "id": "fy2027-approved/p110/r37", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 110, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "50,000", "dollars": 50000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 50000, "sum": 50000 } ], "state": "exact" }, "department": "SOCIAL/CULTURAL/REC PROJECTS - GREENWAY TRAILHEAD TO MATLOCK DR", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "SOCIAL/CULTURAL/REC PROJECTS - GREENWAY TRAILHEAD TO MATLOCK DR", "heading_from_total": false, "held": null, "id": "fy2027-approved/p110/r38", "label_as_printed": "Other Expenditures", "page": 110, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p110/r37" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "50,000", "dollars": 50000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 50000, "sum": 50000 } ], "state": "exact" }, "department": "SOCIAL/CULTURAL/REC PROJECTS - GREENWAY TRAILHEAD TO MATLOCK DR", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "SOCIAL/CULTURAL/REC PROJECTS - GREENWAY TRAILHEAD TO MATLOCK DR", "heading_from_total": false, "held": null, "id": "fy2027-approved/p110/r39", "label_as_printed": "Total SOCIAL/CULTURAL/REC PROJECTS - GREENWAY", "page": 110, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p110/r37" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57060", "book_id": "fy2027-approved", "cells": [ { "as_printed": "2,875,160", "dollars": 2875160, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "67,347", "dollars": 67347, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "PUBLIC SAFETY PROJECTS - FIRE SERVICES", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC SAFETY PROJECTS - FIRE SERVICES", "heading_from_total": true, "held": null, "id": "fy2027-approved/p110/r6", "label_as_printed": "BUILDING CONSTRUCTION", "page": 110, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57900", "book_id": "fy2027-approved", "cells": [ { "as_printed": "3,233,233", "dollars": 3233233, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,015,192", "dollars": 2015192, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "PUBLIC SAFETY PROJECTS - FIRE SERVICES", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC SAFETY PROJECTS - FIRE SERVICES", "heading_from_total": true, "held": null, "id": "fy2027-approved/p110/r7", "label_as_printed": "OTHER EQUIPMENT", "page": 110, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "6,108,393", "dollars": 6108393, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,082,539", "dollars": 2082539, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 6108393, "sum": 6108393 }, { "diff": 0, "printed": 2082539, "sum": 2082539 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "PUBLIC SAFETY PROJECTS - FIRE SERVICES", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC SAFETY PROJECTS - FIRE SERVICES", "heading_from_total": true, "held": null, "id": "fy2027-approved/p110/r8", "label_as_printed": "Total PUBLIC SAFETY PROJECTS - FIRE SERVICES", "page": 110, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p110/r6", "fy2027-approved/p110/r7" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57900", "book_id": "fy2027-approved", "cells": [ { "as_printed": "64,799", "dollars": 64799, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "631,498", "dollars": 631498, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "PUBLIC SAFETY PROJECTS - EMS", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "PUBLIC SAFETY PROJECTS - EMS", "heading_from_total": true, "held": null, "id": "fy2027-approved/p110/r9", "label_as_printed": "OTHER EQUIPMENT", "page": 110, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57060", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "3,000,000", "dollars": 3000000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SOCIAL/CULTURAL/REC PROJECTS - FAIR GROUNDS PHASE 1", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "SOCIAL/CULTURAL/REC PROJECTS - FAIR GROUNDS PHASE 1", "heading_from_total": false, "held": null, "id": "fy2027-approved/p111/r11", "label_as_printed": "BUILDING CONSTRUCTION", "page": 111, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "3,000,000", "dollars": 3000000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 3000000, "sum": 3000000 } ], "state": "exact" }, "department": "SOCIAL/CULTURAL/REC PROJECTS - FAIR GROUNDS PHASE 1", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "SOCIAL/CULTURAL/REC PROJECTS - FAIR GROUNDS PHASE 1", "heading_from_total": false, "held": null, "id": "fy2027-approved/p111/r12", "label_as_printed": "Capital Expenditures", "page": 111, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p111/r11" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "3,000,000", "dollars": 3000000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 3000000, "sum": 3000000 } ], "state": "exact" }, "department": "SOCIAL/CULTURAL/REC PROJECTS - FAIR GROUNDS PHASE 1", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "SOCIAL/CULTURAL/REC PROJECTS - FAIR GROUNDS PHASE 1", "heading_from_total": false, "held": null, "id": "fy2027-approved/p111/r13", "label_as_printed": "Total SOCIAL/CULTURAL/REC PROJECTS - FAIR GROUNDS", "page": 111, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p111/r11" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53040", "book_id": "fy2027-approved", "cells": [ { "as_printed": "21,293", "dollars": 21293, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SOCIAL/CULTURAL/REC PROJECTS - ROTARY PARK", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "SOCIAL/CULTURAL/REC PROJECTS - ROTARY PARK", "heading_from_total": true, "held": null, "id": "fy2027-approved/p111/r14", "label_as_printed": "ARCHITECTS", "page": 111, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "6,045", "dollars": 6045, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SOCIAL/CULTURAL/REC PROJECTS - ROTARY PARK", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "SOCIAL/CULTURAL/REC PROJECTS - ROTARY PARK", "heading_from_total": true, "held": null, "id": "fy2027-approved/p111/r15", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 111, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57060", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "82,157", "dollars": 82157, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SOCIAL/CULTURAL/REC PROJECTS - ROTARY PARK", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "SOCIAL/CULTURAL/REC PROJECTS - ROTARY PARK", "heading_from_total": true, "held": null, "id": "fy2027-approved/p111/r16", "label_as_printed": "BUILDING CONSTRUCTION", "page": 111, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "21,293", "dollars": 21293, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "88,202", "dollars": 88202, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 21293, "sum": 21293 }, { "diff": 0, "printed": 88202, "sum": 88202 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "SOCIAL/CULTURAL/REC PROJECTS - ROTARY PARK", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "SOCIAL/CULTURAL/REC PROJECTS - ROTARY PARK", "heading_from_total": true, "held": null, "id": "fy2027-approved/p111/r17", "label_as_printed": "Total SOCIAL/CULTURAL/REC PROJECTS - ROTARY PARK", "page": 111, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p111/r14", "fy2027-approved/p111/r15", "fy2027-approved/p111/r16" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57060", "book_id": "fy2027-approved", "cells": [ { "as_printed": "6,127,895", "dollars": 6127895, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,701,735", "dollars": 1701735, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SOCIAL/CULTURAL/REC PROJECTS - STOKES FIELD", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "SOCIAL/CULTURAL/REC PROJECTS - STOKES FIELD", "heading_from_total": true, "held": null, "id": "fy2027-approved/p111/r18", "label_as_printed": "BUILDING CONSTRUCTION", "page": 111, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57910", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,632,586", "dollars": 1632586, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "591,410", "dollars": 591410, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SOCIAL/CULTURAL/REC PROJECTS - STOKES FIELD", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "SOCIAL/CULTURAL/REC PROJECTS - STOKES FIELD", "heading_from_total": true, "held": null, "id": "fy2027-approved/p111/r19", "label_as_printed": "OTHER CONSTRUCTION", "page": 111, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "7,760,481", "dollars": 7760481, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,293,145", "dollars": 2293145, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 7760481, "sum": 7760481 }, { "diff": 0, "printed": 2293145, "sum": 2293145 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "SOCIAL/CULTURAL/REC PROJECTS - STOKES FIELD", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "SOCIAL/CULTURAL/REC PROJECTS - STOKES FIELD", "heading_from_total": true, "held": null, "id": "fy2027-approved/p111/r20", "label_as_printed": "Total SOCIAL/CULTURAL/REC PROJECTS - STOKES FIELD", "page": 111, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p111/r18", "fy2027-approved/p111/r19" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57070", "book_id": "fy2027-approved", "cells": [ { "as_printed": "34,907", "dollars": 34907, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "128,276", "dollars": 128276, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SOCIAL/CULTURAL/REC PROJECTS - LONE OAK", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "SOCIAL/CULTURAL/REC PROJECTS - LONE OAK", "heading_from_total": true, "held": null, "id": "fy2027-approved/p111/r21", "label_as_printed": "BUILDING IMPROVEMENTS", "page": 111, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "34,907", "dollars": 34907, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "128,276", "dollars": 128276, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 34907, "sum": 34907 }, { "diff": 0, "printed": 128276, "sum": 128276 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "SOCIAL/CULTURAL/REC PROJECTS - LONE OAK", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "SOCIAL/CULTURAL/REC PROJECTS - LONE OAK", "heading_from_total": true, "held": null, "id": "fy2027-approved/p111/r22", "label_as_printed": "Total SOCIAL/CULTURAL/REC PROJECTS - LONE OAK", "page": 111, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p111/r21" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57060", "book_id": "fy2027-approved", "cells": [ { "as_printed": "69,266", "dollars": 69266, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "213,279", "dollars": 213279, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SOCIAL/CULTURAL/REC PROJECTS - FREDONIA PARK", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "SOCIAL/CULTURAL/REC PROJECTS - FREDONIA PARK", "heading_from_total": true, "held": null, "id": "fy2027-approved/p111/r23", "label_as_printed": "BUILDING CONSTRUCTION", "page": 111, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "69,266", "dollars": 69266, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "213,279", "dollars": 213279, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 69266, "sum": 69266 }, { "diff": 0, "printed": 213279, "sum": 213279 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "SOCIAL/CULTURAL/REC PROJECTS - FREDONIA PARK", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "SOCIAL/CULTURAL/REC PROJECTS - FREDONIA PARK", "heading_from_total": true, "held": null, "id": "fy2027-approved/p111/r24", "label_as_printed": "Total SOCIAL/CULTURAL/REC PROJECTS - FREDONIA PARK", "page": 111, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p111/r23" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "350,000", "dollars": 350000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SOCIAL/CULTURAL/REC PROJECTS - GREENWAY", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "SOCIAL/CULTURAL/REC PROJECTS - GREENWAY", "heading_from_total": true, "held": null, "id": "fy2027-approved/p111/r25", "label_as_printed": "OTHER CAPITAL OUTLAY", "page": 111, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "350,000", "dollars": 350000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 350000, "sum": 350000 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "SOCIAL/CULTURAL/REC PROJECTS - GREENWAY", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "SOCIAL/CULTURAL/REC PROJECTS - GREENWAY", "heading_from_total": true, "held": null, "id": "fy2027-approved/p111/r26", "label_as_printed": "Total SOCIAL/CULTURAL/REC PROJECTS - GREENWAY", "page": 111, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p111/r25" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "334,386", "dollars": 334386, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SOCIAL/CULTURAL/REC PROJECTS - ROTARY", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "SOCIAL/CULTURAL/REC PROJECTS - ROTARY", "heading_from_total": true, "held": null, "id": "fy2027-approved/p111/r27", "label_as_printed": "OTHER CAPITAL OUTLAY", "page": 111, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "334,386", "dollars": 334386, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 334386, "sum": 334386 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "SOCIAL/CULTURAL/REC PROJECTS - ROTARY", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "SOCIAL/CULTURAL/REC PROJECTS - ROTARY", "heading_from_total": true, "held": null, "id": "fy2027-approved/p111/r28", "label_as_printed": "Total SOCIAL/CULTURAL/REC PROJECTS - ROTARY", "page": 111, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p111/r27" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "362,379", "dollars": 362379, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SOCIAL/CULTURAL/REC PROJECTS -", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "SOCIAL/CULTURAL/REC PROJECTS -", "heading_from_total": true, "held": null, "id": "fy2027-approved/p111/r29", "label_as_printed": "OTHER CAPITAL OUTLAY", "page": 111, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "362,379", "dollars": 362379, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 362379, "sum": 362379 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "SOCIAL/CULTURAL/REC PROJECTS -", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "SOCIAL/CULTURAL/REC PROJECTS -", "heading_from_total": true, "held": null, "id": "fy2027-approved/p111/r30", "label_as_printed": "Total SOCIAL/CULTURAL/REC PROJECTS -", "page": 111, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p111/r29" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "950,000", "dollars": 950000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SOCIAL/CULTURAL/REC PROJECTS - ROTARY", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "SOCIAL/CULTURAL/REC PROJECTS - ROTARY", "heading_from_total": true, "held": null, "id": "fy2027-approved/p111/r31", "label_as_printed": "OTHER CAPITAL OUTLAY", "page": 111, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "950,000", "dollars": 950000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 950000, "sum": 950000 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "SOCIAL/CULTURAL/REC PROJECTS - ROTARY", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "SOCIAL/CULTURAL/REC PROJECTS - ROTARY", "heading_from_total": true, "held": null, "id": "fy2027-approved/p111/r32", "label_as_printed": "Total SOCIAL/CULTURAL/REC PROJECTS - ROTARY", "page": 111, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p111/r31" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53160", "book_id": "fy2027-approved", "cells": [ { "as_printed": "211,264", "dollars": 211264, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,178,736", "dollars": 1178736, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SOCIAL/CULTURAL/REC PROJECTS - LIBRARY", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "SOCIAL/CULTURAL/REC PROJECTS - LIBRARY", "heading_from_total": true, "held": null, "id": "fy2027-approved/p111/r33", "label_as_printed": "CONTRIBUTIONS", "page": 111, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "11,057", "dollars": 11057, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SOCIAL/CULTURAL/REC PROJECTS - LIBRARY", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "SOCIAL/CULTURAL/REC PROJECTS - LIBRARY", "heading_from_total": true, "held": null, "id": "fy2027-approved/p111/r34", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 111, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "222,321", "dollars": 222321, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,178,736", "dollars": 1178736, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 222321, "sum": 222321 }, { "diff": 0, "printed": 1178736, "sum": 1178736 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "SOCIAL/CULTURAL/REC PROJECTS - LIBRARY", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "SOCIAL/CULTURAL/REC PROJECTS - LIBRARY", "heading_from_total": true, "held": null, "id": "fy2027-approved/p111/r35", "label_as_printed": "Total SOCIAL/CULTURAL/REC PROJECTS - LIBRARY", "page": 111, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p111/r33", "fy2027-approved/p111/r34" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "90,000", "dollars": 90000, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SOCIAL/CULTURAL/REC PROJECTS - CIVITAN PARK", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "SOCIAL/CULTURAL/REC PROJECTS - CIVITAN PARK", "heading_from_total": true, "held": null, "id": "fy2027-approved/p111/r36", "label_as_printed": "OTHER CAPITAL OUTLAY", "page": 111, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "90,000", "dollars": 90000, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 90000, "sum": 90000 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "SOCIAL/CULTURAL/REC PROJECTS - CIVITAN PARK", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "SOCIAL/CULTURAL/REC PROJECTS - CIVITAN PARK", "heading_from_total": true, "held": null, "id": "fy2027-approved/p111/r37", "label_as_printed": "Total SOCIAL/CULTURAL/REC PROJECTS - CIVITAN PARK", "page": 111, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p111/r36" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "90,167", "dollars": 90167, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SOCIAL/CULTURAL/REC PROJECTS - ROTARY PARK", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "SOCIAL/CULTURAL/REC PROJECTS - ROTARY PARK", "heading_from_total": true, "held": null, "id": "fy2027-approved/p111/r38", "label_as_printed": "OTHER CAPITAL OUTLAY", "page": 111, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "90,167", "dollars": 90167, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 90167, "sum": 90167 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "SOCIAL/CULTURAL/REC PROJECTS - ROTARY PARK", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "SOCIAL/CULTURAL/REC PROJECTS - ROTARY PARK", "heading_from_total": true, "held": null, "id": "fy2027-approved/p111/r39", "label_as_printed": "Total SOCIAL/CULTURAL/REC PROJECTS - ROTARY PARK", "page": 111, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p111/r38" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57070", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "100,000", "dollars": 100000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SOCIAL/CULTURAL/REC PROJECTS - LONE OAK", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "SOCIAL/CULTURAL/REC PROJECTS - LONE OAK", "heading_from_total": false, "held": null, "id": "fy2027-approved/p111/r7", "label_as_printed": "BUILDING IMPROVEMENTS", "page": 111, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "100,000", "dollars": 100000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 100000, "sum": 100000 } ], "state": "exact" }, "department": "SOCIAL/CULTURAL/REC PROJECTS - LONE OAK", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "SOCIAL/CULTURAL/REC PROJECTS - LONE OAK", "heading_from_total": false, "held": null, "id": "fy2027-approved/p111/r8", "label_as_printed": "Capital Expenditures", "page": 111, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p111/r7" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "100,000", "dollars": 100000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 100000, "sum": 100000 } ], "state": "exact" }, "department": "SOCIAL/CULTURAL/REC PROJECTS - LONE OAK", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "SOCIAL/CULTURAL/REC PROJECTS - LONE OAK", "heading_from_total": false, "held": null, "id": "fy2027-approved/p111/r9", "label_as_printed": "Total SOCIAL/CULTURAL/REC PROJECTS - LONE OAK", "page": 111, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p111/r7" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57060", "book_id": "fy2027-approved", "cells": [ { "as_printed": "855,693", "dollars": 855693, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "285,307", "dollars": 285307, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SOCIAL/CULTURAL/REC PROJECTS - FREDONIA", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "SOCIAL/CULTURAL/REC PROJECTS - FREDONIA", "heading_from_total": true, "held": null, "id": "fy2027-approved/p112/r10", "label_as_printed": "BUILDING CONSTRUCTION", "page": 112, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "855,693", "dollars": 855693, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "285,307", "dollars": 285307, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 855693, "sum": 855693 }, { "diff": 0, "printed": 285307, "sum": 285307 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "SOCIAL/CULTURAL/REC PROJECTS - FREDONIA", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "SOCIAL/CULTURAL/REC PROJECTS - FREDONIA", "heading_from_total": true, "held": null, "id": "fy2027-approved/p112/r11", "label_as_printed": "Total SOCIAL/CULTURAL/REC PROJECTS - FREDONIA", "page": 112, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p112/r10" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57910", "book_id": "fy2027-approved", "cells": [ { "as_printed": "64,064", "dollars": 64064, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "55,759", "dollars": 55759, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SOCIAL/CULTURAL/REC PROJECTS - STOKES PARK", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "SOCIAL/CULTURAL/REC PROJECTS - STOKES PARK", "heading_from_total": true, "held": null, "id": "fy2027-approved/p112/r12", "label_as_printed": "OTHER CONSTRUCTION", "page": 112, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "64,064", "dollars": 64064, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "55,759", "dollars": 55759, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 64064, "sum": 64064 }, { "diff": 0, "printed": 55759, "sum": 55759 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "SOCIAL/CULTURAL/REC PROJECTS - STOKES PARK", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "SOCIAL/CULTURAL/REC PROJECTS - STOKES PARK", "heading_from_total": true, "held": null, "id": "fy2027-approved/p112/r13", "label_as_printed": "Total SOCIAL/CULTURAL/REC PROJECTS - STOKES PARK", "page": 112, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p112/r12" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "5,289,005", "dollars": 5289005, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "AG & NAT RESOURCES PROJECTS - STORMWATER", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "AG & NAT RESOURCES PROJECTS - STORMWATER", "heading_from_total": true, "held": null, "id": "fy2027-approved/p112/r14", "label_as_printed": "OTHER CAPITAL OUTLAY", "page": 112, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "5,289,005", "dollars": 5289005, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 5289005, "sum": 5289005 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "AG & NAT RESOURCES PROJECTS - STORMWATER", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "AG & NAT RESOURCES PROJECTS - STORMWATER", "heading_from_total": true, "held": null, "id": "fy2027-approved/p112/r15", "label_as_printed": "Total AG & NAT RESOURCES PROJECTS - STORMWATER", "page": 112, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p112/r14" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53160", "book_id": "fy2027-approved", "cells": [ { "as_printed": "22,755", "dollars": 22755, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "105,345", "dollars": 105345, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "OTHER GENERAL GOVT PROJECTS - AIRPORT", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "OTHER GENERAL GOVT PROJECTS - AIRPORT", "heading_from_total": true, "held": null, "id": "fy2027-approved/p112/r16", "label_as_printed": "CONTRIBUTIONS", "page": 112, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "22,755", "dollars": 22755, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "105,345", "dollars": 105345, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 22755, "sum": 22755 }, { "diff": 0, "printed": 105345, "sum": 105345 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "OTHER GENERAL GOVT PROJECTS - AIRPORT", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "OTHER GENERAL GOVT PROJECTS - AIRPORT", "heading_from_total": true, "held": null, "id": "fy2027-approved/p112/r17", "label_as_printed": "Total OTHER GENERAL GOVT PROJECTS - AIRPORT", "page": 112, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p112/r16" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57130", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "7,000,000", "dollars": 7000000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "HIGHWAY & STREET CAP PROJECTS - ARKADELPHIA", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "HIGHWAY & STREET CAP PROJECTS - ARKADELPHIA", "heading_from_total": true, "held": null, "id": "fy2027-approved/p112/r18", "label_as_printed": "HIGHWAY CONSTRUCTION", "page": 112, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "7,000,000", "dollars": 7000000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 7000000, "sum": 7000000 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "HIGHWAY & STREET CAP PROJECTS - ARKADELPHIA", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "HIGHWAY & STREET CAP PROJECTS - ARKADELPHIA", "heading_from_total": true, "held": null, "id": "fy2027-approved/p112/r19", "label_as_printed": "Total HIGHWAY & STREET CAP PROJECTS - ARKADELPHIA", "page": 112, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p112/r18" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57910", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,625,000", "dollars": 1625000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "HIGHWAY & STREET CAP PROJECTS - SALT SHED - PALMYRA", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "HIGHWAY & STREET CAP PROJECTS - SALT SHED - PALMYRA", "heading_from_total": false, "held": null, "id": "fy2027-approved/p112/r21", "label_as_printed": "OTHER CONSTRUCTION", "page": 112, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,625,000", "dollars": 1625000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 1625000, "sum": 1625000 } ], "state": "exact" }, "department": "HIGHWAY & STREET CAP PROJECTS - SALT SHED - PALMYRA", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "HIGHWAY & STREET CAP PROJECTS - SALT SHED - PALMYRA", "heading_from_total": false, "held": null, "id": "fy2027-approved/p112/r22", "label_as_printed": "Capital Expenditures", "page": 112, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p112/r21" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,625,000", "dollars": 1625000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 1625000, "sum": 1625000 } ], "state": "exact" }, "department": "HIGHWAY & STREET CAP PROJECTS - SALT SHED - PALMYRA", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "HIGHWAY & STREET CAP PROJECTS - SALT SHED - PALMYRA", "heading_from_total": false, "held": null, "id": "fy2027-approved/p112/r23", "label_as_printed": "Total HIGHWAY & STREET CAP PROJECTS - SALT SHED -", "page": 112, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p112/r21" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57050", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,460,000", "dollars": 1460000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "HIGHWAY & STREET CAP PROJECTS - SHADY GROVE BRIDGE REPLACEMENT", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "HIGHWAY & STREET CAP PROJECTS - SHADY GROVE BRIDGE REPLACEMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p112/r25", "label_as_printed": "BRIDGE CONSTRUCTION", "page": 112, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,460,000", "dollars": 1460000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 1460000, "sum": 1460000 } ], "state": "exact" }, "department": "HIGHWAY & STREET CAP PROJECTS - SHADY GROVE BRIDGE REPLACEMENT", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "HIGHWAY & STREET CAP PROJECTS - SHADY GROVE BRIDGE REPLACEMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p112/r26", "label_as_printed": "Capital Expenditures", "page": 112, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p112/r25" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,460,000", "dollars": 1460000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 1460000, "sum": 1460000 } ], "state": "exact" }, "department": "HIGHWAY & STREET CAP PROJECTS - SHADY GROVE BRIDGE REPLACEMENT", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "HIGHWAY & STREET CAP PROJECTS - SHADY GROVE BRIDGE REPLACEMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p112/r27", "label_as_printed": "Total HIGHWAY & STREET CAP PROJECTS - SHADY GROVE", "page": 112, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p112/r25" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "165,000", "dollars": 165000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "HIGHWAY & STREET CAP PROJECTS - SEVEN MILE FERRY & ATTAWAY IMPROVE.", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "HIGHWAY & STREET CAP PROJECTS - SEVEN MILE FERRY & ATTAWAY IMPROVE.", "heading_from_total": false, "held": null, "id": "fy2027-approved/p112/r29", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 112, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "165,000", "dollars": 165000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 165000, "sum": 165000 } ], "state": "exact" }, "department": "HIGHWAY & STREET CAP PROJECTS - SEVEN MILE FERRY & ATTAWAY IMPROVE.", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "HIGHWAY & STREET CAP PROJECTS - SEVEN MILE FERRY & ATTAWAY IMPROVE.", "heading_from_total": false, "held": null, "id": "fy2027-approved/p112/r30", "label_as_printed": "Other Expenditures", "page": 112, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p112/r29" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "165,000", "dollars": 165000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 165000, "sum": 165000 } ], "state": "exact" }, "department": "HIGHWAY & STREET CAP PROJECTS - SEVEN MILE FERRY & ATTAWAY IMPROVE.", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "HIGHWAY & STREET CAP PROJECTS - SEVEN MILE FERRY & ATTAWAY IMPROVE.", "heading_from_total": false, "held": null, "id": "fy2027-approved/p112/r31", "label_as_printed": "Total HIGHWAY & STREET CAP PROJECTS - SEVEN MILE", "page": 112, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p112/r29" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57130", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "3,000,000", "dollars": 3000000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "HIGHWAY & STREET CAP PROJECTS - HWY48/13 @ OLD HIGHWAY INTERSECTION", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "HIGHWAY & STREET CAP PROJECTS - HWY48/13 @ OLD HIGHWAY INTERSECTION", "heading_from_total": false, "held": null, "id": "fy2027-approved/p112/r33", "label_as_printed": "HIGHWAY CONSTRUCTION", "page": 112, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "3,000,000", "dollars": 3000000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 3000000, "sum": 3000000 } ], "state": "exact" }, "department": "HIGHWAY & STREET CAP PROJECTS - HWY48/13 @ OLD HIGHWAY INTERSECTION", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "HIGHWAY & STREET CAP PROJECTS - HWY48/13 @ OLD HIGHWAY INTERSECTION", "heading_from_total": false, "held": null, "id": "fy2027-approved/p112/r34", "label_as_printed": "Capital Expenditures", "page": 112, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p112/r33" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "3,000,000", "dollars": 3000000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 3000000, "sum": 3000000 } ], "state": "exact" }, "department": "HIGHWAY & STREET CAP PROJECTS - HWY48/13 @ OLD HIGHWAY INTERSECTION", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "HIGHWAY & STREET CAP PROJECTS - HWY48/13 @ OLD HIGHWAY INTERSECTION", "heading_from_total": false, "held": null, "id": "fy2027-approved/p112/r35", "label_as_printed": "Total HIGHWAY & STREET CAP PROJECTS - HWY48/13 @", "page": 112, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p112/r33" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "305,000", "dollars": 305000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "HIGHWAY & STREET CAP PROJECTS - BELMONT/RIVER/FERRY INTERSECTION", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "HIGHWAY & STREET CAP PROJECTS - BELMONT/RIVER/FERRY INTERSECTION", "heading_from_total": false, "held": null, "id": "fy2027-approved/p112/r37", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 112, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "305,000", "dollars": 305000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 305000, "sum": 305000 } ], "state": "exact" }, "department": "HIGHWAY & STREET CAP PROJECTS - BELMONT/RIVER/FERRY INTERSECTION", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "HIGHWAY & STREET CAP PROJECTS - BELMONT/RIVER/FERRY INTERSECTION", "heading_from_total": false, "held": null, "id": "fy2027-approved/p112/r38", "label_as_printed": "Other Expenditures", "page": 112, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p112/r37" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "305,000", "dollars": 305000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 305000, "sum": 305000 } ], "state": "exact" }, "department": "HIGHWAY & STREET CAP PROJECTS - BELMONT/RIVER/FERRY INTERSECTION", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "HIGHWAY & STREET CAP PROJECTS - BELMONT/RIVER/FERRY INTERSECTION", "heading_from_total": false, "held": null, "id": "fy2027-approved/p112/r39", "label_as_printed": "Total HIGHWAY & STREET CAP PROJECTS -", "page": 112, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p112/r37" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "44,083", "dollars": 44083, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "21,577", "dollars": 21577, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SOCIAL/CULTURAL/REC PROJECTS - WOODLAWN", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "SOCIAL/CULTURAL/REC PROJECTS - WOODLAWN", "heading_from_total": true, "held": null, "id": "fy2027-approved/p112/r6", "label_as_printed": "OTHER CAPITAL OUTLAY", "page": 112, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "44,083", "dollars": 44083, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "21,577", "dollars": 21577, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 44083, "sum": 44083 }, { "diff": 0, "printed": 21577, "sum": 21577 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "SOCIAL/CULTURAL/REC PROJECTS - WOODLAWN", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "SOCIAL/CULTURAL/REC PROJECTS - WOODLAWN", "heading_from_total": true, "held": null, "id": "fy2027-approved/p112/r7", "label_as_printed": "Total SOCIAL/CULTURAL/REC PROJECTS - WOODLAWN", "page": 112, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p112/r6" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57070", "book_id": "fy2027-approved", "cells": [ { "as_printed": "2,073", "dollars": 2073, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "53,442", "dollars": 53442, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SOCIAL/CULTURAL/REC PROJECTS - RICHELLEN", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "SOCIAL/CULTURAL/REC PROJECTS - RICHELLEN", "heading_from_total": true, "held": null, "id": "fy2027-approved/p112/r8", "label_as_printed": "BUILDING IMPROVEMENTS", "page": 112, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "2,073", "dollars": 2073, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "53,442", "dollars": 53442, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 2073, "sum": 2073 }, { "diff": 0, "printed": 53442, "sum": 53442 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "SOCIAL/CULTURAL/REC PROJECTS - RICHELLEN", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "SOCIAL/CULTURAL/REC PROJECTS - RICHELLEN", "heading_from_total": true, "held": null, "id": "fy2027-approved/p112/r9", "label_as_printed": "Total SOCIAL/CULTURAL/REC PROJECTS - RICHELLEN", "page": 112, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p112/r8" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57060", "book_id": "fy2027-approved", "cells": [ { "as_printed": "10,789,348", "dollars": 10789348, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "4,937,553", "dollars": 4937553, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "HIGHWAY & STREET CAP PROJECTS - HIGHWAY", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "HIGHWAY & STREET CAP PROJECTS - HIGHWAY", "heading_from_total": true, "held": null, "id": "fy2027-approved/p113/r10", "label_as_printed": "BUILDING CONSTRUCTION", "page": 113, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57130", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "7,000,000", "dollars": 7000000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "HIGHWAY & STREET CAP PROJECTS - HIGHWAY", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "HIGHWAY & STREET CAP PROJECTS - HIGHWAY", "heading_from_total": true, "held": null, "id": "fy2027-approved/p113/r11", "label_as_printed": "HIGHWAY CONSTRUCTION", "page": 113, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "10,887,232", "dollars": 10887232, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "12,001,814", "dollars": 12001814, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 10887232, "sum": 10887232 }, { "diff": 0, "printed": 12001814, "sum": 12001814 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "HIGHWAY & STREET CAP PROJECTS - HIGHWAY", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "HIGHWAY & STREET CAP PROJECTS - HIGHWAY", "heading_from_total": true, "held": null, "id": "fy2027-approved/p113/r12", "label_as_printed": "Total HIGHWAY & STREET CAP PROJECTS - HIGHWAY", "page": 113, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p113/r9", "fy2027-approved/p113/r10", "fy2027-approved/p113/r11" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57130", "book_id": "fy2027-approved", "cells": [ { "as_printed": "89,507", "dollars": 89507, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "915,493", "dollars": 915493, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "HIGHWAY & STREET CAP PROJECTS - MOODY ROAD", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "HIGHWAY & STREET CAP PROJECTS - MOODY ROAD", "heading_from_total": true, "held": null, "id": "fy2027-approved/p113/r13", "label_as_printed": "HIGHWAY CONSTRUCTION", "page": 113, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "89,507", "dollars": 89507, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "915,493", "dollars": 915493, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 89507, "sum": 89507 }, { "diff": 0, "printed": 915493, "sum": 915493 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "HIGHWAY & STREET CAP PROJECTS - MOODY ROAD", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "HIGHWAY & STREET CAP PROJECTS - MOODY ROAD", "heading_from_total": true, "held": null, "id": "fy2027-approved/p113/r14", "label_as_printed": "Total HIGHWAY & STREET CAP PROJECTS - MOODY ROAD", "page": 113, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p113/r13" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57130", "book_id": "fy2027-approved", "cells": [ { "as_printed": "2,532,980", "dollars": 2532980, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,149,635", "dollars": 1149635, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "HIGHWAY & STREET CAP PROJECTS - LAFAYETTE", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "HIGHWAY & STREET CAP PROJECTS - LAFAYETTE", "heading_from_total": true, "held": null, "id": "fy2027-approved/p113/r15", "label_as_printed": "HIGHWAY CONSTRUCTION", "page": 113, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "2,532,980", "dollars": 2532980, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,149,635", "dollars": 1149635, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 2532980, "sum": 2532980 }, { "diff": 0, "printed": 1149635, "sum": 1149635 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "HIGHWAY & STREET CAP PROJECTS - LAFAYETTE", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "HIGHWAY & STREET CAP PROJECTS - LAFAYETTE", "heading_from_total": true, "held": null, "id": "fy2027-approved/p113/r16", "label_as_printed": "Total HIGHWAY & STREET CAP PROJECTS - LAFAYETTE", "page": 113, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p113/r15" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57130", "book_id": "fy2027-approved", "cells": [ { "as_printed": "627", "dollars": 627, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "449,374", "dollars": 449374, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "HIGHWAY & STREET CAP PROJECTS - LAFAYETTE", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "HIGHWAY & STREET CAP PROJECTS - LAFAYETTE", "heading_from_total": true, "held": null, "id": "fy2027-approved/p113/r17", "label_as_printed": "HIGHWAY CONSTRUCTION", "page": 113, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "627", "dollars": 627, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "449,374", "dollars": 449374, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 627, "sum": 627 }, { "diff": 0, "printed": 449374, "sum": 449374 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "HIGHWAY & STREET CAP PROJECTS - LAFAYETTE", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "HIGHWAY & STREET CAP PROJECTS - LAFAYETTE", "heading_from_total": true, "held": null, "id": "fy2027-approved/p113/r18", "label_as_printed": "Total HIGHWAY & STREET CAP PROJECTS - LAFAYETTE", "page": 113, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p113/r17" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57130", "book_id": "fy2027-approved", "cells": [ { "as_printed": "27,983", "dollars": 27983, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "98,936", "dollars": 98936, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "HIGHWAY & STREET CAP PROJECTS - RIVER ROAD", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "HIGHWAY & STREET CAP PROJECTS - RIVER ROAD", "heading_from_total": true, "held": null, "id": "fy2027-approved/p113/r19", "label_as_printed": "HIGHWAY CONSTRUCTION", "page": 113, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "27,983", "dollars": 27983, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "98,936", "dollars": 98936, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 27983, "sum": 27983 }, { "diff": 0, "printed": 98936, "sum": 98936 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "HIGHWAY & STREET CAP PROJECTS - RIVER ROAD", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "HIGHWAY & STREET CAP PROJECTS - RIVER ROAD", "heading_from_total": true, "held": null, "id": "fy2027-approved/p113/r20", "label_as_printed": "Total HIGHWAY & STREET CAP PROJECTS - RIVER ROAD", "page": 113, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p113/r19" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57130", "book_id": "fy2027-approved", "cells": [ { "as_printed": "365,070", "dollars": 365070, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,123,830", "dollars": 1123830, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "HIGHWAY & STREET CAP PROJECTS -", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "HIGHWAY & STREET CAP PROJECTS -", "heading_from_total": true, "held": null, "id": "fy2027-approved/p113/r21", "label_as_printed": "HIGHWAY CONSTRUCTION", "page": 113, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "365,070", "dollars": 365070, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,123,830", "dollars": 1123830, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 365070, "sum": 365070 }, { "diff": 0, "printed": 1123830, "sum": 1123830 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "HIGHWAY & STREET CAP PROJECTS -", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "HIGHWAY & STREET CAP PROJECTS -", "heading_from_total": true, "held": null, "id": "fy2027-approved/p113/r22", "label_as_printed": "Total HIGHWAY & STREET CAP PROJECTS -", "page": 113, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p113/r21" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57130", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "750,000", "dollars": 750000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "HIGHWAY & STREET CAP PROJECTS - HIGHWAY", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "HIGHWAY & STREET CAP PROJECTS - HIGHWAY", "heading_from_total": true, "held": null, "id": "fy2027-approved/p113/r23", "label_as_printed": "HIGHWAY CONSTRUCTION", "page": 113, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57280", "book_id": "fy2027-approved", "cells": [ { "as_printed": "33,465", "dollars": 33465, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "538,035", "dollars": 538035, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "HIGHWAY & STREET CAP PROJECTS - HIGHWAY", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "HIGHWAY & STREET CAP PROJECTS - HIGHWAY", "heading_from_total": true, "held": null, "id": "fy2027-approved/p113/r24", "label_as_printed": "TRAFFIC CONTROL EQUIPMENT", "page": 113, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "33,465", "dollars": 33465, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,288,035", "dollars": 1288035, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 33465, "sum": 33465 }, { "diff": 0, "printed": 1288035, "sum": 1288035 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "HIGHWAY & STREET CAP PROJECTS - HIGHWAY", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "HIGHWAY & STREET CAP PROJECTS - HIGHWAY", "heading_from_total": true, "held": null, "id": "fy2027-approved/p113/r25", "label_as_printed": "Total HIGHWAY & STREET CAP PROJECTS - HIGHWAY", "page": 113, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p113/r23", "fy2027-approved/p113/r24" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "228,710", "dollars": 228710, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "57,560", "dollars": 57560, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "HIGHWAY & STREET CAP PROJECTS - CHARLES BELL", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "HIGHWAY & STREET CAP PROJECTS - CHARLES BELL", "heading_from_total": true, "held": null, "id": "fy2027-approved/p113/r26", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 113, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57150", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,700,000", "dollars": 1700000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "HIGHWAY & STREET CAP PROJECTS - CHARLES BELL", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "HIGHWAY & STREET CAP PROJECTS - CHARLES BELL", "heading_from_total": true, "held": null, "id": "fy2027-approved/p113/r27", "label_as_printed": "LAND", "page": 113, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57230", "book_id": "fy2027-approved", "cells": [ { "as_printed": "312,250", "dollars": 312250, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,387,750", "dollars": 2387750, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "HIGHWAY & STREET CAP PROJECTS - CHARLES BELL", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "HIGHWAY & STREET CAP PROJECTS - CHARLES BELL", "heading_from_total": true, "held": null, "id": "fy2027-approved/p113/r28", "label_as_printed": "RIGHT-OF-WAY", "page": 113, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "540,960", "dollars": 540960, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "4,145,310", "dollars": 4145310, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 540960, "sum": 540960 }, { "diff": 0, "printed": 4145310, "sum": 4145310 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "HIGHWAY & STREET CAP PROJECTS - CHARLES BELL", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "HIGHWAY & STREET CAP PROJECTS - CHARLES BELL", "heading_from_total": true, "held": null, "id": "fy2027-approved/p113/r29", "label_as_printed": "Total HIGHWAY & STREET CAP PROJECTS - CHARLES BELL", "page": 113, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p113/r26", "fy2027-approved/p113/r27", "fy2027-approved/p113/r28" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57910", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "515,000", "dollars": 515000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "HIGHWAY & STREET CAP PROJECTS - HIGHWAY 48/13", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "HIGHWAY & STREET CAP PROJECTS - HIGHWAY 48/13", "heading_from_total": true, "held": null, "id": "fy2027-approved/p113/r30", "label_as_printed": "OTHER CONSTRUCTION", "page": 113, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "515,000", "dollars": 515000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 515000, "sum": 515000 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "HIGHWAY & STREET CAP PROJECTS - HIGHWAY 48/13", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "HIGHWAY & STREET CAP PROJECTS - HIGHWAY 48/13", "heading_from_total": true, "held": null, "id": "fy2027-approved/p113/r31", "label_as_printed": "Total HIGHWAY & STREET CAP PROJECTS - HIGHWAY 48/13", "page": 113, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p113/r30" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57910", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "750,000", "dollars": 750000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "HIGHWAY & STREET CAP PROJECTS - HIGHWAY 12 @", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "HIGHWAY & STREET CAP PROJECTS - HIGHWAY 12 @", "heading_from_total": true, "held": null, "id": "fy2027-approved/p113/r32", "label_as_printed": "OTHER CONSTRUCTION", "page": 113, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "750,000", "dollars": 750000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 750000, "sum": 750000 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "HIGHWAY & STREET CAP PROJECTS - HIGHWAY 12 @", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "HIGHWAY & STREET CAP PROJECTS - HIGHWAY 12 @", "heading_from_total": true, "held": null, "id": "fy2027-approved/p113/r33", "label_as_printed": "Total HIGHWAY & STREET CAP PROJECTS - HIGHWAY 12 @", "page": 113, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p113/r32" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57910", "book_id": "fy2027-approved", "cells": [ { "as_printed": "24,620", "dollars": 24620, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,125,380", "dollars": 1125380, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "HIGHWAY & STREET CAP PROJECTS - ARKADELPHIA", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "HIGHWAY & STREET CAP PROJECTS - ARKADELPHIA", "heading_from_total": true, "held": null, "id": "fy2027-approved/p113/r34", "label_as_printed": "OTHER CONSTRUCTION", "page": 113, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "24,620", "dollars": 24620, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,125,380", "dollars": 1125380, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 24620, "sum": 24620 }, { "diff": 0, "printed": 1125380, "sum": 1125380 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "HIGHWAY & STREET CAP PROJECTS - ARKADELPHIA", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "HIGHWAY & STREET CAP PROJECTS - ARKADELPHIA", "heading_from_total": true, "held": null, "id": "fy2027-approved/p113/r35", "label_as_printed": "Total HIGHWAY & STREET CAP PROJECTS - ARKADELPHIA", "page": 113, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p113/r34" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57910", "book_id": "fy2027-approved", "cells": [ { "as_printed": "163,613", "dollars": 163613, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "586,387", "dollars": 586387, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "HIGHWAY & STREET CAP PROJECTS - EXCELL ROAD", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "HIGHWAY & STREET CAP PROJECTS - EXCELL ROAD", "heading_from_total": true, "held": null, "id": "fy2027-approved/p113/r36", "label_as_printed": "OTHER CONSTRUCTION", "page": 113, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "163,613", "dollars": 163613, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "586,387", "dollars": 586387, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 163613, "sum": 163613 }, { "diff": 0, "printed": 586387, "sum": 586387 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "HIGHWAY & STREET CAP PROJECTS - EXCELL ROAD", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "HIGHWAY & STREET CAP PROJECTS - EXCELL ROAD", "heading_from_total": true, "held": null, "id": "fy2027-approved/p113/r37", "label_as_printed": "Total HIGHWAY & STREET CAP PROJECTS - EXCELL ROAD", "page": 113, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p113/r36" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53160", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "37,050,000", "dollars": 37050000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "EDUCATION CAPITAL PROJECTS - FREEDOM", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "EDUCATION CAPITAL PROJECTS - FREEDOM", "heading_from_total": true, "held": null, "id": "fy2027-approved/p113/r38", "label_as_printed": "CONTRIBUTIONS", "page": 113, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "37,050,000", "dollars": 37050000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 37050000, "sum": 37050000 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "EDUCATION CAPITAL PROJECTS - FREEDOM", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "EDUCATION CAPITAL PROJECTS - FREEDOM", "heading_from_total": true, "held": null, "id": "fy2027-approved/p113/r39", "label_as_printed": "Total EDUCATION CAPITAL PROJECTS - FREEDOM", "page": 113, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p113/r38" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57130", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "5,800,000", "dollars": 5800000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "HIGHWAY & STREET CAP PROJECTS - ROSSVIEW", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "HIGHWAY & STREET CAP PROJECTS - ROSSVIEW", "heading_from_total": true, "held": null, "id": "fy2027-approved/p113/r6", "label_as_printed": "HIGHWAY CONSTRUCTION", "page": 113, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "369,973", "dollars": 369973, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "195,787", "dollars": 195787, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "HIGHWAY & STREET CAP PROJECTS - ROSSVIEW", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "HIGHWAY & STREET CAP PROJECTS - ROSSVIEW", "heading_from_total": true, "held": null, "id": "fy2027-approved/p113/r7", "label_as_printed": "OTHER CAPITAL OUTLAY", "page": 113, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "369,973", "dollars": 369973, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "5,995,787", "dollars": 5995787, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 369973, "sum": 369973 }, { "diff": 0, "printed": 5995787, "sum": 5995787 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "HIGHWAY & STREET CAP PROJECTS - ROSSVIEW", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "HIGHWAY & STREET CAP PROJECTS - ROSSVIEW", "heading_from_total": true, "held": null, "id": "fy2027-approved/p113/r8", "label_as_printed": "Total HIGHWAY & STREET CAP PROJECTS - ROSSVIEW", "page": 113, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p113/r6", "fy2027-approved/p113/r7" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "97,884", "dollars": 97884, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "64,261", "dollars": 64261, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "HIGHWAY & STREET CAP PROJECTS - HIGHWAY", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "HIGHWAY & STREET CAP PROJECTS - HIGHWAY", "heading_from_total": true, "held": null, "id": "fy2027-approved/p113/r9", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 113, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "6,900,000", "dollars": 6900000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 6900000, "sum": 6900000 } ], "state": "exact" }, "department": "EDUCATION CAPITAL PROJECTS - CMCSS - CAPITAL FOR FISCAL YR 2027", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "EDUCATION CAPITAL PROJECTS - CMCSS - CAPITAL FOR FISCAL YR 2027", "heading_from_total": false, "held": null, "id": "fy2027-approved/p114/r10", "label_as_printed": "Other Expenditures", "page": 114, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p114/r9" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "6,900,000", "dollars": 6900000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 6900000, "sum": 6900000 } ], "state": "exact" }, "department": "EDUCATION CAPITAL PROJECTS - CMCSS - CAPITAL FOR FISCAL YR 2027", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "EDUCATION CAPITAL PROJECTS - CMCSS - CAPITAL FOR FISCAL YR 2027", "heading_from_total": false, "held": null, "id": "fy2027-approved/p114/r11", "label_as_printed": "Total EDUCATION CAPITAL PROJECTS - CMCSS - CAPITAL", "page": 114, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p114/r9" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53160", "book_id": "fy2027-approved", "cells": [ { "as_printed": "12,133,003", "dollars": 12133003, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,623,941", "dollars": 2623941, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "EDUCATION CAPITAL PROJECTS - CMCSS CAPITAL", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "EDUCATION CAPITAL PROJECTS - CMCSS CAPITAL", "heading_from_total": true, "held": null, "id": "fy2027-approved/p114/r12", "label_as_printed": "CONTRIBUTIONS", "page": 114, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "12,133,003", "dollars": 12133003, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,623,941", "dollars": 2623941, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 12133003, "sum": 12133003 }, { "diff": 0, "printed": 2623941, "sum": 2623941 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "EDUCATION CAPITAL PROJECTS - CMCSS CAPITAL", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "EDUCATION CAPITAL PROJECTS - CMCSS CAPITAL", "heading_from_total": true, "held": null, "id": "fy2027-approved/p114/r13", "label_as_printed": "Total EDUCATION CAPITAL PROJECTS - CMCSS CAPITAL", "page": 114, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p114/r12" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53160", "book_id": "fy2027-approved", "cells": [ { "as_printed": "113,600", "dollars": 113600, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "EDUCATION CAPITAL PROJECTS - CMCSS CAPITAL", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "EDUCATION CAPITAL PROJECTS - CMCSS CAPITAL", "heading_from_total": true, "held": null, "id": "fy2027-approved/p114/r14", "label_as_printed": "CONTRIBUTIONS", "page": 114, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "113,600", "dollars": 113600, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 113600, "sum": 113600 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "EDUCATION CAPITAL PROJECTS - CMCSS CAPITAL", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "EDUCATION CAPITAL PROJECTS - CMCSS CAPITAL", "heading_from_total": true, "held": null, "id": "fy2027-approved/p114/r15", "label_as_printed": "Total EDUCATION CAPITAL PROJECTS - CMCSS CAPITAL", "page": 114, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p114/r14" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53160", "book_id": "fy2027-approved", "cells": [ { "as_printed": "4,116,337", "dollars": 4116337, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "6,200,000", "dollars": 6200000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "EDUCATION CAPITAL PROJECTS - CMCSS CAPITAL", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "EDUCATION CAPITAL PROJECTS - CMCSS CAPITAL", "heading_from_total": true, "held": null, "id": "fy2027-approved/p114/r16", "label_as_printed": "CONTRIBUTIONS", "page": 114, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "4,116,337", "dollars": 4116337, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "6,200,000", "dollars": 6200000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 4116337, "sum": 4116337 }, { "diff": 0, "printed": 6200000, "sum": 6200000 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "EDUCATION CAPITAL PROJECTS - CMCSS CAPITAL", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "EDUCATION CAPITAL PROJECTS - CMCSS CAPITAL", "heading_from_total": true, "held": null, "id": "fy2027-approved/p114/r17", "label_as_printed": "Total EDUCATION CAPITAL PROJECTS - CMCSS CAPITAL", "page": 114, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p114/r16" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "55900", "book_id": "fy2027-approved", "cells": [ { "as_printed": "5,471,911", "dollars": 5471911, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "3,499,336", "dollars": 3499336, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "3,498,172", "dollars": 3498172, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "OPERATING TRANSFERS", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "OPERATING TRANSFERS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p114/r19", "label_as_printed": "TRANSFERS TO OTHER FUNDS", "page": 114, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [ "transfer" ] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "5,471,911", "dollars": 5471911, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "3,499,336", "dollars": 3499336, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "3,498,172", "dollars": 3498172, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 5471911, "sum": 5471911 }, { "diff": 0, "printed": 3499336, "sum": 3499336 }, { "diff": 0, "printed": 3498172, "sum": 3498172 } ], "state": "exact" }, "department": "OPERATING TRANSFERS", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "OPERATING TRANSFERS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p114/r20", "label_as_printed": "Other Expenditures", "page": 114, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p114/r19" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [ "transfer" ] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "5,471,911", "dollars": 5471911, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "3,499,336", "dollars": 3499336, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "3,498,172", "dollars": 3498172, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 5471911, "sum": 5471911 }, { "diff": 0, "printed": 3499336, "sum": 3499336 }, { "diff": 0, "printed": 3498172, "sum": 3498172 } ], "state": "exact" }, "department": "OPERATING TRANSFERS", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "OPERATING TRANSFERS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p114/r21", "label_as_printed": "Total OPERATING TRANSFERS", "page": 114, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p114/r19" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [ "transfer" ] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "99,594,090", "dollars": 99594090, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "148,548,606", "dollars": 148548606, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "23,838,172", "dollars": 23838172, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 13030145, "printed": 99594090, "sum": 86563945 }, { "diff": 16498, "printed": 148548606, "sum": 148532108 }, { "diff": 0, "printed": 23838172, "sum": 23838172 } ], "state": "does_not_add_up" }, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": null, "heading_from_total": false, "held": null, "id": "fy2027-approved/p114/r22", "label_as_printed": "Total Expenditures CAPITAL PROJECTS FUND 171", "page": 114, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p107/r8", "fy2027-approved/p107/r9", "fy2027-approved/p107/r10", "fy2027-approved/p107/r13", "fy2027-approved/p107/r14", "fy2027-approved/p107/r16", "fy2027-approved/p107/r19", "fy2027-approved/p107/r23", "fy2027-approved/p107/r26", "fy2027-approved/p107/r28", "fy2027-approved/p107/r30", "fy2027-approved/p107/r33", "fy2027-approved/p107/r34", "fy2027-approved/p107/r37", "fy2027-approved/p107/r38", "fy2027-approved/p107/r39", "fy2027-approved/p108/r7", "fy2027-approved/p108/r9", "fy2027-approved/p108/r10", "fy2027-approved/p108/r12", "fy2027-approved/p108/r13", "fy2027-approved/p108/r15", "fy2027-approved/p108/r16", "fy2027-approved/p108/r18", "fy2027-approved/p108/r20", "fy2027-approved/p108/r21", "fy2027-approved/p108/r23", "fy2027-approved/p108/r25", "fy2027-approved/p108/r27", "fy2027-approved/p108/r29", "fy2027-approved/p108/r31", "fy2027-approved/p108/r33", "fy2027-approved/p108/r35", "fy2027-approved/p108/r38", "fy2027-approved/p109/r8", "fy2027-approved/p109/r12", "fy2027-approved/p109/r15", "fy2027-approved/p109/r17", "fy2027-approved/p109/r19", "fy2027-approved/p109/r21", "fy2027-approved/p109/r23", "fy2027-approved/p109/r25", "fy2027-approved/p109/r27", "fy2027-approved/p109/r29", "fy2027-approved/p109/r30", "fy2027-approved/p109/r32", "fy2027-approved/p109/r34", "fy2027-approved/p109/r35", "fy2027-approved/p109/r37", "fy2027-approved/p109/r38", "fy2027-approved/p110/r6", "fy2027-approved/p110/r7", "fy2027-approved/p110/r9", "fy2027-approved/p110/r11", "fy2027-approved/p110/r13", "fy2027-approved/p110/r15", "fy2027-approved/p110/r17", "fy2027-approved/p110/r19", "fy2027-approved/p110/r21", "fy2027-approved/p110/r23", "fy2027-approved/p110/r25", "fy2027-approved/p110/r26", "fy2027-approved/p110/r27", "fy2027-approved/p110/r28", "fy2027-approved/p110/r30", "fy2027-approved/p110/r32", "fy2027-approved/p110/r34", "fy2027-approved/p110/r37", "fy2027-approved/p111/r7", "fy2027-approved/p111/r11", "fy2027-approved/p111/r14", "fy2027-approved/p111/r15", "fy2027-approved/p111/r16", "fy2027-approved/p111/r18", "fy2027-approved/p111/r19", "fy2027-approved/p111/r21", "fy2027-approved/p111/r23", "fy2027-approved/p111/r25", "fy2027-approved/p111/r27", "fy2027-approved/p111/r29", "fy2027-approved/p111/r31", "fy2027-approved/p111/r33", "fy2027-approved/p111/r34", "fy2027-approved/p111/r36", "fy2027-approved/p111/r38", "fy2027-approved/p112/r6", "fy2027-approved/p112/r8", "fy2027-approved/p112/r10", "fy2027-approved/p112/r12", "fy2027-approved/p112/r14", "fy2027-approved/p112/r16", "fy2027-approved/p112/r18", "fy2027-approved/p112/r21", "fy2027-approved/p112/r25", "fy2027-approved/p112/r29", "fy2027-approved/p112/r33", "fy2027-approved/p112/r37", "fy2027-approved/p113/r6", "fy2027-approved/p113/r7", "fy2027-approved/p113/r9", "fy2027-approved/p113/r10", "fy2027-approved/p113/r11", "fy2027-approved/p113/r13", "fy2027-approved/p113/r15", "fy2027-approved/p113/r17", "fy2027-approved/p113/r19", "fy2027-approved/p113/r21", "fy2027-approved/p113/r23", "fy2027-approved/p113/r24", "fy2027-approved/p113/r26", "fy2027-approved/p113/r27", "fy2027-approved/p113/r28", "fy2027-approved/p113/r30", "fy2027-approved/p113/r32", "fy2027-approved/p113/r34", "fy2027-approved/p113/r36", "fy2027-approved/p113/r38", "fy2027-approved/p114/r6", "fy2027-approved/p114/r9", "fy2027-approved/p114/r12", "fy2027-approved/p114/r14", "fy2027-approved/p114/r16", "fy2027-approved/p114/r19" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53160", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "6,000,000", "dollars": 6000000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "EDUCATION CAPITAL PROJECTS - SCHOOL CAPITAL", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "EDUCATION CAPITAL PROJECTS - SCHOOL CAPITAL", "heading_from_total": true, "held": null, "id": "fy2027-approved/p114/r6", "label_as_printed": "CONTRIBUTIONS", "page": 114, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "6,000,000", "dollars": 6000000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 6000000, "sum": 6000000 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "EDUCATION CAPITAL PROJECTS - SCHOOL CAPITAL", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "EDUCATION CAPITAL PROJECTS - SCHOOL CAPITAL", "heading_from_total": true, "held": null, "id": "fy2027-approved/p114/r7", "label_as_printed": "Total EDUCATION CAPITAL PROJECTS - SCHOOL CAPITAL", "page": 114, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p114/r6" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53160", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "6,900,000", "dollars": 6900000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "EDUCATION CAPITAL PROJECTS - CMCSS - CAPITAL FOR FISCAL YR 2027", "edition": "approved", "edition_differs": [], "fund_name": "CAPITAL PROJECTS FUND", "fund_no": "171", "heading_as_printed": "EDUCATION CAPITAL PROJECTS - CMCSS - CAPITAL FOR FISCAL YR 2027", "heading_from_total": false, "held": null, "id": "fy2027-approved/p114/r9", "label_as_printed": "CONTRIBUTIONS", "page": 114, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "49700", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "RISK MANAGEMENT FUND", "fund_no": "266", "heading_as_printed": "Other Sources (Non-Revenue)", "heading_from_total": false, "held": null, "id": "fy2027-approved/p117/r10", "label_as_printed": "INSURANCE RECOVERY", "page": 117, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [ "non_revenue" ] }, { "account_code": "49800", "book_id": "fy2027-approved", "cells": [ { "as_printed": "787,111", "dollars": 787111, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,171,299", "dollars": 1171299, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,211,931", "dollars": 1211931, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "RISK MANAGEMENT FUND", "fund_no": "266", "heading_as_printed": "Other Sources (Non-Revenue)", "heading_from_total": false, "held": null, "id": "fy2027-approved/p117/r11", "label_as_printed": "OPERATING TRANSFERS", "page": 117, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [ "transfer", "non_revenue" ] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "787,111", "dollars": 787111, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,171,299", "dollars": 1171299, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,211,931", "dollars": 1211931, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 787111, "sum": 787111 }, { "diff": 0, "printed": 1171299, "sum": 1171299 }, { "diff": 0, "printed": 1211931, "sum": 1211931 } ], "state": "exact" }, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "RISK MANAGEMENT FUND", "fund_no": "266", "heading_as_printed": "Other Sources (Non-Revenue)", "heading_from_total": false, "held": null, "id": "fy2027-approved/p117/r12", "label_as_printed": "Total Other Sources (Non-Revenue)", "page": 117, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p117/r10", "fy2027-approved/p117/r11" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [ "non_revenue" ] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "787,111", "dollars": 787111, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,171,299", "dollars": 1171299, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,211,931", "dollars": 1211931, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 787111, "sum": 787111 }, { "diff": 0, "printed": 1171299, "sum": 1171299 }, { "diff": 0, "printed": 1211931, "sum": 1211931 } ], "state": "exact" }, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "RISK MANAGEMENT FUND", "fund_no": "266", "heading_as_printed": null, "heading_from_total": false, "held": null, "id": "fy2027-approved/p117/r13", "label_as_printed": "Total Revenues", "page": 117, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p117/r8", "fy2027-approved/p117/r10", "fy2027-approved/p117/r11" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "787,111", "dollars": 787111, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,171,299", "dollars": 1171299, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,211,931", "dollars": 1211931, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 787111, "sum": 787111 }, { "diff": 0, "printed": 1171299, "sum": 1171299 }, { "diff": 0, "printed": 1211931, "sum": 1211931 } ], "state": "exact" }, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "RISK MANAGEMENT FUND", "fund_no": "266", "heading_as_printed": null, "heading_from_total": false, "held": null, "id": "fy2027-approved/p117/r14", "label_as_printed": "Total Revenues RISK MANAGEMENT FUND 266", "page": 117, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p117/r8", "fy2027-approved/p117/r10", "fy2027-approved/p117/r11" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "44170", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "RISK MANAGEMENT FUND", "fund_no": "266", "heading_as_printed": "Other Local Revenues", "heading_from_total": false, "held": null, "id": "fy2027-approved/p117/r8", "label_as_printed": "MISCELLANEOUS REFUNDS", "page": 117, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "53080", "book_id": "fy2027-approved", "cells": [ { "as_printed": "4,400", "dollars": 4400, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "5,000", "dollars": 5000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "RISK MANAGEMENT", "edition": "approved", "edition_differs": [], "fund_name": "RISK MANAGEMENT FUND", "fund_no": "266", "heading_as_printed": "RISK MANAGEMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p118/r10", "label_as_printed": "CONSULTANTS", "page": 118, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53120", "book_id": "fy2027-approved", "cells": [ { "as_printed": "31,065", "dollars": 31065, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "110,191", "dollars": 110191, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "80,000", "dollars": 80000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "RISK MANAGEMENT", "edition": "approved", "edition_differs": [], "fund_name": "RISK MANAGEMENT FUND", "fund_no": "266", "heading_as_printed": "RISK MANAGEMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p118/r11", "label_as_printed": "CONTRACTS - PRIVATE AGENCIES", "page": 118, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53200", "book_id": "fy2027-approved", "cells": [ { "as_printed": "785", "dollars": 785, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "805", "dollars": 805, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,425", "dollars": 1425, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "RISK MANAGEMENT", "edition": "approved", "edition_differs": [], "fund_name": "RISK MANAGEMENT FUND", "fund_no": "266", "heading_as_printed": "RISK MANAGEMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p118/r12", "label_as_printed": "DUES & MEMBERSHIPS", "page": 118, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53330", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "170", "dollars": 170, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "250", "dollars": 250, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "RISK MANAGEMENT", "edition": "approved", "edition_differs": [], "fund_name": "RISK MANAGEMENT FUND", "fund_no": "266", "heading_as_printed": "RISK MANAGEMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p118/r13", "label_as_printed": "LICENSES", "page": 118, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53380", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "370", "dollars": 370, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,500", "dollars": 1500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "RISK MANAGEMENT", "edition": "approved", "edition_differs": [], "fund_name": "RISK MANAGEMENT FUND", "fund_no": "266", "heading_as_printed": "RISK MANAGEMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p118/r14", "label_as_printed": "MAINT. & REPAIRS-VEHICLES", "page": 118, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53400", "book_id": "fy2027-approved", "cells": [ { "as_printed": "305,247", "dollars": 305247, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "224,695", "dollars": 224695, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "224,695", "dollars": 224695, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "RISK MANAGEMENT", "edition": "approved", "edition_differs": [], "fund_name": "RISK MANAGEMENT FUND", "fund_no": "266", "heading_as_printed": "RISK MANAGEMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p118/r15", "label_as_printed": "MEDICAL & DENTAL SERVICES", "page": 118, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53480", "book_id": "fy2027-approved", "cells": [ { "as_printed": "27", "dollars": 27, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "200", "dollars": 200, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "200", "dollars": 200, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "RISK MANAGEMENT", "edition": "approved", "edition_differs": [], "fund_name": "RISK MANAGEMENT FUND", "fund_no": "266", "heading_as_printed": "RISK MANAGEMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p118/r16", "label_as_printed": "POSTAL CHARGES", "page": 118, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53490", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "225", "dollars": 225, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "225", "dollars": 225, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "RISK MANAGEMENT", "edition": "approved", "edition_differs": [], "fund_name": "RISK MANAGEMENT FUND", "fund_no": "266", "heading_as_printed": "RISK MANAGEMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p118/r17", "label_as_printed": "PRINTING, STATIONARY & FORMS", "page": 118, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53510", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "600", "dollars": 600, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "600", "dollars": 600, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "RISK MANAGEMENT", "edition": "approved", "edition_differs": [], "fund_name": "RISK MANAGEMENT FUND", "fund_no": "266", "heading_as_printed": "RISK MANAGEMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p118/r18", "label_as_printed": "RENTALS", "page": 118, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2027-approved", "cells": [ { "as_printed": "6,872", "dollars": 6872, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "9,550", "dollars": 9550, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "9,550", "dollars": 9550, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "RISK MANAGEMENT", "edition": "approved", "edition_differs": [], "fund_name": "RISK MANAGEMENT FUND", "fund_no": "266", "heading_as_printed": "RISK MANAGEMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p118/r19", "label_as_printed": "TRAVEL", "page": 118, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53560", "book_id": "fy2027-approved", "cells": [ { "as_printed": "4,913", "dollars": 4913, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "6,140", "dollars": 6140, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "12,000", "dollars": 12000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "RISK MANAGEMENT", "edition": "approved", "edition_differs": [], "fund_name": "RISK MANAGEMENT FUND", "fund_no": "266", "heading_as_printed": "RISK MANAGEMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p118/r20", "label_as_printed": "TUITION", "page": 118, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "293,260", "dollars": 293260, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "392,500", "dollars": 392500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "357,030", "dollars": 357030, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "RISK MANAGEMENT", "edition": "approved", "edition_differs": [], "fund_name": "RISK MANAGEMENT FUND", "fund_no": "266", "heading_as_printed": "RISK MANAGEMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p118/r21", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 118, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54110", "book_id": "fy2027-approved", "cells": [ { "as_printed": "459", "dollars": 459, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "450", "dollars": 450, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "450", "dollars": 450, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "RISK MANAGEMENT", "edition": "approved", "edition_differs": [], "fund_name": "RISK MANAGEMENT FUND", "fund_no": "266", "heading_as_printed": "RISK MANAGEMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p118/r22", "label_as_printed": "DATA PROCESSING SUPPLIES", "page": 118, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54130", "book_id": "fy2027-approved", "cells": [ { "as_printed": "12,843", "dollars": 12843, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "18,000", "dollars": 18000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "18,000", "dollars": 18000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "RISK MANAGEMENT", "edition": "approved", "edition_differs": [], "fund_name": "RISK MANAGEMENT FUND", "fund_no": "266", "heading_as_printed": "RISK MANAGEMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p118/r23", "label_as_printed": "DRUGS & MEDICAL SUPPLIES", "page": 118, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54250", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "RISK MANAGEMENT", "edition": "approved", "edition_differs": [], "fund_name": "RISK MANAGEMENT FUND", "fund_no": "266", "heading_as_printed": "RISK MANAGEMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p118/r24", "label_as_printed": "GASOLINE", "page": 118, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54290", "book_id": "fy2027-approved", "cells": [ { "as_printed": "548", "dollars": 548, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "550", "dollars": 550, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "550", "dollars": 550, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "RISK MANAGEMENT", "edition": "approved", "edition_differs": [], "fund_name": "RISK MANAGEMENT FUND", "fund_no": "266", "heading_as_printed": "RISK MANAGEMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p118/r25", "label_as_printed": "INSTRUCTIONAL SUPPLY/MATERIAL", "page": 118, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54350", "book_id": "fy2027-approved", "cells": [ { "as_printed": "250", "dollars": 250, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "RISK MANAGEMENT", "edition": "approved", "edition_differs": [], "fund_name": "RISK MANAGEMENT FUND", "fund_no": "266", "heading_as_printed": "RISK MANAGEMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p118/r26", "label_as_printed": "OFFICE SUPPLIES", "page": 118, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54510", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "3,300", "dollars": 3300, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "RISK MANAGEMENT", "edition": "approved", "edition_differs": [], "fund_name": "RISK MANAGEMENT FUND", "fund_no": "266", "heading_as_printed": "RISK MANAGEMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p118/r27", "label_as_printed": "UNIFORMS", "page": 118, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "10,169", "dollars": 10169, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "15,750", "dollars": 15750, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "20,000", "dollars": 20000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "RISK MANAGEMENT", "edition": "approved", "edition_differs": [], "fund_name": "RISK MANAGEMENT FUND", "fund_no": "266", "heading_as_printed": "RISK MANAGEMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p118/r28", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 118, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "55060", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "12,760", "dollars": 12760, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "13,110", "dollars": 13110, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "RISK MANAGEMENT", "edition": "approved", "edition_differs": [], "fund_name": "RISK MANAGEMENT FUND", "fund_no": "266", "heading_as_printed": "RISK MANAGEMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p118/r29", "label_as_printed": "LIABILITY INSURANCE", "page": 118, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "672,868", "dollars": 672868, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "799,536", "dollars": 799536, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "747,885", "dollars": 747885, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -2, "printed": 672868, "sum": 672870 }, { "diff": 0, "printed": 799536, "sum": 799536 }, { "diff": 0, "printed": 747885, "sum": 747885 } ], "state": "within_rounding" }, "department": "RISK MANAGEMENT", "edition": "approved", "edition_differs": [], "fund_name": "RISK MANAGEMENT FUND", "fund_no": "266", "heading_as_printed": "RISK MANAGEMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p118/r30", "label_as_printed": "Other Expenditures", "page": 118, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p118/r9", "fy2027-approved/p118/r10", "fy2027-approved/p118/r11", "fy2027-approved/p118/r12", "fy2027-approved/p118/r13", "fy2027-approved/p118/r14", "fy2027-approved/p118/r15", "fy2027-approved/p118/r16", "fy2027-approved/p118/r17", "fy2027-approved/p118/r18", "fy2027-approved/p118/r19", "fy2027-approved/p118/r20", "fy2027-approved/p118/r21", "fy2027-approved/p118/r22", "fy2027-approved/p118/r23", "fy2027-approved/p118/r24", "fy2027-approved/p118/r25", "fy2027-approved/p118/r26", "fy2027-approved/p118/r27", "fy2027-approved/p118/r28", "fy2027-approved/p118/r29" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57110", "book_id": "fy2027-approved", "cells": [ { "as_printed": "30,692", "dollars": 30692, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "RISK MANAGEMENT", "edition": "approved", "edition_differs": [], "fund_name": "RISK MANAGEMENT FUND", "fund_no": "266", "heading_as_printed": "RISK MANAGEMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p118/r31", "label_as_printed": "FURNITURE & FIXTURES", "page": 118, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,540", "dollars": 2540, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "20,700", "dollars": 20700, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "RISK MANAGEMENT", "edition": "approved", "edition_differs": [], "fund_name": "RISK MANAGEMENT FUND", "fund_no": "266", "heading_as_printed": "RISK MANAGEMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p118/r32", "label_as_printed": "OTHER CAPITAL OUTLAY", "page": 118, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "30,692", "dollars": 30692, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,540", "dollars": 2540, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "20,700", "dollars": 20700, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 30692, "sum": 30692 }, { "diff": 0, "printed": 2540, "sum": 2540 }, { "diff": 0, "printed": 20700, "sum": 20700 } ], "state": "exact" }, "department": "RISK MANAGEMENT", "edition": "approved", "edition_differs": [], "fund_name": "RISK MANAGEMENT FUND", "fund_no": "266", "heading_as_printed": "RISK MANAGEMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p118/r33", "label_as_printed": "Capital Expenditures", "page": 118, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p118/r31", "fy2027-approved/p118/r32" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,121,721", "dollars": 1121721, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,325,932", "dollars": 1325932, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,331,824", "dollars": 1331824, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -2, "printed": 1121721, "sum": 1121723 }, { "diff": 0, "printed": 1325932, "sum": 1325932 }, { "diff": 0, "printed": 1331824, "sum": 1331824 } ], "state": "within_rounding" }, "department": "RISK MANAGEMENT", "edition": "approved", "edition_differs": [], "fund_name": "RISK MANAGEMENT FUND", "fund_no": "266", "heading_as_printed": "RISK MANAGEMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p118/r34", "label_as_printed": "Total RISK MANAGEMENT", "page": 118, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p118/r8", "fy2027-approved/p118/r9", "fy2027-approved/p118/r10", "fy2027-approved/p118/r11", "fy2027-approved/p118/r12", "fy2027-approved/p118/r13", "fy2027-approved/p118/r14", "fy2027-approved/p118/r15", "fy2027-approved/p118/r16", "fy2027-approved/p118/r17", "fy2027-approved/p118/r18", "fy2027-approved/p118/r19", "fy2027-approved/p118/r20", "fy2027-approved/p118/r21", "fy2027-approved/p118/r22", "fy2027-approved/p118/r23", "fy2027-approved/p118/r24", "fy2027-approved/p118/r25", "fy2027-approved/p118/r26", "fy2027-approved/p118/r27", "fy2027-approved/p118/r28", "fy2027-approved/p118/r29", "fy2027-approved/p118/r31", "fy2027-approved/p118/r32" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "98,995", "dollars": 98995, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "102,990", "dollars": 102990, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "RISK MANAGEMENT - OPIOID - STATE", "edition": "approved", "edition_differs": [], "fund_name": "RISK MANAGEMENT FUND", "fund_no": "266", "heading_as_printed": "RISK MANAGEMENT - OPIOID - STATE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p118/r36", "label_as_printed": "Salaries & Benefits", "page": 118, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53070", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "480", "dollars": 480, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,060", "dollars": 1060, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "RISK MANAGEMENT - OPIOID - STATE", "edition": "approved", "edition_differs": [], "fund_name": "RISK MANAGEMENT FUND", "fund_no": "266", "heading_as_printed": "RISK MANAGEMENT - OPIOID - STATE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p118/r37", "label_as_printed": "COMMUNICATION", "page": 118, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53560", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "3,300", "dollars": 3300, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "2,265", "dollars": 2265, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "RISK MANAGEMENT - OPIOID - STATE", "edition": "approved", "edition_differs": [], "fund_name": "RISK MANAGEMENT FUND", "fund_no": "266", "heading_as_printed": "RISK MANAGEMENT - OPIOID - STATE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p118/r38", "label_as_printed": "TUITION", "page": 118, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "418,161", "dollars": 418161, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "523,856", "dollars": 523856, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "563,239", "dollars": 563239, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "RISK MANAGEMENT", "edition": "approved", "edition_differs": [], "fund_name": "RISK MANAGEMENT FUND", "fund_no": "266", "heading_as_printed": "RISK MANAGEMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p118/r8", "label_as_printed": "Salaries & Benefits", "page": 118, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53070", "book_id": "fy2027-approved", "cells": [ { "as_printed": "2,032", "dollars": 2032, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,280", "dollars": 2280, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "2,300", "dollars": 2300, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "RISK MANAGEMENT", "edition": "approved", "edition_differs": [], "fund_name": "RISK MANAGEMENT FUND", "fund_no": "266", "heading_as_printed": "RISK MANAGEMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p118/r9", "label_as_printed": "COMMUNICATION", "page": 118, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,121,721", "dollars": 1121721, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,438,848", "dollars": 1438848, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,439,139", "dollars": 1439139, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -2, "printed": 1121721, "sum": 1121723 }, { "diff": 0, "printed": 1438848, "sum": 1438848 }, { "diff": 0, "printed": 1439139, "sum": 1439139 } ], "state": "within_rounding" }, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "RISK MANAGEMENT FUND", "fund_no": "266", "heading_as_printed": null, "heading_from_total": false, "held": null, "id": "fy2027-approved/p119/r10", "label_as_printed": "Total Expenditures RISK MANAGEMENT FUND 266", "page": 119, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p118/r8", "fy2027-approved/p118/r9", "fy2027-approved/p118/r10", "fy2027-approved/p118/r11", "fy2027-approved/p118/r12", "fy2027-approved/p118/r13", "fy2027-approved/p118/r14", "fy2027-approved/p118/r15", "fy2027-approved/p118/r16", "fy2027-approved/p118/r17", "fy2027-approved/p118/r18", "fy2027-approved/p118/r19", "fy2027-approved/p118/r20", "fy2027-approved/p118/r21", "fy2027-approved/p118/r22", "fy2027-approved/p118/r23", "fy2027-approved/p118/r24", "fy2027-approved/p118/r25", "fy2027-approved/p118/r26", "fy2027-approved/p118/r27", "fy2027-approved/p118/r28", "fy2027-approved/p118/r29", "fy2027-approved/p118/r31", "fy2027-approved/p118/r32", "fy2027-approved/p118/r36", "fy2027-approved/p118/r37", "fy2027-approved/p118/r38", "fy2027-approved/p119/r6", "fy2027-approved/p119/r7" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "320", "dollars": 320, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "RISK MANAGEMENT - OPIOID - STATE", "edition": "approved", "edition_differs": [], "fund_name": "RISK MANAGEMENT FUND", "fund_no": "266", "heading_as_printed": "RISK MANAGEMENT - OPIOID - STATE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p119/r6", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 119, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "9,821", "dollars": 9821, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "RISK MANAGEMENT - OPIOID - STATE", "edition": "approved", "edition_differs": [], "fund_name": "RISK MANAGEMENT FUND", "fund_no": "266", "heading_as_printed": "RISK MANAGEMENT - OPIOID - STATE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p119/r7", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 119, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "13,921", "dollars": 13921, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "4,325", "dollars": 4325, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 13921, "sum": 13921 }, { "diff": 0, "printed": 4325, "sum": 4325 } ], "state": "exact" }, "department": "RISK MANAGEMENT - OPIOID - STATE", "edition": "approved", "edition_differs": [], "fund_name": "RISK MANAGEMENT FUND", "fund_no": "266", "heading_as_printed": "RISK MANAGEMENT - OPIOID - STATE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p119/r8", "label_as_printed": "Other Expenditures", "page": 119, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p118/r37", "fy2027-approved/p118/r38", "fy2027-approved/p119/r6", "fy2027-approved/p119/r7" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "112,916", "dollars": 112916, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "107,315", "dollars": 107315, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 112916, "sum": 112916 }, { "diff": 0, "printed": 107315, "sum": 107315 } ], "state": "exact" }, "department": "RISK MANAGEMENT - OPIOID - STATE", "edition": "approved", "edition_differs": [], "fund_name": "RISK MANAGEMENT FUND", "fund_no": "266", "heading_as_printed": "RISK MANAGEMENT - OPIOID - STATE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p119/r9", "label_as_printed": "Total RISK MANAGEMENT - OPIOID - STATE", "page": 119, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p118/r36", "fy2027-approved/p118/r37", "fy2027-approved/p118/r38", "fy2027-approved/p119/r6", "fy2027-approved/p119/r7" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "73,303,028", "dollars": 73303028, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "78,392,378", "dollars": 78392378, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended Budget", "kind": "amended" }, { "as_printed": "78,392,378", "dollars": 78392378, "fiscal_year": 2026, "header_as_printed": "FY 2026 Projections", "kind": "projected" }, { "as_printed": "77,408,568", "dollars": 77408568, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": null, "heading_from_total": false, "held": null, "id": "fy2027-approved/p28/r32", "label_as_printed": "Estimated Beginning Fund Balance July 1", "page": 28, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "fund_balance", "tags": [ "available_funds" ] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "78,392,378", "dollars": 78392378, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "62,634,436", "dollars": 62634436, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended Budget", "kind": "amended" }, { "as_printed": "77,408,568", "dollars": 77408568, "fiscal_year": 2026, "header_as_printed": "FY 2026 Projections", "kind": "projected" }, { "as_printed": "67,693,059", "dollars": 67693059, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": null, "heading_from_total": false, "held": null, "id": "fy2027-approved/p28/r33", "label_as_printed": "Estimated Ending Fund Balance June 30", "page": 28, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "fund_balance", "tags": [ "available_funds" ] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "57,666", "dollars": 57666, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "60,000", "dollars": 60000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended Budget", "kind": "amended" }, { "as_printed": "60,000", "dollars": 60000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Projections", "kind": "projected" }, { "as_printed": "60,000", "dollars": 60000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Fund Balance", "heading_from_total": true, "held": null, "id": "fy2027-approved/p28/r34", "label_as_printed": "Estimated Nonspendable Fund Balance", "page": 28, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "fund_balance", "tags": [ "available_funds" ] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "12,413,629", "dollars": 12413629, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "12,500,000", "dollars": 12500000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended Budget", "kind": "amended" }, { "as_printed": "12,500,000", "dollars": 12500000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Projections", "kind": "projected" }, { "as_printed": "12,500,000", "dollars": 12500000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Fund Balance", "heading_from_total": true, "held": null, "id": "fy2027-approved/p28/r35", "label_as_printed": "Estimated Restricted Fund Balance", "page": 28, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "fund_balance", "tags": [ "available_funds" ] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "777,622", "dollars": 777622, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "780,000", "dollars": 780000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended Budget", "kind": "amended" }, { "as_printed": "780,000", "dollars": 780000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Projections", "kind": "projected" }, { "as_printed": "780,000", "dollars": 780000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Fund Balance", "heading_from_total": true, "held": null, "id": "fy2027-approved/p28/r36", "label_as_printed": "Estimated Committed Fund Balance", "page": 28, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "fund_balance", "tags": [ "available_funds" ] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "3,271,567", "dollars": 3271567, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "3,300,000", "dollars": 3300000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended Budget", "kind": "amended" }, { "as_printed": "3,300,000", "dollars": 3300000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Projections", "kind": "projected" }, { "as_printed": "3,300,000", "dollars": 3300000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Fund Balance", "heading_from_total": true, "held": null, "id": "fy2027-approved/p28/r37", "label_as_printed": "Estimated Assigned Fund Balance", "page": 28, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "fund_balance", "tags": [ "available_funds" ] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "61,871,894", "dollars": 61871894, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "45,994,436", "dollars": 45994436, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended Budget", "kind": "amended" }, { "as_printed": "60,768,568", "dollars": 60768568, "fiscal_year": 2026, "header_as_printed": "FY 2026 Projections", "kind": "projected" }, { "as_printed": "51,053,059", "dollars": 51053059, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Fund Balance", "heading_from_total": true, "held": null, "id": "fy2027-approved/p28/r38", "label_as_printed": "Estimated Unassigned Fund Balance", "page": 28, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "fund_balance", "tags": [ "available_funds" ] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "78,392,378", "dollars": 78392378, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "62,634,436", "dollars": 62634436, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended Budget", "kind": "amended" }, { "as_printed": "77,408,568", "dollars": 77408568, "fiscal_year": 2026, "header_as_printed": "FY 2026 Projections", "kind": "projected" }, { "as_printed": "67,693,059", "dollars": 67693059, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 78392378, "sum": 78392378 }, { "diff": 0, "printed": 62634436, "sum": 62634436 }, { "diff": 0, "printed": 77408568, "sum": 77408568 }, { "diff": 0, "printed": 67693059, "sum": 67693059 } ], "state": "exact" }, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Fund Balance", "heading_from_total": true, "held": null, "id": "fy2027-approved/p28/r39", "label_as_printed": "Total Fund Balance", "page": 28, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p28/r34", "fy2027-approved/p28/r35", "fy2027-approved/p28/r36", "fy2027-approved/p28/r37", "fy2027-approved/p28/r38" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "fund_balance", "tags": [ "available_funds" ] }, { "account_code": "40125", "book_id": "fy2027-approved", "cells": [ { "as_printed": "14,123", "dollars": 14123, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "30,000", "dollars": 30000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "5,000", "dollars": 5000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2027-approved/p30/r10", "label_as_printed": "TRUSTEE COLLECTIONS - BANKRUPT", "page": 30, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "40130", "book_id": "fy2027-approved", "cells": [ { "as_printed": "682,742", "dollars": 682742, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "500,000", "dollars": 500000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "500,000", "dollars": 500000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2027-approved/p30/r11", "label_as_printed": "CIRCUIT/CHANCERY COLLECT-PYR", "page": 30, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "40140", "book_id": "fy2027-approved", "cells": [ { "as_printed": "450,805", "dollars": 450805, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "300,000", "dollars": 300000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "300,000", "dollars": 300000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2027-approved/p30/r12", "label_as_printed": "INTEREST & PENALTY", "page": 30, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "40161", "book_id": "fy2027-approved", "cells": [ { "as_printed": "763", "dollars": 763, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "763", "dollars": 763, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "763", "dollars": 763, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2027-approved/p30/r13", "label_as_printed": "PMTS IN LIEU OF TAXES - T.V.A.", "page": 30, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "40162", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,553,963", "dollars": 1553963, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,575,000", "dollars": 1575000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,575,000", "dollars": 1575000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2027-approved/p30/r14", "label_as_printed": "PMTS IN LIEU OF TAXES -UTILITY CLARKSVILLE", "page": 30, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "40162", "book_id": "fy2027-approved", "cells": [ { "as_printed": "66,845", "dollars": 66845, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "65,000", "dollars": 65000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "65,000", "dollars": 65000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2027-approved/p30/r15", "label_as_printed": "PMTS IN LIEU OF TAXES -UTILITY DICKSON", "page": 30, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "40163", "book_id": "fy2027-approved", "cells": [ { "as_printed": "73,710", "dollars": 73710, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "71,608", "dollars": 71608, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "60,000", "dollars": 60000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2027-approved/p30/r16", "label_as_printed": "PMTS IN LIEU OF TAXES - OTHER THREE C GROUP", "page": 30, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "40163", "book_id": "fy2027-approved", "cells": [ { "as_printed": "26,992", "dollars": 26992, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "20,900", "dollars": 20900, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2027-approved/p30/r17", "label_as_printed": "PMTS IN LIEU OF TAXES - OTHER OAK PLAINS PILOT", "page": 30, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "40163", "book_id": "fy2027-approved", "cells": [ { "as_printed": "39,000", "dollars": 39000, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "39,000", "dollars": 39000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "39,000", "dollars": 39000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2027-approved/p30/r18", "label_as_printed": "PMTS IN LIEU OF TAXES - OTHER FIELDSTONE VILLAGE", "page": 30, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "40163", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "590,298", "dollars": 590298, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2027-approved/p30/r19", "label_as_printed": "PMTS IN LIEU OF TAXES - OTHER HANKOOK", "page": 30, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "40163", "book_id": "fy2027-approved", "cells": [ { "as_printed": "64,400", "dollars": 64400, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "64,400", "dollars": 64400, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2027-approved/p30/r20", "label_as_printed": "PMTS IN LIEU OF TAXES - OTHER RAMBLEWOOD PILOT PMT", "page": 30, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "40163", "book_id": "fy2027-approved", "cells": [ { "as_printed": "57,126", "dollars": 57126, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "49,200", "dollars": 49200, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "60,000", "dollars": 60000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2027-approved/p30/r21", "label_as_printed": "PMTS IN LIEU OF TAXES - OTHER BETTER LIVING SERVICES", "page": 30, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "40163", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,236", "dollars": 1236, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "200", "dollars": 200, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "66,351", "dollars": 66351, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2027-approved/p30/r22", "label_as_printed": "PMTS IN LIEU OF TAXES - OTHER", "page": 30, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "40163", "book_id": "fy2027-approved", "cells": [ { "as_printed": "47,416", "dollars": 47416, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "47,416", "dollars": 47416, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2027-approved/p30/r23", "label_as_printed": "PMTS IN LIEU OF TAXES - OTHER HIGHMARK MILLER TOWN", "page": 30, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "40163", "book_id": "fy2027-approved", "cells": [ { "as_printed": "39,903", "dollars": 39903, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "61,662", "dollars": 61662, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "40,000", "dollars": 40000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2027-approved/p30/r24", "label_as_printed": "PMTS IN LIEU OF TAXES - OTHER SHILOH", "page": 30, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "40163", "book_id": "fy2027-approved", "cells": [ { "as_printed": "46,966", "dollars": 46966, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "53,676", "dollars": 53676, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2027-approved/p30/r25", "label_as_printed": "PMTS IN LIEU OF TAXES - OTHER CLARKSVILLE COMMONS", "page": 30, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "40163", "book_id": "fy2027-approved", "cells": [ { "as_printed": "27,484", "dollars": 27484, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "28,500", "dollars": 28500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "27,000", "dollars": 27000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2027-approved/p30/r26", "label_as_printed": "PMTS IN LIEU OF TAXES - OTHER MONTGOMERY COMMONS", "page": 30, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "40163", "book_id": "fy2027-approved", "cells": [ { "as_printed": "14,206", "dollars": 14206, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "11,065", "dollars": 11065, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "11,065", "dollars": 11065, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2027-approved/p30/r27", "label_as_printed": "PMTS IN LIEU OF TAXES - OTHER FEDERAL GOVERNMENT", "page": 30, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "40163", "book_id": "fy2027-approved", "cells": [ { "as_printed": "57,452", "dollars": 57452, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "57,000", "dollars": 57000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2027-approved/p30/r28", "label_as_printed": "PMTS IN LIEU OF TAXES - OTHER", "page": 30, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "40220", "book_id": "fy2027-approved", "cells": [ { "as_printed": "2,540,157", "dollars": 2540157, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,500,000", "dollars": 2500000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "2,500,000", "dollars": 2500000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2027-approved/p30/r29", "label_as_printed": "HOTEL/MOTEL TAX", "page": 30, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "40250", "book_id": "fy2027-approved", "cells": [ { "as_printed": "425,815", "dollars": 425815, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "390,000", "dollars": 390000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "430,000", "dollars": 430000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2027-approved/p30/r30", "label_as_printed": "LITIGATION TAX - GENERAL", "page": 30, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "40260", "book_id": "fy2027-approved", "cells": [ { "as_printed": "90,244", "dollars": 90244, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "80,000", "dollars": 80000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "80,000", "dollars": 80000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2027-approved/p30/r31", "label_as_printed": "LITIGATION TAX-SPECIAL PURPOSE", "page": 30, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "40270", "book_id": "fy2027-approved", "cells": [ { "as_printed": "2,813,892", "dollars": 2813892, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,000,000", "dollars": 2000000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "2,000,000", "dollars": 2000000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2027-approved/p30/r32", "label_as_printed": "BUSINESS TAX", "page": 30, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "40320", "book_id": "fy2027-approved", "cells": [ { "as_printed": "374,973", "dollars": 374973, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "450,000", "dollars": 450000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "450,000", "dollars": 450000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2027-approved/p30/r33", "label_as_printed": "BANK EXCISE TAX", "page": 30, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "40330", "book_id": "fy2027-approved", "cells": [ { "as_printed": "296,032", "dollars": 296032, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "400,000", "dollars": 400000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "300,000", "dollars": 300000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2027-approved/p30/r34", "label_as_printed": "WHOLESALE BEER TAX", "page": 30, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "97,813,140", "dollars": 97813140, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "108,330,296", "dollars": 108330296, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "113,008,571", "dollars": 113008571, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 97813140, "sum": 97813140 }, { "diff": 0, "printed": 108330296, "sum": 108330296 }, { "diff": 0, "printed": 113008571, "sum": 113008571 } ], "state": "exact" }, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2027-approved/p30/r35", "label_as_printed": "Total Taxes", "page": 30, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p30/r8", "fy2027-approved/p30/r9", "fy2027-approved/p30/r10", "fy2027-approved/p30/r11", "fy2027-approved/p30/r12", "fy2027-approved/p30/r13", "fy2027-approved/p30/r14", "fy2027-approved/p30/r15", "fy2027-approved/p30/r16", "fy2027-approved/p30/r17", "fy2027-approved/p30/r18", "fy2027-approved/p30/r19", "fy2027-approved/p30/r20", "fy2027-approved/p30/r21", "fy2027-approved/p30/r22", "fy2027-approved/p30/r23", "fy2027-approved/p30/r24", "fy2027-approved/p30/r25", "fy2027-approved/p30/r26", "fy2027-approved/p30/r27", "fy2027-approved/p30/r28", "fy2027-approved/p30/r29", "fy2027-approved/p30/r30", "fy2027-approved/p30/r31", "fy2027-approved/p30/r32", "fy2027-approved/p30/r33", "fy2027-approved/p30/r34" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "41120", "book_id": "fy2027-approved", "cells": [ { "as_printed": "233,100", "dollars": 233100, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "215,000", "dollars": 215000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "215,000", "dollars": 215000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Licenses & Permits", "heading_from_total": false, "held": null, "id": "fy2027-approved/p30/r37", "label_as_printed": "ANIMAL REGISTRATION", "page": 30, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "41130", "book_id": "fy2027-approved", "cells": [ { "as_printed": "15,435", "dollars": 15435, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "16,000", "dollars": 16000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "16,000", "dollars": 16000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Licenses & Permits", "heading_from_total": false, "held": null, "id": "fy2027-approved/p30/r38", "label_as_printed": "ANIMAL VACCINATION", "page": 30, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "40110", "book_id": "fy2027-approved", "cells": [ { "as_printed": "86,797,433", "dollars": 86797433, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "98,388,000", "dollars": 98388000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "103,056,000", "dollars": 103056000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2027-approved/p30/r8", "label_as_printed": "CURRENT PROPERTY TAX", "page": 30, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "40120", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,209,462", "dollars": 1209462, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "800,000", "dollars": 800000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,200,000", "dollars": 1200000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2027-approved/p30/r9", "label_as_printed": "TRUSTEE'S COLLECTIONS - PYR", "page": 30, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "2,297,407", "dollars": 2297407, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,526,000", "dollars": 2526000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "2,391,000", "dollars": 2391000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 2297407, "sum": 2297407 }, { "diff": 0, "printed": 2526000, "sum": 2526000 }, { "diff": 0, "printed": 2391000, "sum": 2391000 } ], "state": "exact" }, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Licenses & Permits", "heading_from_total": false, "held": null, "id": "fy2027-approved/p31/r10", "label_as_printed": "Total Licenses & Permits", "page": 31, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p30/r37", "fy2027-approved/p30/r38", "fy2027-approved/p31/r6", "fy2027-approved/p31/r7", "fy2027-approved/p31/r8", "fy2027-approved/p31/r9" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "42110", "book_id": "fy2027-approved", "cells": [ { "as_printed": "35,394", "dollars": 35394, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "14,000", "dollars": 14000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "35,000", "dollars": 35000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Fines, Forfeitures & Penalties", "heading_from_total": false, "held": null, "id": "fy2027-approved/p31/r12", "label_as_printed": "FINES", "page": 31, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "42120", "book_id": "fy2027-approved", "cells": [ { "as_printed": "19,939", "dollars": 19939, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "20,000", "dollars": 20000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "20,000", "dollars": 20000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Fines, Forfeitures & Penalties", "heading_from_total": false, "held": null, "id": "fy2027-approved/p31/r13", "label_as_printed": "OFFICERS COSTS", "page": 31, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "42141", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,135", "dollars": 1135, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,600", "dollars": 1600, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,600", "dollars": 1600, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Fines, Forfeitures & Penalties", "heading_from_total": false, "held": null, "id": "fy2027-approved/p31/r14", "label_as_printed": "DRUG COURT FEES", "page": 31, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "42142", "book_id": "fy2027-approved", "cells": [ { "as_printed": "722", "dollars": 722, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,800", "dollars": 1800, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "900", "dollars": 900, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Fines, Forfeitures & Penalties", "heading_from_total": false, "held": null, "id": "fy2027-approved/p31/r15", "label_as_printed": "VETERANS TREATMENT COURT FEES", "page": 31, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "42190", "book_id": "fy2027-approved", "cells": [ { "as_printed": "10,141", "dollars": 10141, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "9,000", "dollars": 9000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "10,000", "dollars": 10000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Fines, Forfeitures & Penalties", "heading_from_total": false, "held": null, "id": "fy2027-approved/p31/r16", "label_as_printed": "DATA ENTRY FEES -CIRCUIT COURT", "page": 31, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "42191", "book_id": "fy2027-approved", "cells": [ { "as_printed": "7,854", "dollars": 7854, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "7,500", "dollars": 7500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "7,500", "dollars": 7500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Fines, Forfeitures & Penalties", "heading_from_total": false, "held": null, "id": "fy2027-approved/p31/r17", "label_as_printed": "COURTROOM SECURITY - CIRCUIT", "page": 31, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "42192", "book_id": "fy2027-approved", "cells": [ { "as_printed": "4,710", "dollars": 4710, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "3,525", "dollars": 3525, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "4,500", "dollars": 4500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Fines, Forfeitures & Penalties", "heading_from_total": false, "held": null, "id": "fy2027-approved/p31/r18", "label_as_printed": "CIRCUIT COURT VICTIMS ASSESS", "page": 31, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "42310", "book_id": "fy2027-approved", "cells": [ { "as_printed": "166,013", "dollars": 166013, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "135,000", "dollars": 135000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "130,000", "dollars": 130000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Fines, Forfeitures & Penalties", "heading_from_total": false, "held": null, "id": "fy2027-approved/p31/r19", "label_as_printed": "FINES", "page": 31, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "42311", "book_id": "fy2027-approved", "cells": [ { "as_printed": "166", "dollars": 166, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "250", "dollars": 250, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "250", "dollars": 250, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Fines, Forfeitures & Penalties", "heading_from_total": false, "held": null, "id": "fy2027-approved/p31/r20", "label_as_printed": "FINES - LITTERING", "page": 31, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "42320", "book_id": "fy2027-approved", "cells": [ { "as_printed": "328,166", "dollars": 328166, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "275,000", "dollars": 275000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "300,000", "dollars": 300000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Fines, Forfeitures & Penalties", "heading_from_total": false, "held": null, "id": "fy2027-approved/p31/r21", "label_as_printed": "OFFICERS COSTS", "page": 31, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "42330", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,661", "dollars": 1661, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Fines, Forfeitures & Penalties", "heading_from_total": false, "held": null, "id": "fy2027-approved/p31/r22", "label_as_printed": "GAME & FISH FINES", "page": 31, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "42341", "book_id": "fy2027-approved", "cells": [ { "as_printed": "18,719", "dollars": 18719, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "20,000", "dollars": 20000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "20,000", "dollars": 20000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Fines, Forfeitures & Penalties", "heading_from_total": false, "held": null, "id": "fy2027-approved/p31/r23", "label_as_printed": "DRUG COURT FEES", "page": 31, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "42342", "book_id": "fy2027-approved", "cells": [ { "as_printed": "12,637", "dollars": 12637, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "15,000", "dollars": 15000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "15,000", "dollars": 15000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Fines, Forfeitures & Penalties", "heading_from_total": false, "held": null, "id": "fy2027-approved/p31/r24", "label_as_printed": "VETERANS TREATMENT COURT FEES", "page": 31, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "42350", "book_id": "fy2027-approved", "cells": [ { "as_printed": "301,542", "dollars": 301542, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "300,000", "dollars": 300000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "300,000", "dollars": 300000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Fines, Forfeitures & Penalties", "heading_from_total": false, "held": null, "id": "fy2027-approved/p31/r25", "label_as_printed": "JAIL FEES GENERAL SESSIONS", "page": 31, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "42380", "book_id": "fy2027-approved", "cells": [ { "as_printed": "17,183", "dollars": 17183, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "20,000", "dollars": 20000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "20,000", "dollars": 20000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Fines, Forfeitures & Penalties", "heading_from_total": false, "held": null, "id": "fy2027-approved/p31/r26", "label_as_printed": "DUI TREATMENT FINES", "page": 31, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "42390", "book_id": "fy2027-approved", "cells": [ { "as_printed": "64,376", "dollars": 64376, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "63,000", "dollars": 63000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "63,000", "dollars": 63000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Fines, Forfeitures & Penalties", "heading_from_total": false, "held": null, "id": "fy2027-approved/p31/r27", "label_as_printed": "DATA ENTRY FEE-GENERAL SESS", "page": 31, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "42392", "book_id": "fy2027-approved", "cells": [ { "as_printed": "52,095", "dollars": 52095, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "60,000", "dollars": 60000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "55,000", "dollars": 55000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Fines, Forfeitures & Penalties", "heading_from_total": false, "held": null, "id": "fy2027-approved/p31/r28", "label_as_printed": "GEN SESSIONS VICTIM ASSESSMNT", "page": 31, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "42410", "book_id": "fy2027-approved", "cells": [ { "as_printed": "214", "dollars": 214, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,700", "dollars": 1700, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,700", "dollars": 1700, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Fines, Forfeitures & Penalties", "heading_from_total": false, "held": null, "id": "fy2027-approved/p31/r29", "label_as_printed": "FINES", "page": 31, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "42420", "book_id": "fy2027-approved", "cells": [ { "as_printed": "20,223", "dollars": 20223, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "15,000", "dollars": 15000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "15,000", "dollars": 15000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Fines, Forfeitures & Penalties", "heading_from_total": false, "held": null, "id": "fy2027-approved/p31/r30", "label_as_printed": "OFFICERS COSTS", "page": 31, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "42450", "book_id": "fy2027-approved", "cells": [ { "as_printed": "26,729", "dollars": 26729, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "25,000", "dollars": 25000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "25,000", "dollars": 25000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Fines, Forfeitures & Penalties", "heading_from_total": false, "held": null, "id": "fy2027-approved/p31/r31", "label_as_printed": "JAIL FEES", "page": 31, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "42490", "book_id": "fy2027-approved", "cells": [ { "as_printed": "6,727", "dollars": 6727, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "10,250", "dollars": 10250, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "6,000", "dollars": 6000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Fines, Forfeitures & Penalties", "heading_from_total": false, "held": null, "id": "fy2027-approved/p31/r32", "label_as_printed": "DATA ENTRY FEE-JUVENILE COURT", "page": 31, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "42520", "book_id": "fy2027-approved", "cells": [ { "as_printed": "42,174", "dollars": 42174, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "35,000", "dollars": 35000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "40,000", "dollars": 40000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Fines, Forfeitures & Penalties", "heading_from_total": false, "held": null, "id": "fy2027-approved/p31/r33", "label_as_printed": "OFFICERS COSTS", "page": 31, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "42530", "book_id": "fy2027-approved", "cells": [ { "as_printed": "8,887", "dollars": 8887, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "5,000", "dollars": 5000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "7,000", "dollars": 7000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Fines, Forfeitures & Penalties", "heading_from_total": false, "held": null, "id": "fy2027-approved/p31/r34", "label_as_printed": "DATA ENTRY FEE -CHANCERY COURT", "page": 31, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "42610", "book_id": "fy2027-approved", "cells": [ { "as_printed": "929", "dollars": 929, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Fines, Forfeitures & Penalties", "heading_from_total": false, "held": null, "id": "fy2027-approved/p31/r35", "label_as_printed": "FINES", "page": 31, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "42641", "book_id": "fy2027-approved", "cells": [ { "as_printed": "55,453", "dollars": 55453, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "30,000", "dollars": 30000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "50,000", "dollars": 50000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Fines, Forfeitures & Penalties", "heading_from_total": false, "held": null, "id": "fy2027-approved/p31/r36", "label_as_printed": "DRUG COURT FEES", "page": 31, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "42910", "book_id": "fy2027-approved", "cells": [ { "as_printed": "5,480", "dollars": 5480, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Fines, Forfeitures & Penalties", "heading_from_total": false, "held": null, "id": "fy2027-approved/p31/r37", "label_as_printed": "PROCEEDS -CONFISCATED PROPERTY", "page": 31, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "41140", "book_id": "fy2027-approved", "cells": [ { "as_printed": "175,641", "dollars": 175641, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "300,000", "dollars": 300000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "150,000", "dollars": 150000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Licenses & Permits", "heading_from_total": false, "held": null, "id": "fy2027-approved/p31/r6", "label_as_printed": "CABLE TV FRANCHISE", "page": 31, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "41520", "book_id": "fy2027-approved", "cells": [ { "as_printed": "988,122", "dollars": 988122, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,500,000", "dollars": 1500000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,500,000", "dollars": 1500000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Licenses & Permits", "heading_from_total": false, "held": null, "id": "fy2027-approved/p31/r7", "label_as_printed": "BUILDING PERMITS", "page": 31, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "41540", "book_id": "fy2027-approved", "cells": [ { "as_printed": "43,420", "dollars": 43420, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "30,000", "dollars": 30000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "40,000", "dollars": 40000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Licenses & Permits", "heading_from_total": false, "held": null, "id": "fy2027-approved/p31/r8", "label_as_printed": "PLUMBING PERMITS", "page": 31, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "41590", "book_id": "fy2027-approved", "cells": [ { "as_printed": "841,689", "dollars": 841689, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "465,000", "dollars": 465000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "470,000", "dollars": 470000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Licenses & Permits", "heading_from_total": false, "held": null, "id": "fy2027-approved/p31/r9", "label_as_printed": "OTHER PERMITS", "page": 31, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "43140", "book_id": "fy2027-approved", "cells": [ { "as_printed": "6,000", "dollars": 6000, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "5,000", "dollars": 5000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "5,000", "dollars": 5000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Charges for Current Services", "heading_from_total": false, "held": null, "id": "fy2027-approved/p32/r10", "label_as_printed": "ZONING STUDIES", "page": 32, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "43190", "book_id": "fy2027-approved", "cells": [ { "as_printed": "72,492", "dollars": 72492, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "65,000", "dollars": 65000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "70,000", "dollars": 70000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Charges for Current Services", "heading_from_total": false, "held": null, "id": "fy2027-approved/p32/r11", "label_as_printed": "OTHER GENERAL SERVICE CHARGES", "page": 32, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "43340", "book_id": "fy2027-approved", "cells": [ { "as_printed": "171,115", "dollars": 171115, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "110,000", "dollars": 110000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "110,000", "dollars": 110000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Charges for Current Services", "heading_from_total": false, "held": null, "id": "fy2027-approved/p32/r12", "label_as_printed": "RECREATION FEES", "page": 32, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "43350", "book_id": "fy2027-approved", "cells": [ { "as_printed": "11,175", "dollars": 11175, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "9,900", "dollars": 9900, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "8,700", "dollars": 8700, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Charges for Current Services", "heading_from_total": false, "held": null, "id": "fy2027-approved/p32/r13", "label_as_printed": "COPY FEES", "page": 32, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "43365", "book_id": "fy2027-approved", "cells": [ { "as_printed": "491,566", "dollars": 491566, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "475,500", "dollars": 475500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "482,500", "dollars": 482500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Charges for Current Services", "heading_from_total": false, "held": null, "id": "fy2027-approved/p32/r14", "label_as_printed": "ARCHIVE & RECORD MANAGEMENT", "page": 32, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "43366", "book_id": "fy2027-approved", "cells": [ { "as_printed": "900", "dollars": 900, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Charges for Current Services", "heading_from_total": false, "held": null, "id": "fy2027-approved/p32/r15", "label_as_printed": "GREENBELT LATE APPLICATION FEE", "page": 32, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "43370", "book_id": "fy2027-approved", "cells": [ { "as_printed": "296,692", "dollars": 296692, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "236,000", "dollars": 236000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "236,000", "dollars": 236000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Charges for Current Services", "heading_from_total": false, "held": null, "id": "fy2027-approved/p32/r16", "label_as_printed": "TELEPHONE COMMISSIONS", "page": 32, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "43380", "book_id": "fy2027-approved", "cells": [ { "as_printed": "88,595", "dollars": 88595, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "68,000", "dollars": 68000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "85,000", "dollars": 85000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Charges for Current Services", "heading_from_total": false, "held": null, "id": "fy2027-approved/p32/r17", "label_as_printed": "VENDING MACHINE COLLECTIONS", "page": 32, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "43383", "book_id": "fy2027-approved", "cells": [ { "as_printed": "204,918", "dollars": 204918, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "190,000", "dollars": 190000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "205,000", "dollars": 205000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Charges for Current Services", "heading_from_total": false, "held": null, "id": "fy2027-approved/p32/r18", "label_as_printed": "TITLING AND REGISTRATION", "page": 32, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "43384", "book_id": "fy2027-approved", "cells": [ { "as_printed": "3,330", "dollars": 3330, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Charges for Current Services", "heading_from_total": false, "held": null, "id": "fy2027-approved/p32/r19", "label_as_printed": "FINGERPRINT FEES", "page": 32, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "43392", "book_id": "fy2027-approved", "cells": [ { "as_printed": "78,302", "dollars": 78302, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "80,000", "dollars": 80000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "80,000", "dollars": 80000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Charges for Current Services", "heading_from_total": false, "held": null, "id": "fy2027-approved/p32/r20", "label_as_printed": "DATA PROCESSING FEES -REGISTER", "page": 32, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "43393", "book_id": "fy2027-approved", "cells": [ { "as_printed": "10,708", "dollars": 10708, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "27,000", "dollars": 27000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "27,000", "dollars": 27000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Charges for Current Services", "heading_from_total": false, "held": null, "id": "fy2027-approved/p32/r21", "label_as_printed": "PROBATION FEES", "page": 32, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "43394", "book_id": "fy2027-approved", "cells": [ { "as_printed": "32,879", "dollars": 32879, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "30,000", "dollars": 30000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "30,000", "dollars": 30000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Charges for Current Services", "heading_from_total": false, "held": null, "id": "fy2027-approved/p32/r22", "label_as_printed": "DATA PROCESSING FEES - SHERIFF", "page": 32, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "43395", "book_id": "fy2027-approved", "cells": [ { "as_printed": "18,300", "dollars": 18300, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "18,000", "dollars": 18000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "18,000", "dollars": 18000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Charges for Current Services", "heading_from_total": false, "held": null, "id": "fy2027-approved/p32/r23", "label_as_printed": "SEXUAL OFFENDER FEE - SHERIFF", "page": 32, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "43396", "book_id": "fy2027-approved", "cells": [ { "as_printed": "24,774", "dollars": 24774, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "30,000", "dollars": 30000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "25,000", "dollars": 25000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Charges for Current Services", "heading_from_total": false, "held": null, "id": "fy2027-approved/p32/r24", "label_as_printed": "DATA PROCESSING FEE-COUNTY CLK", "page": 32, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "43990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "20,820", "dollars": 20820, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "5,000", "dollars": 5000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "2,000", "dollars": 2000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Charges for Current Services", "heading_from_total": false, "held": null, "id": "fy2027-approved/p32/r25", "label_as_printed": "OTHER CHARGES FOR SERVICES", "page": 32, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "9,857,816", "dollars": 9857816, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "8,249,400", "dollars": 8249400, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "9,384,200", "dollars": 9384200, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 9857816, "sum": 9857816 }, { "diff": 0, "printed": 8249400, "sum": 8249400 }, { "diff": 0, "printed": 9384200, "sum": 9384200 } ], "state": "exact" }, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Charges for Current Services", "heading_from_total": false, "held": null, "id": "fy2027-approved/p32/r26", "label_as_printed": "Total Charges for Current Services", "page": 32, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p32/r9", "fy2027-approved/p32/r10", "fy2027-approved/p32/r11", "fy2027-approved/p32/r12", "fy2027-approved/p32/r13", "fy2027-approved/p32/r14", "fy2027-approved/p32/r15", "fy2027-approved/p32/r16", "fy2027-approved/p32/r17", "fy2027-approved/p32/r18", "fy2027-approved/p32/r19", "fy2027-approved/p32/r20", "fy2027-approved/p32/r21", "fy2027-approved/p32/r22", "fy2027-approved/p32/r23", "fy2027-approved/p32/r24", "fy2027-approved/p32/r25" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "44110", "book_id": "fy2027-approved", "cells": [ { "as_printed": "5,646,821", "dollars": 5646821, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "5,000,000", "dollars": 5000000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "5,080,000", "dollars": 5080000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Other Local Revenues", "heading_from_total": false, "held": null, "id": "fy2027-approved/p32/r28", "label_as_printed": "INTEREST EARNED", "page": 32, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "44120", "book_id": "fy2027-approved", "cells": [ { "as_printed": "666,646", "dollars": 666646, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "761,969", "dollars": 761969, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "499,649", "dollars": 499649, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Other Local Revenues", "heading_from_total": false, "held": null, "id": "fy2027-approved/p32/r29", "label_as_printed": "LEASE/RENTALS", "page": 32, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "44140", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Other Local Revenues", "heading_from_total": false, "held": null, "id": "fy2027-approved/p32/r30", "label_as_printed": "SALE OF MAPS", "page": 32, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "44145", "book_id": "fy2027-approved", "cells": [ { "as_printed": "12,443", "dollars": 12443, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Other Local Revenues", "heading_from_total": false, "held": null, "id": "fy2027-approved/p32/r31", "label_as_printed": "SALE OF RECYCLED MATERIALS", "page": 32, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "44170", "book_id": "fy2027-approved", "cells": [ { "as_printed": "338,359", "dollars": 338359, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "344,100", "dollars": 344100, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "361,000", "dollars": 361000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Other Local Revenues", "heading_from_total": false, "held": null, "id": "fy2027-approved/p32/r32", "label_as_printed": "MISCELLANEOUS REFUNDS", "page": 32, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "44530", "book_id": "fy2027-approved", "cells": [ { "as_printed": "55,119", "dollars": 55119, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "60,974", "dollars": 60974, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "5,000", "dollars": 5000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Other Local Revenues", "heading_from_total": false, "held": null, "id": "fy2027-approved/p32/r33", "label_as_printed": "SALE OF EQUIPMENT", "page": 32, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "44540", "book_id": "fy2027-approved", "cells": [ { "as_printed": "2,050,151", "dollars": 2050151, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Other Local Revenues", "heading_from_total": false, "held": null, "id": "fy2027-approved/p32/r34", "label_as_printed": "SALE OF PROPERTY", "page": 32, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "44570", "book_id": "fy2027-approved", "cells": [ { "as_printed": "5,000", "dollars": 5000, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Other Local Revenues", "heading_from_total": false, "held": null, "id": "fy2027-approved/p32/r35", "label_as_printed": "CONTRIBUTIONS & GIFTS", "page": 32, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "44990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "538,254", "dollars": 538254, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "480,348", "dollars": 480348, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "516,600", "dollars": 516600, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Other Local Revenues", "heading_from_total": false, "held": null, "id": "fy2027-approved/p32/r36", "label_as_printed": "OTHER LOCAL REVENUES", "page": 32, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "9,312,793", "dollars": 9312793, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "6,650,391", "dollars": 6650391, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "6,462,249", "dollars": 6462249, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 9312793, "sum": 9312793 }, { "diff": 0, "printed": 6650391, "sum": 6650391 }, { "diff": 0, "printed": 6462249, "sum": 6462249 } ], "state": "exact" }, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Other Local Revenues", "heading_from_total": false, "held": null, "id": "fy2027-approved/p32/r37", "label_as_printed": "Total Other Local Revenues", "page": 32, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p32/r28", "fy2027-approved/p32/r29", "fy2027-approved/p32/r30", "fy2027-approved/p32/r31", "fy2027-approved/p32/r32", "fy2027-approved/p32/r33", "fy2027-approved/p32/r34", "fy2027-approved/p32/r35", "fy2027-approved/p32/r36" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "42990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "20,615", "dollars": 20615, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "18,300", "dollars": 18300, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "15,100", "dollars": 15100, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Fines, Forfeitures & Penalties", "heading_from_total": false, "held": null, "id": "fy2027-approved/p32/r6", "label_as_printed": "OTHER FINES/FORFEITS/PENALTIES", "page": 32, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,229,884", "dollars": 1229884, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,088,425", "dollars": 1088425, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,145,550", "dollars": 1145550, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 1229884, "sum": 1229884 }, { "diff": 0, "printed": 1088425, "sum": 1088425 }, { "diff": 0, "printed": 1145550, "sum": 1145550 } ], "state": "exact" }, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Fines, Forfeitures & Penalties", "heading_from_total": false, "held": null, "id": "fy2027-approved/p32/r7", "label_as_printed": "Total Fines, Forfeitures & Penalties", "page": 32, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p31/r12", "fy2027-approved/p31/r13", "fy2027-approved/p31/r14", "fy2027-approved/p31/r15", "fy2027-approved/p31/r16", "fy2027-approved/p31/r17", "fy2027-approved/p31/r18", "fy2027-approved/p31/r19", "fy2027-approved/p31/r20", "fy2027-approved/p31/r21", "fy2027-approved/p31/r22", "fy2027-approved/p31/r23", "fy2027-approved/p31/r24", "fy2027-approved/p31/r25", "fy2027-approved/p31/r26", "fy2027-approved/p31/r27", "fy2027-approved/p31/r28", "fy2027-approved/p31/r29", "fy2027-approved/p31/r30", "fy2027-approved/p31/r31", "fy2027-approved/p31/r32", "fy2027-approved/p31/r33", "fy2027-approved/p31/r34", "fy2027-approved/p31/r35", "fy2027-approved/p31/r36", "fy2027-approved/p31/r37", "fy2027-approved/p32/r6" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "43120", "book_id": "fy2027-approved", "cells": [ { "as_printed": "8,325,250", "dollars": 8325250, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "6,900,000", "dollars": 6900000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "8,000,000", "dollars": 8000000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Charges for Current Services", "heading_from_total": false, "held": null, "id": "fy2027-approved/p32/r9", "label_as_printed": "PATIENT CHARGES", "page": 32, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "45550", "book_id": "fy2027-approved", "cells": [ { "as_printed": "498,879", "dollars": 498879, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "425,000", "dollars": 425000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "450,000", "dollars": 450000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Fees Received", "heading_from_total": false, "held": null, "id": "fy2027-approved/p33/r10", "label_as_printed": "CLERK & MASTER", "page": 33, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "45560", "book_id": "fy2027-approved", "cells": [ { "as_printed": "182,893", "dollars": 182893, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "200,000", "dollars": 200000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "200,000", "dollars": 200000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Fees Received", "heading_from_total": false, "held": null, "id": "fy2027-approved/p33/r11", "label_as_printed": "JUVENILE COURT CLERK", "page": 33, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "45580", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,834,278", "dollars": 1834278, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,300,000", "dollars": 1300000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,500,000", "dollars": 1500000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Fees Received", "heading_from_total": false, "held": null, "id": "fy2027-approved/p33/r12", "label_as_printed": "REGISTER", "page": 33, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "45590", "book_id": "fy2027-approved", "cells": [ { "as_printed": "145,870", "dollars": 145870, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "85,000", "dollars": 85000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "100,000", "dollars": 100000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Fees Received", "heading_from_total": false, "held": null, "id": "fy2027-approved/p33/r13", "label_as_printed": "SHERIFF", "page": 33, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "45610", "book_id": "fy2027-approved", "cells": [ { "as_printed": "5,853,242", "dollars": 5853242, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "5,000,000", "dollars": 5000000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "5,750,000", "dollars": 5750000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Fees Received", "heading_from_total": false, "held": null, "id": "fy2027-approved/p33/r14", "label_as_printed": "TRUSTEE", "page": 33, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "13,864,316", "dollars": 13864316, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "11,860,000", "dollars": 11860000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "13,300,000", "dollars": 13300000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 13864316, "sum": 13864316 }, { "diff": 0, "printed": 11860000, "sum": 11860000 }, { "diff": 0, "printed": 13300000, "sum": 13300000 } ], "state": "exact" }, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Fees Received", "heading_from_total": false, "held": null, "id": "fy2027-approved/p33/r15", "label_as_printed": "Total Fees Received", "page": 33, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p33/r7", "fy2027-approved/p33/r8", "fy2027-approved/p33/r9", "fy2027-approved/p33/r10", "fy2027-approved/p33/r11", "fy2027-approved/p33/r12", "fy2027-approved/p33/r13", "fy2027-approved/p33/r14" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "46110", "book_id": "fy2027-approved", "cells": [ { "as_printed": "586,426", "dollars": 586426, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "705,867", "dollars": 705867, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "580,011", "dollars": 580011, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "State of Tennessee", "heading_from_total": false, "held": null, "id": "fy2027-approved/p33/r17", "label_as_printed": "JUVENILE SERVICES PROGRAM", "page": 33, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "46210", "book_id": "fy2027-approved", "cells": [ { "as_printed": "251,200", "dollars": 251200, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "134,400", "dollars": 134400, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "135,000", "dollars": 135000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "State of Tennessee", "heading_from_total": false, "held": null, "id": "fy2027-approved/p33/r18", "label_as_printed": "LAW ENFORCEMENT TRAINING PROG", "page": 33, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "46240", "book_id": "fy2027-approved", "cells": [ { "as_printed": "3,075,000", "dollars": 3075000, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "3,075,000", "dollars": 3075000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "3,075,000", "dollars": 3075000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "State of Tennessee", "heading_from_total": false, "held": null, "id": "fy2027-approved/p33/r19", "label_as_printed": "SCHOOL RESOURCE OFFICER GRANTS", "page": 33, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "46290", "book_id": "fy2027-approved", "cells": [ { "as_printed": "58,800", "dollars": 58800, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "45,600", "dollars": 45600, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "71,500", "dollars": 71500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "State of Tennessee", "heading_from_total": false, "held": null, "id": "fy2027-approved/p33/r20", "label_as_printed": "OTHER PUB SAFETY GRANT", "page": 33, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "46330", "book_id": "fy2027-approved", "cells": [ { "as_printed": "20,000", "dollars": 20000, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "29,600", "dollars": 29600, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "33,000", "dollars": 33000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "State of Tennessee", "heading_from_total": false, "held": null, "id": "fy2027-approved/p33/r21", "label_as_printed": "EMS INSERVICE TRAINING PROGRAM", "page": 33, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "46390", "book_id": "fy2027-approved", "cells": [ { "as_printed": "402,142", "dollars": 402142, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "520,374", "dollars": 520374, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "373,970", "dollars": 373970, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "State of Tennessee", "heading_from_total": false, "held": null, "id": "fy2027-approved/p33/r22", "label_as_printed": "OTHER HEALTH & WELFARE GRANT", "page": 33, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "46430", "book_id": "fy2027-approved", "cells": [ { "as_printed": "76,698", "dollars": 76698, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "182,500", "dollars": 182500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "91,300", "dollars": 91300, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "State of Tennessee", "heading_from_total": false, "held": null, "id": "fy2027-approved/p33/r23", "label_as_printed": "LITTER PROGRAM", "page": 33, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "46490", "book_id": "fy2027-approved", "cells": [ { "as_printed": "33,960", "dollars": 33960, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "32,000", "dollars": 32000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "State of Tennessee", "heading_from_total": false, "held": null, "id": "fy2027-approved/p33/r24", "label_as_printed": "OTHER PUBLIC SAFETY GRANTS", "page": 33, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "46810", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "3,500", "dollars": 3500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "3,500", "dollars": 3500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "State of Tennessee", "heading_from_total": false, "held": null, "id": "fy2027-approved/p33/r25", "label_as_printed": "FLOOD CONTROL", "page": 33, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "46830", "book_id": "fy2027-approved", "cells": [ { "as_printed": "17,752", "dollars": 17752, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "20,000", "dollars": 20000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "20,000", "dollars": 20000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "State of Tennessee", "heading_from_total": false, "held": null, "id": "fy2027-approved/p33/r26", "label_as_printed": "BEER TAX", "page": 33, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "46835", "book_id": "fy2027-approved", "cells": [ { "as_printed": "27,059", "dollars": 27059, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "26,000", "dollars": 26000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "27,000", "dollars": 27000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "State of Tennessee", "heading_from_total": false, "held": null, "id": "fy2027-approved/p33/r27", "label_as_printed": "VEHICLE CERTIFICATE OF TITLE", "page": 33, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "46840", "book_id": "fy2027-approved", "cells": [ { "as_printed": "391,206", "dollars": 391206, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "400,000", "dollars": 400000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "400,000", "dollars": 400000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "State of Tennessee", "heading_from_total": false, "held": null, "id": "fy2027-approved/p33/r28", "label_as_printed": "ALCOHOLIC BEVERAGE TAX", "page": 33, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "46845", "book_id": "fy2027-approved", "cells": [ { "as_printed": "771,107", "dollars": 771107, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "646,881", "dollars": 646881, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "538,099", "dollars": 538099, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "State of Tennessee", "heading_from_total": false, "held": null, "id": "fy2027-approved/p33/r29", "label_as_printed": "OPIOID SETTLEMENT FUNDS TN", "page": 33, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "46851", "book_id": "fy2027-approved", "cells": [ { "as_printed": "2,121,091", "dollars": 2121091, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,200,000", "dollars": 2200000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "2,200,000", "dollars": 2200000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "State of Tennessee", "heading_from_total": false, "held": null, "id": "fy2027-approved/p33/r30", "label_as_printed": "STATE REVENUE SHARING - T.V.A.", "page": 33, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "46852", "book_id": "fy2027-approved", "cells": [ { "as_printed": "249,136", "dollars": 249136, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "290,000", "dollars": 290000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "240,000", "dollars": 240000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "State of Tennessee", "heading_from_total": false, "held": null, "id": "fy2027-approved/p33/r31", "label_as_printed": "REVENUE SHARING - TELECOM", "page": 33, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "46855", "book_id": "fy2027-approved", "cells": [ { "as_printed": "116,556", "dollars": 116556, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "115,000", "dollars": 115000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "115,000", "dollars": 115000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "State of Tennessee", "heading_from_total": false, "held": null, "id": "fy2027-approved/p33/r32", "label_as_printed": "SHARED SPRTS GAMING PRIVILEGE", "page": 33, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "46890", "book_id": "fy2027-approved", "cells": [ { "as_printed": "6,661", "dollars": 6661, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "10,000", "dollars": 10000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "10,000", "dollars": 10000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "State of Tennessee", "heading_from_total": false, "held": null, "id": "fy2027-approved/p33/r33", "label_as_printed": "PRISONER TRANSPORTATION", "page": 33, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "46915", "book_id": "fy2027-approved", "cells": [ { "as_printed": "877,339", "dollars": 877339, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "900,000", "dollars": 900000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "900,000", "dollars": 900000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "State of Tennessee", "heading_from_total": false, "held": null, "id": "fy2027-approved/p33/r34", "label_as_printed": "CONTRACTED PRISONER BOARDING", "page": 33, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "46960", "book_id": "fy2027-approved", "cells": [ { "as_printed": "15,164", "dollars": 15164, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "15,164", "dollars": 15164, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "15,164", "dollars": 15164, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "State of Tennessee", "heading_from_total": false, "held": null, "id": "fy2027-approved/p33/r35", "label_as_printed": "REGISTRAR'S SALARY SUPPLEMENTS", "page": 33, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "46980", "book_id": "fy2027-approved", "cells": [ { "as_printed": "3,461,703", "dollars": 3461703, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "4,553,887", "dollars": 4553887, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "4,141,592", "dollars": 4141592, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "State of Tennessee", "heading_from_total": false, "held": null, "id": "fy2027-approved/p33/r36", "label_as_printed": "OTHER STATE GRANTS", "page": 33, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "46990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "131,251", "dollars": 131251, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "216,775", "dollars": 216775, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "125,000", "dollars": 125000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "State of Tennessee", "heading_from_total": false, "held": null, "id": "fy2027-approved/p33/r37", "label_as_printed": "OTHER STATE REVENUES", "page": 33, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "12,690,251", "dollars": 12690251, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "14,122,548", "dollars": 14122548, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "13,095,136", "dollars": 13095136, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 12690251, "sum": 12690251 }, { "diff": 0, "printed": 14122548, "sum": 14122548 }, { "diff": 0, "printed": 13095136, "sum": 13095136 } ], "state": "exact" }, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "State of Tennessee", "heading_from_total": false, "held": null, "id": "fy2027-approved/p33/r38", "label_as_printed": "Total State of Tennessee", "page": 33, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p33/r17", "fy2027-approved/p33/r18", "fy2027-approved/p33/r19", "fy2027-approved/p33/r20", "fy2027-approved/p33/r21", "fy2027-approved/p33/r22", "fy2027-approved/p33/r23", "fy2027-approved/p33/r24", "fy2027-approved/p33/r25", "fy2027-approved/p33/r26", "fy2027-approved/p33/r27", "fy2027-approved/p33/r28", "fy2027-approved/p33/r29", "fy2027-approved/p33/r30", "fy2027-approved/p33/r31", "fy2027-approved/p33/r32", "fy2027-approved/p33/r33", "fy2027-approved/p33/r34", "fy2027-approved/p33/r35", "fy2027-approved/p33/r36", "fy2027-approved/p33/r37" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "45510", "book_id": "fy2027-approved", "cells": [ { "as_printed": "2,662,088", "dollars": 2662088, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,450,000", "dollars": 2450000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "2,600,000", "dollars": 2600000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Fees Received", "heading_from_total": false, "held": null, "id": "fy2027-approved/p33/r7", "label_as_printed": "COUNTY CLERK", "page": 33, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "45520", "book_id": "fy2027-approved", "cells": [ { "as_printed": "760,395", "dollars": 760395, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "700,000", "dollars": 700000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "750,000", "dollars": 750000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Fees Received", "heading_from_total": false, "held": null, "id": "fy2027-approved/p33/r8", "label_as_printed": "CIRCUIT COURT CLERK", "page": 33, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "45540", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,926,671", "dollars": 1926671, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,700,000", "dollars": 1700000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,950,000", "dollars": 1950000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Fees Received", "heading_from_total": false, "held": null, "id": "fy2027-approved/p33/r9", "label_as_printed": "GENERAL SESSIONS COURT CLERK", "page": 33, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "47990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "42,687", "dollars": 42687, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,400", "dollars": 2400, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "2,400", "dollars": 2400, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Federal Government", "heading_from_total": false, "held": null, "id": "fy2027-approved/p34/r10", "label_as_printed": "OTHER DIRECT FEDERAL REVENUE", "page": 34, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "355,640", "dollars": 355640, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "946,188", "dollars": 946188, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "111,750", "dollars": 111750, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -1, "printed": 355640, "sum": 355641 }, { "diff": 0, "printed": 946188, "sum": 946188 }, { "diff": 0, "printed": 111750, "sum": 111750 } ], "state": "within_rounding" }, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Federal Government", "heading_from_total": false, "held": null, "id": "fy2027-approved/p34/r11", "label_as_printed": "Total Federal Government", "page": 34, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p34/r7", "fy2027-approved/p34/r8", "fy2027-approved/p34/r9", "fy2027-approved/p34/r10" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "48130", "book_id": "fy2027-approved", "cells": [ { "as_printed": "352,860", "dollars": 352860, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "372,050", "dollars": 372050, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "392,490", "dollars": 392490, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Other Government / Citizen Groups", "heading_from_total": false, "held": null, "id": "fy2027-approved/p34/r13", "label_as_printed": "CONTRIBUTIONS", "page": 34, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "48140", "book_id": "fy2027-approved", "cells": [ { "as_printed": "383,407", "dollars": 383407, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "280,000", "dollars": 280000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "300,000", "dollars": 300000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Other Government / Citizen Groups", "heading_from_total": false, "held": null, "id": "fy2027-approved/p34/r14", "label_as_printed": "CONTRACTED SERVICES", "page": 34, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "48610", "book_id": "fy2027-approved", "cells": [ { "as_printed": "41,570", "dollars": 41570, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "358,500", "dollars": 358500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "3,500", "dollars": 3500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Other Government / Citizen Groups", "heading_from_total": false, "held": null, "id": "fy2027-approved/p34/r15", "label_as_printed": "DONATIONS", "page": 34, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "48990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "4,000", "dollars": 4000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Other Government / Citizen Groups", "heading_from_total": false, "held": null, "id": "fy2027-approved/p34/r16", "label_as_printed": "OTHER", "page": 34, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "48991", "book_id": "fy2027-approved", "cells": [ { "as_printed": "247,174", "dollars": 247174, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "171,878", "dollars": 171878, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Other Government / Citizen Groups", "heading_from_total": false, "held": null, "id": "fy2027-approved/p34/r17", "label_as_printed": "OPIOID SETTLEMENT FUNDS", "page": 34, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,025,012", "dollars": 1025012, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,014,550", "dollars": 1014550, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "867,868", "dollars": 867868, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 1, "printed": 1025012, "sum": 1025011 }, { "diff": 0, "printed": 1014550, "sum": 1014550 }, { "diff": 0, "printed": 867868, "sum": 867868 } ], "state": "within_rounding" }, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Other Government / Citizen Groups", "heading_from_total": false, "held": null, "id": "fy2027-approved/p34/r18", "label_as_printed": "Total Other Government / Citizen Groups", "page": 34, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p34/r13", "fy2027-approved/p34/r14", "fy2027-approved/p34/r15", "fy2027-approved/p34/r16", "fy2027-approved/p34/r17" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "49700", "book_id": "fy2027-approved", "cells": [ { "as_printed": "212,825", "dollars": 212825, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "199,228", "dollars": 199228, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "20,000", "dollars": 20000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Other Sources (Non-Revenue)", "heading_from_total": false, "held": null, "id": "fy2027-approved/p34/r20", "label_as_printed": "INSURANCE RECOVERY", "page": 34, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [ "non_revenue" ] }, { "account_code": "49800", "book_id": "fy2027-approved", "cells": [ { "as_printed": "101,558", "dollars": 101558, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,025,000", "dollars": 1025000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Other Sources (Non-Revenue)", "heading_from_total": false, "held": null, "id": "fy2027-approved/p34/r21", "label_as_printed": "OPERATING TRANSFERS", "page": 34, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [ "transfer", "non_revenue" ] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "314,383", "dollars": 314383, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,224,228", "dollars": 1224228, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "20,000", "dollars": 20000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 314383, "sum": 314383 }, { "diff": 0, "printed": 1224228, "sum": 1224228 }, { "diff": 0, "printed": 20000, "sum": 20000 } ], "state": "exact" }, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Other Sources (Non-Revenue)", "heading_from_total": false, "held": null, "id": "fy2027-approved/p34/r22", "label_as_printed": "Total Other Sources (Non-Revenue)", "page": 34, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p34/r20", "fy2027-approved/p34/r21" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [ "non_revenue" ] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "148,760,639", "dollars": 148760639, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "156,012,026", "dollars": 156012026, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "159,786,324", "dollars": 159786324, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -3, "printed": 148760639, "sum": 148760642 }, { "diff": 0, "printed": 156012026, "sum": 156012026 }, { "diff": 0, "printed": 159786324, "sum": 159786324 } ], "state": "within_rounding" }, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": null, "heading_from_total": false, "held": null, "id": "fy2027-approved/p34/r23", "label_as_printed": "Total Revenues", "page": 34, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p30/r8", "fy2027-approved/p30/r9", "fy2027-approved/p30/r10", "fy2027-approved/p30/r11", "fy2027-approved/p30/r12", "fy2027-approved/p30/r13", "fy2027-approved/p30/r14", "fy2027-approved/p30/r15", "fy2027-approved/p30/r16", "fy2027-approved/p30/r17", "fy2027-approved/p30/r18", "fy2027-approved/p30/r19", "fy2027-approved/p30/r20", "fy2027-approved/p30/r21", "fy2027-approved/p30/r22", "fy2027-approved/p30/r23", "fy2027-approved/p30/r24", "fy2027-approved/p30/r25", "fy2027-approved/p30/r26", "fy2027-approved/p30/r27", "fy2027-approved/p30/r28", "fy2027-approved/p30/r29", "fy2027-approved/p30/r30", "fy2027-approved/p30/r31", "fy2027-approved/p30/r32", "fy2027-approved/p30/r33", "fy2027-approved/p30/r34", "fy2027-approved/p30/r37", "fy2027-approved/p30/r38", "fy2027-approved/p31/r6", "fy2027-approved/p31/r7", "fy2027-approved/p31/r8", "fy2027-approved/p31/r9", "fy2027-approved/p31/r12", "fy2027-approved/p31/r13", "fy2027-approved/p31/r14", "fy2027-approved/p31/r15", "fy2027-approved/p31/r16", "fy2027-approved/p31/r17", "fy2027-approved/p31/r18", "fy2027-approved/p31/r19", "fy2027-approved/p31/r20", "fy2027-approved/p31/r21", "fy2027-approved/p31/r22", "fy2027-approved/p31/r23", "fy2027-approved/p31/r24", "fy2027-approved/p31/r25", "fy2027-approved/p31/r26", "fy2027-approved/p31/r27", "fy2027-approved/p31/r28", "fy2027-approved/p31/r29", "fy2027-approved/p31/r30", "fy2027-approved/p31/r31", "fy2027-approved/p31/r32", "fy2027-approved/p31/r33", "fy2027-approved/p31/r34", "fy2027-approved/p31/r35", "fy2027-approved/p31/r36", "fy2027-approved/p31/r37", "fy2027-approved/p32/r6", "fy2027-approved/p32/r9", "fy2027-approved/p32/r10", "fy2027-approved/p32/r11", "fy2027-approved/p32/r12", "fy2027-approved/p32/r13", "fy2027-approved/p32/r14", "fy2027-approved/p32/r15", "fy2027-approved/p32/r16", "fy2027-approved/p32/r17", "fy2027-approved/p32/r18", "fy2027-approved/p32/r19", "fy2027-approved/p32/r20", "fy2027-approved/p32/r21", "fy2027-approved/p32/r22", "fy2027-approved/p32/r23", "fy2027-approved/p32/r24", "fy2027-approved/p32/r25", "fy2027-approved/p32/r28", "fy2027-approved/p32/r29", "fy2027-approved/p32/r30", "fy2027-approved/p32/r31", "fy2027-approved/p32/r32", "fy2027-approved/p32/r33", "fy2027-approved/p32/r34", "fy2027-approved/p32/r35", "fy2027-approved/p32/r36", "fy2027-approved/p33/r7", "fy2027-approved/p33/r8", "fy2027-approved/p33/r9", "fy2027-approved/p33/r10", "fy2027-approved/p33/r11", "fy2027-approved/p33/r12", "fy2027-approved/p33/r13", "fy2027-approved/p33/r14", "fy2027-approved/p33/r17", "fy2027-approved/p33/r18", "fy2027-approved/p33/r19", "fy2027-approved/p33/r20", "fy2027-approved/p33/r21", "fy2027-approved/p33/r22", "fy2027-approved/p33/r23", "fy2027-approved/p33/r24", "fy2027-approved/p33/r25", "fy2027-approved/p33/r26", "fy2027-approved/p33/r27", "fy2027-approved/p33/r28", "fy2027-approved/p33/r29", "fy2027-approved/p33/r30", "fy2027-approved/p33/r31", "fy2027-approved/p33/r32", "fy2027-approved/p33/r33", "fy2027-approved/p33/r34", "fy2027-approved/p33/r35", "fy2027-approved/p33/r36", "fy2027-approved/p33/r37", "fy2027-approved/p34/r7", "fy2027-approved/p34/r8", "fy2027-approved/p34/r9", "fy2027-approved/p34/r10", "fy2027-approved/p34/r13", "fy2027-approved/p34/r14", "fy2027-approved/p34/r15", "fy2027-approved/p34/r16", "fy2027-approved/p34/r17", "fy2027-approved/p34/r20", "fy2027-approved/p34/r21" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "148,760,639", "dollars": 148760639, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "156,012,026", "dollars": 156012026, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "159,786,324", "dollars": 159786324, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -3, "printed": 148760639, "sum": 148760642 }, { "diff": 0, "printed": 156012026, "sum": 156012026 }, { "diff": 0, "printed": 159786324, "sum": 159786324 } ], "state": "within_rounding" }, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": null, "heading_from_total": false, "held": null, "id": "fy2027-approved/p34/r24", "label_as_printed": "Total Revenues COUNTY GENERAL FUND 101", "page": 34, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p30/r8", "fy2027-approved/p30/r9", "fy2027-approved/p30/r10", "fy2027-approved/p30/r11", "fy2027-approved/p30/r12", "fy2027-approved/p30/r13", "fy2027-approved/p30/r14", "fy2027-approved/p30/r15", "fy2027-approved/p30/r16", "fy2027-approved/p30/r17", "fy2027-approved/p30/r18", "fy2027-approved/p30/r19", "fy2027-approved/p30/r20", "fy2027-approved/p30/r21", "fy2027-approved/p30/r22", "fy2027-approved/p30/r23", "fy2027-approved/p30/r24", "fy2027-approved/p30/r25", "fy2027-approved/p30/r26", "fy2027-approved/p30/r27", "fy2027-approved/p30/r28", "fy2027-approved/p30/r29", "fy2027-approved/p30/r30", "fy2027-approved/p30/r31", "fy2027-approved/p30/r32", "fy2027-approved/p30/r33", "fy2027-approved/p30/r34", "fy2027-approved/p30/r37", "fy2027-approved/p30/r38", "fy2027-approved/p31/r6", "fy2027-approved/p31/r7", "fy2027-approved/p31/r8", "fy2027-approved/p31/r9", "fy2027-approved/p31/r12", "fy2027-approved/p31/r13", "fy2027-approved/p31/r14", "fy2027-approved/p31/r15", "fy2027-approved/p31/r16", "fy2027-approved/p31/r17", "fy2027-approved/p31/r18", "fy2027-approved/p31/r19", "fy2027-approved/p31/r20", "fy2027-approved/p31/r21", "fy2027-approved/p31/r22", "fy2027-approved/p31/r23", "fy2027-approved/p31/r24", "fy2027-approved/p31/r25", "fy2027-approved/p31/r26", "fy2027-approved/p31/r27", "fy2027-approved/p31/r28", "fy2027-approved/p31/r29", "fy2027-approved/p31/r30", "fy2027-approved/p31/r31", "fy2027-approved/p31/r32", "fy2027-approved/p31/r33", "fy2027-approved/p31/r34", "fy2027-approved/p31/r35", "fy2027-approved/p31/r36", "fy2027-approved/p31/r37", "fy2027-approved/p32/r6", "fy2027-approved/p32/r9", "fy2027-approved/p32/r10", "fy2027-approved/p32/r11", "fy2027-approved/p32/r12", "fy2027-approved/p32/r13", "fy2027-approved/p32/r14", "fy2027-approved/p32/r15", "fy2027-approved/p32/r16", "fy2027-approved/p32/r17", "fy2027-approved/p32/r18", "fy2027-approved/p32/r19", "fy2027-approved/p32/r20", "fy2027-approved/p32/r21", "fy2027-approved/p32/r22", "fy2027-approved/p32/r23", "fy2027-approved/p32/r24", "fy2027-approved/p32/r25", "fy2027-approved/p32/r28", "fy2027-approved/p32/r29", "fy2027-approved/p32/r30", "fy2027-approved/p32/r31", "fy2027-approved/p32/r32", "fy2027-approved/p32/r33", "fy2027-approved/p32/r34", "fy2027-approved/p32/r35", "fy2027-approved/p32/r36", "fy2027-approved/p33/r7", "fy2027-approved/p33/r8", "fy2027-approved/p33/r9", "fy2027-approved/p33/r10", "fy2027-approved/p33/r11", "fy2027-approved/p33/r12", "fy2027-approved/p33/r13", "fy2027-approved/p33/r14", "fy2027-approved/p33/r17", "fy2027-approved/p33/r18", "fy2027-approved/p33/r19", "fy2027-approved/p33/r20", "fy2027-approved/p33/r21", "fy2027-approved/p33/r22", "fy2027-approved/p33/r23", "fy2027-approved/p33/r24", "fy2027-approved/p33/r25", "fy2027-approved/p33/r26", "fy2027-approved/p33/r27", "fy2027-approved/p33/r28", "fy2027-approved/p33/r29", "fy2027-approved/p33/r30", "fy2027-approved/p33/r31", "fy2027-approved/p33/r32", "fy2027-approved/p33/r33", "fy2027-approved/p33/r34", "fy2027-approved/p33/r35", "fy2027-approved/p33/r36", "fy2027-approved/p33/r37", "fy2027-approved/p34/r7", "fy2027-approved/p34/r8", "fy2027-approved/p34/r9", "fy2027-approved/p34/r10", "fy2027-approved/p34/r13", "fy2027-approved/p34/r14", "fy2027-approved/p34/r15", "fy2027-approved/p34/r16", "fy2027-approved/p34/r17", "fy2027-approved/p34/r20", "fy2027-approved/p34/r21" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "47235", "book_id": "fy2027-approved", "cells": [ { "as_printed": "170,917", "dollars": 170917, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "277,736", "dollars": 277736, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "74,350", "dollars": 74350, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Federal Government", "heading_from_total": false, "held": null, "id": "fy2027-approved/p34/r7", "label_as_printed": "HOMELAND SECURITY GRANTS", "page": 34, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "47590", "book_id": "fy2027-approved", "cells": [ { "as_printed": "91,895", "dollars": 91895, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "608,552", "dollars": 608552, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "35,000", "dollars": 35000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Federal Government", "heading_from_total": false, "held": null, "id": "fy2027-approved/p34/r8", "label_as_printed": "OTHER FEDERAL THROUGH STATE", "page": 34, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "47700", "book_id": "fy2027-approved", "cells": [ { "as_printed": "50,142", "dollars": 50142, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "57,500", "dollars": 57500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "Federal Government", "heading_from_total": false, "held": null, "id": "fy2027-approved/p34/r9", "label_as_printed": "ASSET FORFEITURE FUNDS", "page": 34, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "53050", "book_id": "fy2027-approved", "cells": [ { "as_printed": "96,830", "dollars": 96830, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "130,000", "dollars": 130000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "130,000", "dollars": 130000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COUNTY COMMISSION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY COMMISSION", "heading_from_total": false, "held": null, "id": "fy2027-approved/p36/r10", "label_as_printed": "AUDIT SERVICES", "page": 36, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53320", "book_id": "fy2027-approved", "cells": [ { "as_printed": "95", "dollars": 95, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COUNTY COMMISSION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY COMMISSION", "heading_from_total": false, "held": null, "id": "fy2027-approved/p36/r11", "label_as_printed": "LEGAL NOTICE/RECORD/COURT COST", "page": 36, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2027-approved", "cells": [ { "as_printed": "26,009", "dollars": 26009, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "25,000", "dollars": 25000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "34,000", "dollars": 34000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COUNTY COMMISSION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY COMMISSION", "heading_from_total": false, "held": null, "id": "fy2027-approved/p36/r12", "label_as_printed": "TRAVEL", "page": 36, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53560", "book_id": "fy2027-approved", "cells": [ { "as_printed": "5,825", "dollars": 5825, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "7,500", "dollars": 7500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "10,650", "dollars": 10650, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COUNTY COMMISSION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY COMMISSION", "heading_from_total": false, "held": null, "id": "fy2027-approved/p36/r13", "label_as_printed": "TUITION", "page": 36, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,525", "dollars": 1525, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "15,000", "dollars": 15000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "17,385", "dollars": 17385, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COUNTY COMMISSION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY COMMISSION", "heading_from_total": false, "held": null, "id": "fy2027-approved/p36/r14", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 36, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54220", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COUNTY COMMISSION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY COMMISSION", "heading_from_total": false, "held": null, "id": "fy2027-approved/p36/r15", "label_as_printed": "FOOD SUPPLIES", "page": 36, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54350", "book_id": "fy2027-approved", "cells": [ { "as_printed": "289", "dollars": 289, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "400", "dollars": 400, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "400", "dollars": 400, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COUNTY COMMISSION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY COMMISSION", "heading_from_total": false, "held": null, "id": "fy2027-approved/p36/r16", "label_as_printed": "OFFICE SUPPLIES", "page": 36, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "270", "dollars": 270, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,500", "dollars": 1500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,500", "dollars": 1500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COUNTY COMMISSION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY COMMISSION", "heading_from_total": false, "held": null, "id": "fy2027-approved/p36/r17", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 36, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "130,948", "dollars": 130948, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "183,150", "dollars": 183150, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "197,685", "dollars": 197685, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 130948, "sum": 130948 }, { "diff": 0, "printed": 183150, "sum": 183150 }, { "diff": 0, "printed": 197685, "sum": 197685 } ], "state": "exact" }, "department": "COUNTY COMMISSION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY COMMISSION", "heading_from_total": false, "held": null, "id": "fy2027-approved/p36/r18", "label_as_printed": "Other Expenditures", "page": 36, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p36/r9", "fy2027-approved/p36/r10", "fy2027-approved/p36/r11", "fy2027-approved/p36/r12", "fy2027-approved/p36/r13", "fy2027-approved/p36/r14", "fy2027-approved/p36/r15", "fy2027-approved/p36/r16", "fy2027-approved/p36/r17" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "376,605", "dollars": 376605, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "449,008", "dollars": 449008, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "466,993", "dollars": 466993, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 376605, "sum": 376605 }, { "diff": 0, "printed": 449008, "sum": 449008 }, { "diff": 0, "printed": 466993, "sum": 466993 } ], "state": "exact" }, "department": "COUNTY COMMISSION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY COMMISSION", "heading_from_total": false, "held": null, "id": "fy2027-approved/p36/r19", "label_as_printed": "Total COUNTY COMMISSION", "page": 36, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p36/r8", "fy2027-approved/p36/r9", "fy2027-approved/p36/r10", "fy2027-approved/p36/r11", "fy2027-approved/p36/r12", "fy2027-approved/p36/r13", "fy2027-approved/p36/r14", "fy2027-approved/p36/r15", "fy2027-approved/p36/r16", "fy2027-approved/p36/r17" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "8,612", "dollars": 8612, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "10,770", "dollars": 10770, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "10,765", "dollars": 10765, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "BOARD OF EQUALIZATION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "BOARD OF EQUALIZATION", "heading_from_total": false, "held": null, "id": "fy2027-approved/p36/r21", "label_as_printed": "Salaries & Benefits", "page": 36, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "8,612", "dollars": 8612, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "10,770", "dollars": 10770, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "10,765", "dollars": 10765, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 8612, "sum": 8612 }, { "diff": 0, "printed": 10770, "sum": 10770 }, { "diff": 0, "printed": 10765, "sum": 10765 } ], "state": "exact" }, "department": "BOARD OF EQUALIZATION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "BOARD OF EQUALIZATION", "heading_from_total": false, "held": null, "id": "fy2027-approved/p36/r22", "label_as_printed": "Total BOARD OF EQUALIZATION", "page": 36, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p36/r21" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "4,952", "dollars": 4952, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "4,306", "dollars": 4306, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "4,306", "dollars": 4306, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "BEER BOARD", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "BEER BOARD", "heading_from_total": false, "held": null, "id": "fy2027-approved/p36/r24", "label_as_printed": "Salaries & Benefits", "page": 36, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53320", "book_id": "fy2027-approved", "cells": [ { "as_printed": "573", "dollars": 573, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "BEER BOARD", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "BEER BOARD", "heading_from_total": false, "held": null, "id": "fy2027-approved/p36/r25", "label_as_printed": "LEGAL NOTICE/RECORD/COURT COST", "page": 36, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "573", "dollars": 573, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 573, "sum": 573 }, { "diff": 0, "printed": 3000, "sum": 3000 }, { "diff": 0, "printed": 3000, "sum": 3000 } ], "state": "exact" }, "department": "BEER BOARD", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "BEER BOARD", "heading_from_total": false, "held": null, "id": "fy2027-approved/p36/r26", "label_as_printed": "Other Expenditures", "page": 36, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p36/r25" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "5,525", "dollars": 5525, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "7,306", "dollars": 7306, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "7,306", "dollars": 7306, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 5525, "sum": 5525 }, { "diff": 0, "printed": 7306, "sum": 7306 }, { "diff": 0, "printed": 7306, "sum": 7306 } ], "state": "exact" }, "department": "BEER BOARD", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "BEER BOARD", "heading_from_total": false, "held": null, "id": "fy2027-approved/p36/r27", "label_as_printed": "Total BEER BOARD", "page": 36, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p36/r24", "fy2027-approved/p36/r25" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "4,300", "dollars": 4300, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "6,890", "dollars": 6890, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "10,658", "dollars": 10658, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "OTHER BOARDS & COMMITTEES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER BOARDS & COMMITTEES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p36/r29", "label_as_printed": "Salaries & Benefits", "page": 36, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "4,300", "dollars": 4300, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "6,890", "dollars": 6890, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "10,658", "dollars": 10658, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 4300, "sum": 4300 }, { "diff": 0, "printed": 6890, "sum": 6890 }, { "diff": 0, "printed": 10658, "sum": 10658 } ], "state": "exact" }, "department": "OTHER BOARDS & COMMITTEES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER BOARDS & COMMITTEES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p36/r30", "label_as_printed": "Total OTHER BOARDS & COMMITTEES", "page": 36, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p36/r29" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "801,629", "dollars": 801629, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "845,653", "dollars": 845653, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "937,596", "dollars": 937596, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COUNTY MAYOR", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY MAYOR", "heading_from_total": false, "held": null, "id": "fy2027-approved/p36/r32", "label_as_printed": "Salaries & Benefits", "page": 36, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53020", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "200", "dollars": 200, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "200", "dollars": 200, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COUNTY MAYOR", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY MAYOR", "heading_from_total": false, "held": null, "id": "fy2027-approved/p36/r33", "label_as_printed": "ADVERTISING", "page": 36, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53070", "book_id": "fy2027-approved", "cells": [ { "as_printed": "3,028", "dollars": 3028, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "3,100", "dollars": 3100, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "3,100", "dollars": 3100, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COUNTY MAYOR", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY MAYOR", "heading_from_total": false, "held": null, "id": "fy2027-approved/p36/r34", "label_as_printed": "COMMUNICATION", "page": 36, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53200", "book_id": "fy2027-approved", "cells": [ { "as_printed": "600", "dollars": 600, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "550", "dollars": 550, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "550", "dollars": 550, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COUNTY MAYOR", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY MAYOR", "heading_from_total": false, "held": null, "id": "fy2027-approved/p36/r35", "label_as_printed": "DUES & MEMBERSHIPS", "page": 36, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53380", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,863", "dollars": 1863, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "3,500", "dollars": 3500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "3,500", "dollars": 3500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COUNTY MAYOR", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY MAYOR", "heading_from_total": false, "held": null, "id": "fy2027-approved/p36/r36", "label_as_printed": "MAINT. & REPAIRS-VEHICLES", "page": 36, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53480", "book_id": "fy2027-approved", "cells": [ { "as_printed": "746", "dollars": 746, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "750", "dollars": 750, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "750", "dollars": 750, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COUNTY MAYOR", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY MAYOR", "heading_from_total": false, "held": null, "id": "fy2027-approved/p36/r37", "label_as_printed": "POSTAL CHARGES", "page": 36, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53490", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,363", "dollars": 1363, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COUNTY MAYOR", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY MAYOR", "heading_from_total": false, "held": null, "id": "fy2027-approved/p36/r38", "label_as_printed": "PRINTING, STATIONARY & FORMS", "page": 36, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "245,657", "dollars": 245657, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "265,858", "dollars": 265858, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "269,308", "dollars": 269308, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COUNTY COMMISSION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY COMMISSION", "heading_from_total": false, "held": null, "id": "fy2027-approved/p36/r8", "label_as_printed": "Salaries & Benefits", "page": 36, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53020", "book_id": "fy2027-approved", "cells": [ { "as_printed": "105", "dollars": 105, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "250", "dollars": 250, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "250", "dollars": 250, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COUNTY COMMISSION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY COMMISSION", "heading_from_total": false, "held": null, "id": "fy2027-approved/p36/r9", "label_as_printed": "ADVERTISING", "page": 36, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54100", "book_id": "fy2027-approved", "cells": [ { "as_printed": "45", "dollars": 45, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COUNTY MAYOR", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY MAYOR", "heading_from_total": false, "held": null, "id": "fy2027-approved/p37/r10", "label_as_printed": "CUSTODIAL SUPPLIES", "page": 37, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54220", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,431", "dollars": 1431, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,500", "dollars": 2500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "2,500", "dollars": 2500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COUNTY MAYOR", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY MAYOR", "heading_from_total": false, "held": null, "id": "fy2027-approved/p37/r11", "label_as_printed": "FOOD SUPPLIES", "page": 37, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54250", "book_id": "fy2027-approved", "cells": [ { "as_printed": "3,916", "dollars": 3916, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "5,000", "dollars": 5000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "5,000", "dollars": 5000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COUNTY MAYOR", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY MAYOR", "heading_from_total": false, "held": null, "id": "fy2027-approved/p37/r12", "label_as_printed": "GASOLINE", "page": 37, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54320", "book_id": "fy2027-approved", "cells": [ { "as_printed": "500", "dollars": 500, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "600", "dollars": 600, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "600", "dollars": 600, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COUNTY MAYOR", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY MAYOR", "heading_from_total": false, "held": null, "id": "fy2027-approved/p37/r13", "label_as_printed": "LIBRARY BOOKS/MEDIA", "page": 37, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54350", "book_id": "fy2027-approved", "cells": [ { "as_printed": "3,197", "dollars": 3197, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "3,600", "dollars": 3600, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "3,600", "dollars": 3600, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COUNTY MAYOR", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY MAYOR", "heading_from_total": false, "held": null, "id": "fy2027-approved/p37/r14", "label_as_printed": "OFFICE SUPPLIES", "page": 37, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54370", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COUNTY MAYOR", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY MAYOR", "heading_from_total": false, "held": null, "id": "fy2027-approved/p37/r15", "label_as_printed": "PERIODICALS", "page": 37, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "2,852", "dollars": 2852, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "3,500", "dollars": 3500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "3,500", "dollars": 3500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COUNTY MAYOR", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY MAYOR", "heading_from_total": false, "held": null, "id": "fy2027-approved/p37/r16", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 37, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "62,192", "dollars": 62192, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "71,746", "dollars": 71746, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "74,200", "dollars": 74200, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -1, "printed": 62192, "sum": 62193 }, { "diff": 0, "printed": 71746, "sum": 71746 }, { "diff": 0, "printed": 74200, "sum": 74200 } ], "state": "within_rounding" }, "department": "COUNTY MAYOR", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY MAYOR", "heading_from_total": false, "held": null, "id": "fy2027-approved/p37/r17", "label_as_printed": "Other Expenditures", "page": 37, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p36/r33", "fy2027-approved/p36/r34", "fy2027-approved/p36/r35", "fy2027-approved/p36/r36", "fy2027-approved/p36/r37", "fy2027-approved/p36/r38", "fy2027-approved/p37/r6", "fy2027-approved/p37/r7", "fy2027-approved/p37/r8", "fy2027-approved/p37/r9", "fy2027-approved/p37/r10", "fy2027-approved/p37/r11", "fy2027-approved/p37/r12", "fy2027-approved/p37/r13", "fy2027-approved/p37/r14", "fy2027-approved/p37/r15", "fy2027-approved/p37/r16" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57110", "book_id": "fy2027-approved", "cells": [ { "as_printed": "3,930", "dollars": 3930, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COUNTY MAYOR", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY MAYOR", "heading_from_total": false, "held": null, "id": "fy2027-approved/p37/r18", "label_as_printed": "FURNITURE & FIXTURES", "page": 37, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57180", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "23,076", "dollars": 23076, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COUNTY MAYOR", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY MAYOR", "heading_from_total": false, "held": null, "id": "fy2027-approved/p37/r19", "label_as_printed": "MOTOR VEHICLES", "page": 37, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "3,930", "dollars": 3930, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "23,076", "dollars": 23076, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 3930, "sum": 3930 }, { "diff": 0, "printed": 23076, "sum": 23076 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "COUNTY MAYOR", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY MAYOR", "heading_from_total": false, "held": null, "id": "fy2027-approved/p37/r20", "label_as_printed": "Capital Expenditures", "page": 37, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p37/r18", "fy2027-approved/p37/r19" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "867,751", "dollars": 867751, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "940,475", "dollars": 940475, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,011,796", "dollars": 1011796, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -1, "printed": 867751, "sum": 867752 }, { "diff": 0, "printed": 940475, "sum": 940475 }, { "diff": 0, "printed": 1011796, "sum": 1011796 } ], "state": "within_rounding" }, "department": "COUNTY MAYOR", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY MAYOR", "heading_from_total": false, "held": null, "id": "fy2027-approved/p37/r21", "label_as_printed": "Total COUNTY MAYOR", "page": 37, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p36/r32", "fy2027-approved/p36/r33", "fy2027-approved/p36/r34", "fy2027-approved/p36/r35", "fy2027-approved/p36/r36", "fy2027-approved/p36/r37", "fy2027-approved/p36/r38", "fy2027-approved/p37/r6", "fy2027-approved/p37/r7", "fy2027-approved/p37/r8", "fy2027-approved/p37/r9", "fy2027-approved/p37/r10", "fy2027-approved/p37/r11", "fy2027-approved/p37/r12", "fy2027-approved/p37/r13", "fy2027-approved/p37/r14", "fy2027-approved/p37/r15", "fy2027-approved/p37/r16", "fy2027-approved/p37/r18", "fy2027-approved/p37/r19" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "932,843", "dollars": 932843, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,043,559", "dollars": 1043559, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,078,871", "dollars": 1078871, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "HUMAN RESOURCES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "HUMAN RESOURCES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p37/r23", "label_as_printed": "Salaries & Benefits", "page": 37, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53070", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,606", "dollars": 1606, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,500", "dollars": 1500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,500", "dollars": 1500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "HUMAN RESOURCES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "HUMAN RESOURCES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p37/r24", "label_as_printed": "COMMUNICATION", "page": 37, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53200", "book_id": "fy2027-approved", "cells": [ { "as_printed": "2,135", "dollars": 2135, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "3,085", "dollars": 3085, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "3,085", "dollars": 3085, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "HUMAN RESOURCES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "HUMAN RESOURCES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p37/r25", "label_as_printed": "DUES & MEMBERSHIPS", "page": 37, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53220", "book_id": "fy2027-approved", "cells": [ { "as_printed": "5,401", "dollars": 5401, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "12,000", "dollars": 12000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "12,000", "dollars": 12000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "HUMAN RESOURCES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "HUMAN RESOURCES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p37/r26", "label_as_printed": "EVALUATION & TESTING", "page": 37, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53480", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,011", "dollars": 1011, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "HUMAN RESOURCES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "HUMAN RESOURCES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p37/r27", "label_as_printed": "POSTAL CHARGES", "page": 37, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53490", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "HUMAN RESOURCES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "HUMAN RESOURCES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p37/r28", "label_as_printed": "PRINTING, STATIONARY & FORMS", "page": 37, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53510", "book_id": "fy2027-approved", "cells": [ { "as_printed": "2,508", "dollars": 2508, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "3,700", "dollars": 3700, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "3,700", "dollars": 3700, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "HUMAN RESOURCES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "HUMAN RESOURCES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p37/r29", "label_as_printed": "RENTALS", "page": 37, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,246", "dollars": 1246, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "5,000", "dollars": 5000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "10,000", "dollars": 10000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "HUMAN RESOURCES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "HUMAN RESOURCES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p37/r30", "label_as_printed": "TRAVEL", "page": 37, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53560", "book_id": "fy2027-approved", "cells": [ { "as_printed": "8,542", "dollars": 8542, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "15,000", "dollars": 15000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "10,000", "dollars": 10000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "HUMAN RESOURCES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "HUMAN RESOURCES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p37/r31", "label_as_printed": "TUITION", "page": 37, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "69,045", "dollars": 69045, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "461,036", "dollars": 461036, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "540,000", "dollars": 540000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "HUMAN RESOURCES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "HUMAN RESOURCES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p37/r32", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 37, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54110", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "750", "dollars": 750, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "750", "dollars": 750, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "HUMAN RESOURCES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "HUMAN RESOURCES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p37/r33", "label_as_printed": "DATA PROCESSING SUPPLIES", "page": 37, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54140", "book_id": "fy2027-approved", "cells": [ { "as_printed": "38", "dollars": 38, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "300", "dollars": 300, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "300", "dollars": 300, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "HUMAN RESOURCES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "HUMAN RESOURCES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p37/r34", "label_as_printed": "DUPLICATING SUPPLIES", "page": 37, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54290", "book_id": "fy2027-approved", "cells": [ { "as_printed": "71", "dollars": 71, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "4,000", "dollars": 4000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,500", "dollars": 1500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "HUMAN RESOURCES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "HUMAN RESOURCES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p37/r35", "label_as_printed": "INSTRUCTIONAL SUPPLY/MATERIAL", "page": 37, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54350", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,986", "dollars": 1986, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,000", "dollars": 2000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "HUMAN RESOURCES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "HUMAN RESOURCES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p37/r36", "label_as_printed": "OFFICE SUPPLIES", "page": 37, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "9,626", "dollars": 9626, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "3,500", "dollars": 3500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "3,500", "dollars": 3500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "HUMAN RESOURCES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "HUMAN RESOURCES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p37/r37", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 37, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "55040", "book_id": "fy2027-approved", "cells": [ { "as_printed": "25,000", "dollars": 25000, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "HUMAN RESOURCES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "HUMAN RESOURCES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p37/r38", "label_as_printed": "INDIRECT COST", "page": 37, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53510", "book_id": "fy2027-approved", "cells": [ { "as_printed": "2,000", "dollars": 2000, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,740", "dollars": 2740, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "2,400", "dollars": 2400, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COUNTY MAYOR", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY MAYOR", "heading_from_total": false, "held": null, "id": "fy2027-approved/p37/r6", "label_as_printed": "RENTALS", "page": 37, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2027-approved", "cells": [ { "as_printed": "7,580", "dollars": 7580, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "9,000", "dollars": 9000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "9,000", "dollars": 9000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COUNTY MAYOR", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY MAYOR", "heading_from_total": false, "held": null, "id": "fy2027-approved/p37/r7", "label_as_printed": "TRAVEL", "page": 37, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53560", "book_id": "fy2027-approved", "cells": [ { "as_printed": "2,715", "dollars": 2715, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "9,000", "dollars": 9000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "9,000", "dollars": 9000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COUNTY MAYOR", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY MAYOR", "heading_from_total": false, "held": null, "id": "fy2027-approved/p37/r8", "label_as_printed": "TUITION", "page": 37, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "30,357", "dollars": 30357, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "24,206", "dollars": 24206, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "27,000", "dollars": 27000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COUNTY MAYOR", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY MAYOR", "heading_from_total": false, "held": null, "id": "fy2027-approved/p37/r9", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 37, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,225,431", "dollars": 1225431, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,562,700", "dollars": 1562700, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,670,206", "dollars": 1670206, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 1, "printed": 1225431, "sum": 1225430 }, { "diff": -1, "printed": 1562700, "sum": 1562701 }, { "diff": 0, "printed": 1670206, "sum": 1670206 } ], "state": "within_rounding" }, "department": "HUMAN RESOURCES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "HUMAN RESOURCES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p38/r10", "label_as_printed": "Total HUMAN RESOURCES", "page": 38, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p37/r23", "fy2027-approved/p37/r24", "fy2027-approved/p37/r25", "fy2027-approved/p37/r26", "fy2027-approved/p37/r27", "fy2027-approved/p37/r28", "fy2027-approved/p37/r29", "fy2027-approved/p37/r30", "fy2027-approved/p37/r31", "fy2027-approved/p37/r32", "fy2027-approved/p37/r33", "fy2027-approved/p37/r34", "fy2027-approved/p37/r35", "fy2027-approved/p37/r36", "fy2027-approved/p37/r37", "fy2027-approved/p37/r38", "fy2027-approved/p38/r7", "fy2027-approved/p38/r8" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "750", "dollars": 750, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "HUMAN RESOURCES - OPIOID - STATE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "HUMAN RESOURCES - OPIOID - STATE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p38/r12", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 38, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "750", "dollars": 750, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 750, "sum": 750 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "HUMAN RESOURCES - OPIOID - STATE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "HUMAN RESOURCES - OPIOID - STATE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p38/r13", "label_as_printed": "Other Expenditures", "page": 38, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p38/r12" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "750", "dollars": 750, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 750, "sum": 750 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "HUMAN RESOURCES - OPIOID - STATE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "HUMAN RESOURCES - OPIOID - STATE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p38/r14", "label_as_printed": "Total HUMAN RESOURCES - OPIOID - STATE", "page": 38, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p38/r12" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53310", "book_id": "fy2027-approved", "cells": [ { "as_printed": "479,684", "dollars": 479684, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "300,000", "dollars": 300000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "400,000", "dollars": 400000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COUNTY ATTORNEY", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY ATTORNEY", "heading_from_total": false, "held": null, "id": "fy2027-approved/p38/r16", "label_as_printed": "LEGAL SERVICES", "page": 38, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "479,684", "dollars": 479684, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "300,000", "dollars": 300000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "400,000", "dollars": 400000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 479684, "sum": 479684 }, { "diff": 0, "printed": 300000, "sum": 300000 }, { "diff": 0, "printed": 400000, "sum": 400000 } ], "state": "exact" }, "department": "COUNTY ATTORNEY", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY ATTORNEY", "heading_from_total": false, "held": null, "id": "fy2027-approved/p38/r17", "label_as_printed": "Other Expenditures", "page": 38, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p38/r16" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "479,684", "dollars": 479684, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "300,000", "dollars": 300000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "400,000", "dollars": 400000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 479684, "sum": 479684 }, { "diff": 0, "printed": 300000, "sum": 300000 }, { "diff": 0, "printed": 400000, "sum": 400000 } ], "state": "exact" }, "department": "COUNTY ATTORNEY", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY ATTORNEY", "heading_from_total": false, "held": null, "id": "fy2027-approved/p38/r18", "label_as_printed": "Total COUNTY ATTORNEY", "page": 38, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p38/r16" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "775,680", "dollars": 775680, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,037,185", "dollars": 1037185, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "947,319", "dollars": 947319, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "ELECTION COMMISSION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ELECTION COMMISSION", "heading_from_total": false, "held": null, "id": "fy2027-approved/p38/r20", "label_as_printed": "Salaries & Benefits", "page": 38, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53070", "book_id": "fy2027-approved", "cells": [ { "as_printed": "781", "dollars": 781, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,300", "dollars": 1300, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "ELECTION COMMISSION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ELECTION COMMISSION", "heading_from_total": false, "held": null, "id": "fy2027-approved/p38/r21", "label_as_printed": "COMMUNICATION", "page": 38, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53320", "book_id": "fy2027-approved", "cells": [ { "as_printed": "4,683", "dollars": 4683, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "27,500", "dollars": 27500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "12,000", "dollars": 12000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "ELECTION COMMISSION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ELECTION COMMISSION", "heading_from_total": false, "held": null, "id": "fy2027-approved/p38/r22", "label_as_printed": "LEGAL NOTICE/RECORD/COURT COST", "page": 38, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53370", "book_id": "fy2027-approved", "cells": [ { "as_printed": "34,661", "dollars": 34661, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "36,400", "dollars": 36400, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "40,000", "dollars": 40000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "ELECTION COMMISSION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ELECTION COMMISSION", "heading_from_total": false, "held": null, "id": "fy2027-approved/p38/r23", "label_as_printed": "MAINT. & REPAIRS-OFFICE EQUIP.", "page": 38, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53480", "book_id": "fy2027-approved", "cells": [ { "as_printed": "25,000", "dollars": 25000, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "46,000", "dollars": 46000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "30,000", "dollars": 30000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "ELECTION COMMISSION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ELECTION COMMISSION", "heading_from_total": false, "held": null, "id": "fy2027-approved/p38/r24", "label_as_printed": "POSTAL CHARGES", "page": 38, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53490", "book_id": "fy2027-approved", "cells": [ { "as_printed": "12,072", "dollars": 12072, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "17,450", "dollars": 17450, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "11,000", "dollars": 11000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "ELECTION COMMISSION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ELECTION COMMISSION", "heading_from_total": false, "held": null, "id": "fy2027-approved/p38/r25", "label_as_printed": "PRINTING, STATIONARY & FORMS", "page": 38, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53510", "book_id": "fy2027-approved", "cells": [ { "as_printed": "7,640", "dollars": 7640, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "10,620", "dollars": 10620, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "8,000", "dollars": 8000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "ELECTION COMMISSION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ELECTION COMMISSION", "heading_from_total": false, "held": null, "id": "fy2027-approved/p38/r26", "label_as_printed": "RENTALS", "page": 38, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,068", "dollars": 1068, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,000", "dollars": 2000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,500", "dollars": 1500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "ELECTION COMMISSION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ELECTION COMMISSION", "heading_from_total": false, "held": null, "id": "fy2027-approved/p38/r27", "label_as_printed": "TRAVEL", "page": 38, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53560", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,200", "dollars": 1200, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "ELECTION COMMISSION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ELECTION COMMISSION", "heading_from_total": false, "held": null, "id": "fy2027-approved/p38/r28", "label_as_printed": "TUITION", "page": 38, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "26,200", "dollars": 26200, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "57,300", "dollars": 57300, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "41,900", "dollars": 41900, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "ELECTION COMMISSION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ELECTION COMMISSION", "heading_from_total": false, "held": null, "id": "fy2027-approved/p38/r29", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 38, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54110", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "ELECTION COMMISSION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ELECTION COMMISSION", "heading_from_total": false, "held": null, "id": "fy2027-approved/p38/r30", "label_as_printed": "DATA PROCESSING SUPPLIES", "page": 38, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54180", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "6,500", "dollars": 6500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "ELECTION COMMISSION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ELECTION COMMISSION", "heading_from_total": false, "held": null, "id": "fy2027-approved/p38/r31", "label_as_printed": "EQUIPMENT & MACHINERY PARTS", "page": 38, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54350", "book_id": "fy2027-approved", "cells": [ { "as_printed": "11,321", "dollars": 11321, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "12,000", "dollars": 12000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "10,000", "dollars": 10000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "ELECTION COMMISSION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ELECTION COMMISSION", "heading_from_total": false, "held": null, "id": "fy2027-approved/p38/r32", "label_as_printed": "OFFICE SUPPLIES", "page": 38, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "28,394", "dollars": 28394, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "18,255", "dollars": 18255, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "11,000", "dollars": 11000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "ELECTION COMMISSION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ELECTION COMMISSION", "heading_from_total": false, "held": null, "id": "fy2027-approved/p38/r33", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 38, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "151,821", "dollars": 151821, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "236,525", "dollars": 236525, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "169,900", "dollars": 169900, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 1, "printed": 151821, "sum": 151820 }, { "diff": 0, "printed": 236525, "sum": 236525 }, { "diff": 0, "printed": 169900, "sum": 169900 } ], "state": "within_rounding" }, "department": "ELECTION COMMISSION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ELECTION COMMISSION", "heading_from_total": false, "held": null, "id": "fy2027-approved/p38/r34", "label_as_printed": "Other Expenditures", "page": 38, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p38/r21", "fy2027-approved/p38/r22", "fy2027-approved/p38/r23", "fy2027-approved/p38/r24", "fy2027-approved/p38/r25", "fy2027-approved/p38/r26", "fy2027-approved/p38/r27", "fy2027-approved/p38/r28", "fy2027-approved/p38/r29", "fy2027-approved/p38/r30", "fy2027-approved/p38/r31", "fy2027-approved/p38/r32", "fy2027-approved/p38/r33" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57310", "book_id": "fy2027-approved", "cells": [ { "as_printed": "17,420", "dollars": 17420, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "8,700", "dollars": 8700, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "ELECTION COMMISSION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ELECTION COMMISSION", "heading_from_total": false, "held": null, "id": "fy2027-approved/p38/r35", "label_as_printed": "VOTING MACHINES", "page": 38, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "17,420", "dollars": 17420, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "8,700", "dollars": 8700, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 17420, "sum": 17420 }, { "diff": 0, "printed": 8700, "sum": 8700 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "ELECTION COMMISSION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ELECTION COMMISSION", "heading_from_total": false, "held": null, "id": "fy2027-approved/p38/r36", "label_as_printed": "Capital Expenditures", "page": 38, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p38/r35" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "944,921", "dollars": 944921, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,282,410", "dollars": 1282410, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,117,219", "dollars": 1117219, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 1, "printed": 944921, "sum": 944920 }, { "diff": 0, "printed": 1282410, "sum": 1282410 }, { "diff": 0, "printed": 1117219, "sum": 1117219 } ], "state": "within_rounding" }, "department": "ELECTION COMMISSION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ELECTION COMMISSION", "heading_from_total": false, "held": null, "id": "fy2027-approved/p38/r37", "label_as_printed": "Total ELECTION COMMISSION", "page": 38, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p38/r20", "fy2027-approved/p38/r21", "fy2027-approved/p38/r22", "fy2027-approved/p38/r23", "fy2027-approved/p38/r24", "fy2027-approved/p38/r25", "fy2027-approved/p38/r26", "fy2027-approved/p38/r27", "fy2027-approved/p38/r28", "fy2027-approved/p38/r29", "fy2027-approved/p38/r30", "fy2027-approved/p38/r31", "fy2027-approved/p38/r32", "fy2027-approved/p38/r33", "fy2027-approved/p38/r35" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "128,215", "dollars": 128215, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "513,871", "dollars": 513871, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "591,335", "dollars": 591335, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 128215, "sum": 128215 }, { "diff": 0, "printed": 513871, "sum": 513871 }, { "diff": 0, "printed": 591335, "sum": 591335 } ], "state": "exact" }, "department": "HUMAN RESOURCES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "HUMAN RESOURCES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p38/r6", "label_as_printed": "Other Expenditures", "page": 38, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p37/r24", "fy2027-approved/p37/r25", "fy2027-approved/p37/r26", "fy2027-approved/p37/r27", "fy2027-approved/p37/r28", "fy2027-approved/p37/r29", "fy2027-approved/p37/r30", "fy2027-approved/p37/r31", "fy2027-approved/p37/r32", "fy2027-approved/p37/r33", "fy2027-approved/p37/r34", "fy2027-approved/p37/r35", "fy2027-approved/p37/r36", "fy2027-approved/p37/r37", "fy2027-approved/p37/r38" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57090", "book_id": "fy2027-approved", "cells": [ { "as_printed": "22,250", "dollars": 22250, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "HUMAN RESOURCES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "HUMAN RESOURCES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p38/r7", "label_as_printed": "DATA PROCESSING EQUIPMENT", "page": 38, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57110", "book_id": "fy2027-approved", "cells": [ { "as_printed": "142,122", "dollars": 142122, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "5,271", "dollars": 5271, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "HUMAN RESOURCES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "HUMAN RESOURCES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p38/r8", "label_as_printed": "FURNITURE & FIXTURES", "page": 38, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "164,372", "dollars": 164372, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "5,271", "dollars": 5271, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 164372, "sum": 164372 }, { "diff": 0, "printed": 5271, "sum": 5271 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "HUMAN RESOURCES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "HUMAN RESOURCES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p38/r9", "label_as_printed": "Capital Expenditures", "page": 38, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p38/r7", "fy2027-approved/p38/r8" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53370", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "REGISTER OF DEEDS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "REGISTER OF DEEDS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p39/r10", "label_as_printed": "MAINT. & REPAIRS-OFFICE EQUIP.", "page": 39, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53480", "book_id": "fy2027-approved", "cells": [ { "as_printed": "297", "dollars": 297, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "REGISTER OF DEEDS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "REGISTER OF DEEDS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p39/r11", "label_as_printed": "POSTAL CHARGES", "page": 39, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53510", "book_id": "fy2027-approved", "cells": [ { "as_printed": "2,992", "dollars": 2992, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "4,500", "dollars": 4500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "4,500", "dollars": 4500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "REGISTER OF DEEDS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "REGISTER OF DEEDS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p39/r12", "label_as_printed": "RENTALS", "page": 39, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2027-approved", "cells": [ { "as_printed": "6,797", "dollars": 6797, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "7,000", "dollars": 7000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "7,000", "dollars": 7000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "REGISTER OF DEEDS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "REGISTER OF DEEDS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p39/r13", "label_as_printed": "TRAVEL", "page": 39, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53560", "book_id": "fy2027-approved", "cells": [ { "as_printed": "3,682", "dollars": 3682, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "4,800", "dollars": 4800, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "4,800", "dollars": 4800, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "REGISTER OF DEEDS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "REGISTER OF DEEDS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p39/r14", "label_as_printed": "TUITION", "page": 39, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "11,469", "dollars": 11469, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "9,800", "dollars": 9800, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "14,800", "dollars": 14800, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "REGISTER OF DEEDS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "REGISTER OF DEEDS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p39/r15", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 39, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54110", "book_id": "fy2027-approved", "cells": [ { "as_printed": "836", "dollars": 836, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "REGISTER OF DEEDS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "REGISTER OF DEEDS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p39/r16", "label_as_printed": "DATA PROCESSING SUPPLIES", "page": 39, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54140", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,977", "dollars": 1977, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,000", "dollars": 2000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "2,000", "dollars": 2000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "REGISTER OF DEEDS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "REGISTER OF DEEDS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p39/r17", "label_as_printed": "DUPLICATING SUPPLIES", "page": 39, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "11,862", "dollars": 11862, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "13,000", "dollars": 13000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "8,000", "dollars": 8000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "REGISTER OF DEEDS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "REGISTER OF DEEDS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p39/r18", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 39, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "152,978", "dollars": 152978, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "165,100", "dollars": 165100, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "165,100", "dollars": 165100, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -1, "printed": 152978, "sum": 152979 }, { "diff": 0, "printed": 165100, "sum": 165100 }, { "diff": 0, "printed": 165100, "sum": 165100 } ], "state": "within_rounding" }, "department": "REGISTER OF DEEDS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "REGISTER OF DEEDS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p39/r19", "label_as_printed": "Other Expenditures", "page": 39, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p39/r8", "fy2027-approved/p39/r9", "fy2027-approved/p39/r10", "fy2027-approved/p39/r11", "fy2027-approved/p39/r12", "fy2027-approved/p39/r13", "fy2027-approved/p39/r14", "fy2027-approved/p39/r15", "fy2027-approved/p39/r16", "fy2027-approved/p39/r17", "fy2027-approved/p39/r18" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57090", "book_id": "fy2027-approved", "cells": [ { "as_printed": "17,027", "dollars": 17027, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "20,000", "dollars": 20000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "20,000", "dollars": 20000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "REGISTER OF DEEDS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "REGISTER OF DEEDS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p39/r20", "label_as_printed": "DATA PROCESSING EQUIPMENT", "page": 39, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57110", "book_id": "fy2027-approved", "cells": [ { "as_printed": "72,700", "dollars": 72700, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "REGISTER OF DEEDS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "REGISTER OF DEEDS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p39/r21", "label_as_printed": "FURNITURE & FIXTURES", "page": 39, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "89,727", "dollars": 89727, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "20,000", "dollars": 20000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "20,000", "dollars": 20000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 89727, "sum": 89727 }, { "diff": 0, "printed": 20000, "sum": 20000 }, { "diff": 0, "printed": 20000, "sum": 20000 } ], "state": "exact" }, "department": "REGISTER OF DEEDS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "REGISTER OF DEEDS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p39/r22", "label_as_printed": "Capital Expenditures", "page": 39, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p39/r20", "fy2027-approved/p39/r21" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "923,207", "dollars": 923207, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,052,806", "dollars": 1052806, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,060,816", "dollars": 1060816, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -1, "printed": 923207, "sum": 923208 }, { "diff": 0, "printed": 1052806, "sum": 1052806 }, { "diff": 0, "printed": 1060816, "sum": 1060816 } ], "state": "within_rounding" }, "department": "REGISTER OF DEEDS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "REGISTER OF DEEDS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p39/r23", "label_as_printed": "Total REGISTER OF DEEDS", "page": 39, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p39/r7", "fy2027-approved/p39/r8", "fy2027-approved/p39/r9", "fy2027-approved/p39/r10", "fy2027-approved/p39/r11", "fy2027-approved/p39/r12", "fy2027-approved/p39/r13", "fy2027-approved/p39/r14", "fy2027-approved/p39/r15", "fy2027-approved/p39/r16", "fy2027-approved/p39/r17", "fy2027-approved/p39/r18", "fy2027-approved/p39/r20", "fy2027-approved/p39/r21" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53160", "book_id": "fy2027-approved", "cells": [ { "as_printed": "542,515", "dollars": 542515, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "654,911", "dollars": 654911, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "578,569", "dollars": 578569, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "PLANNING", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PLANNING", "heading_from_total": false, "held": null, "id": "fy2027-approved/p39/r25", "label_as_printed": "CONTRIBUTIONS", "page": 39, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "542,515", "dollars": 542515, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "654,911", "dollars": 654911, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "578,569", "dollars": 578569, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 542515, "sum": 542515 }, { "diff": 0, "printed": 654911, "sum": 654911 }, { "diff": 0, "printed": 578569, "sum": 578569 } ], "state": "exact" }, "department": "PLANNING", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PLANNING", "heading_from_total": false, "held": null, "id": "fy2027-approved/p39/r26", "label_as_printed": "Other Expenditures", "page": 39, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p39/r25" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "542,515", "dollars": 542515, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "654,911", "dollars": 654911, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "578,569", "dollars": 578569, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 542515, "sum": 542515 }, { "diff": 0, "printed": 654911, "sum": 654911 }, { "diff": 0, "printed": 578569, "sum": 578569 } ], "state": "exact" }, "department": "PLANNING", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PLANNING", "heading_from_total": false, "held": null, "id": "fy2027-approved/p39/r27", "label_as_printed": "Total PLANNING", "page": 39, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p39/r25" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "685,417", "dollars": 685417, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "843,674", "dollars": 843674, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "887,130", "dollars": 887130, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "BUILDING", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "BUILDING", "heading_from_total": false, "held": null, "id": "fy2027-approved/p39/r29", "label_as_printed": "Salaries & Benefits", "page": 39, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53070", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,957", "dollars": 1957, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "3,300", "dollars": 3300, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "3,300", "dollars": 3300, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "BUILDING", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "BUILDING", "heading_from_total": false, "held": null, "id": "fy2027-approved/p39/r30", "label_as_printed": "COMMUNICATION", "page": 39, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53200", "book_id": "fy2027-approved", "cells": [ { "as_printed": "816", "dollars": 816, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,050", "dollars": 1050, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,050", "dollars": 1050, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "BUILDING", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "BUILDING", "heading_from_total": false, "held": null, "id": "fy2027-approved/p39/r31", "label_as_printed": "DUES & MEMBERSHIPS", "page": 39, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53330", "book_id": "fy2027-approved", "cells": [ { "as_printed": "140", "dollars": 140, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "280", "dollars": 280, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "280", "dollars": 280, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "BUILDING", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "BUILDING", "heading_from_total": false, "held": null, "id": "fy2027-approved/p39/r32", "label_as_printed": "LICENSES", "page": 39, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53380", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,170", "dollars": 1170, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,500", "dollars": 1500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,400", "dollars": 1400, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "BUILDING", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "BUILDING", "heading_from_total": false, "held": null, "id": "fy2027-approved/p39/r33", "label_as_printed": "MAINT. & REPAIRS-VEHICLES", "page": 39, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53480", "book_id": "fy2027-approved", "cells": [ { "as_printed": "15", "dollars": 15, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "100", "dollars": 100, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "100", "dollars": 100, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "BUILDING", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "BUILDING", "heading_from_total": false, "held": null, "id": "fy2027-approved/p39/r34", "label_as_printed": "POSTAL CHARGES", "page": 39, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53510", "book_id": "fy2027-approved", "cells": [ { "as_printed": "839", "dollars": 839, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "900", "dollars": 900, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "900", "dollars": 900, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "BUILDING", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "BUILDING", "heading_from_total": false, "held": null, "id": "fy2027-approved/p39/r35", "label_as_printed": "RENTALS", "page": 39, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2027-approved", "cells": [ { "as_printed": "4,782", "dollars": 4782, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "5,200", "dollars": 5200, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "5,200", "dollars": 5200, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "BUILDING", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "BUILDING", "heading_from_total": false, "held": null, "id": "fy2027-approved/p39/r36", "label_as_printed": "TRAVEL", "page": 39, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53560", "book_id": "fy2027-approved", "cells": [ { "as_printed": "2,430", "dollars": 2430, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "4,000", "dollars": 4000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "4,000", "dollars": 4000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "BUILDING", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "BUILDING", "heading_from_total": false, "held": null, "id": "fy2027-approved/p39/r37", "label_as_printed": "TUITION", "page": 39, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "41,032", "dollars": 41032, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "40,000", "dollars": 40000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "40,000", "dollars": 40000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "BUILDING", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "BUILDING", "heading_from_total": false, "held": null, "id": "fy2027-approved/p39/r38", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 39, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "680,502", "dollars": 680502, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "867,706", "dollars": 867706, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "875,716", "dollars": 875716, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "REGISTER OF DEEDS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "REGISTER OF DEEDS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p39/r7", "label_as_printed": "Salaries & Benefits", "page": 39, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53170", "book_id": "fy2027-approved", "cells": [ { "as_printed": "110,450", "dollars": 110450, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "116,200", "dollars": 116200, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "116,200", "dollars": 116200, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "REGISTER OF DEEDS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "REGISTER OF DEEDS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p39/r8", "label_as_printed": "DATA PROCESSING SERVICES", "page": 39, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53200", "book_id": "fy2027-approved", "cells": [ { "as_printed": "2,617", "dollars": 2617, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,800", "dollars": 2800, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "2,800", "dollars": 2800, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "REGISTER OF DEEDS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "REGISTER OF DEEDS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p39/r9", "label_as_printed": "DUES & MEMBERSHIPS", "page": 39, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57180", "book_id": "fy2027-approved", "cells": [ { "as_printed": "41,405", "dollars": 41405, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "BUILDING", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "BUILDING", "heading_from_total": false, "held": null, "id": "fy2027-approved/p40/r10", "label_as_printed": "MOTOR VEHICLES", "page": 40, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "25,000", "dollars": 25000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "BUILDING", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "BUILDING", "heading_from_total": false, "held": null, "id": "fy2027-approved/p40/r11", "label_as_printed": "OTHER CAPITAL OUTLAY", "page": 40, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "41,405", "dollars": 41405, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "25,000", "dollars": 25000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 41405, "sum": 41405 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 25000, "sum": 25000 } ], "state": "exact" }, "department": "BUILDING", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "BUILDING", "heading_from_total": false, "held": null, "id": "fy2027-approved/p40/r12", "label_as_printed": "Capital Expenditures", "page": 40, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p40/r10", "fy2027-approved/p40/r11" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "783,701", "dollars": 783701, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "903,844", "dollars": 903844, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "972,300", "dollars": 972300, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 1, "printed": 783701, "sum": 783700 }, { "diff": 0, "printed": 903844, "sum": 903844 }, { "diff": 0, "printed": 972300, "sum": 972300 } ], "state": "within_rounding" }, "department": "BUILDING", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "BUILDING", "heading_from_total": false, "held": null, "id": "fy2027-approved/p40/r13", "label_as_printed": "Total BUILDING", "page": 40, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p39/r29", "fy2027-approved/p39/r30", "fy2027-approved/p39/r31", "fy2027-approved/p39/r32", "fy2027-approved/p39/r33", "fy2027-approved/p39/r34", "fy2027-approved/p39/r35", "fy2027-approved/p39/r36", "fy2027-approved/p39/r37", "fy2027-approved/p39/r38", "fy2027-approved/p40/r6", "fy2027-approved/p40/r7", "fy2027-approved/p40/r8", "fy2027-approved/p40/r10", "fy2027-approved/p40/r11" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,454,506", "dollars": 1454506, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,571,031", "dollars": 1571031, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,628,817", "dollars": 1628817, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "CODES COMPLIANCE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CODES COMPLIANCE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p40/r15", "label_as_printed": "Salaries & Benefits", "page": 40, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53070", "book_id": "fy2027-approved", "cells": [ { "as_printed": "10,557", "dollars": 10557, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "11,260", "dollars": 11260, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "11,260", "dollars": 11260, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "CODES COMPLIANCE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CODES COMPLIANCE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p40/r16", "label_as_printed": "COMMUNICATION", "page": 40, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53120", "book_id": "fy2027-approved", "cells": [ { "as_printed": "2,100", "dollars": 2100, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "5,000", "dollars": 5000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "4,000", "dollars": 4000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "CODES COMPLIANCE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CODES COMPLIANCE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p40/r17", "label_as_printed": "CONTRACTS - PRIVATE AGENCIES", "page": 40, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53200", "book_id": "fy2027-approved", "cells": [ { "as_printed": "2,500", "dollars": 2500, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "3,500", "dollars": 3500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "3,500", "dollars": 3500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "CODES COMPLIANCE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CODES COMPLIANCE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p40/r18", "label_as_printed": "DUES & MEMBERSHIPS", "page": 40, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53320", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,565", "dollars": 1565, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,500", "dollars": 2500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "2,500", "dollars": 2500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "CODES COMPLIANCE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CODES COMPLIANCE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p40/r19", "label_as_printed": "LEGAL NOTICE/RECORD/COURT COST", "page": 40, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53380", "book_id": "fy2027-approved", "cells": [ { "as_printed": "7,265", "dollars": 7265, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "10,000", "dollars": 10000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "10,000", "dollars": 10000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "CODES COMPLIANCE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CODES COMPLIANCE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p40/r20", "label_as_printed": "MAINT. & REPAIRS-VEHICLES", "page": 40, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53480", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,155", "dollars": 1155, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "CODES COMPLIANCE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CODES COMPLIANCE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p40/r21", "label_as_printed": "POSTAL CHARGES", "page": 40, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53510", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,482", "dollars": 1482, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "5,000", "dollars": 5000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "2,500", "dollars": 2500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "CODES COMPLIANCE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CODES COMPLIANCE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p40/r22", "label_as_printed": "RENTALS", "page": 40, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2027-approved", "cells": [ { "as_printed": "2,133", "dollars": 2133, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,000", "dollars": 2000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "2,000", "dollars": 2000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "CODES COMPLIANCE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CODES COMPLIANCE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p40/r23", "label_as_printed": "TRAVEL", "page": 40, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53560", "book_id": "fy2027-approved", "cells": [ { "as_printed": "5,095", "dollars": 5095, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "5,500", "dollars": 5500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "5,500", "dollars": 5500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "CODES COMPLIANCE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CODES COMPLIANCE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p40/r24", "label_as_printed": "TUITION", "page": 40, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53610", "book_id": "fy2027-approved", "cells": [ { "as_printed": "3,460", "dollars": 3460, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "3,460", "dollars": 3460, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "3,460", "dollars": 3460, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "CODES COMPLIANCE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CODES COMPLIANCE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p40/r25", "label_as_printed": "PERMITS", "page": 40, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "365", "dollars": 365, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "2,000", "dollars": 2000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "CODES COMPLIANCE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CODES COMPLIANCE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p40/r26", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 40, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54250", "book_id": "fy2027-approved", "cells": [ { "as_printed": "14,314", "dollars": 14314, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "17,000", "dollars": 17000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "17,000", "dollars": 17000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "CODES COMPLIANCE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CODES COMPLIANCE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p40/r27", "label_as_printed": "GASOLINE", "page": 40, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54320", "book_id": "fy2027-approved", "cells": [ { "as_printed": "2,569", "dollars": 2569, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,500", "dollars": 2500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "2,500", "dollars": 2500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "CODES COMPLIANCE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CODES COMPLIANCE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p40/r28", "label_as_printed": "LIBRARY BOOKS/MEDIA", "page": 40, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54350", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,727", "dollars": 1727, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,000", "dollars": 2000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "2,000", "dollars": 2000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "CODES COMPLIANCE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CODES COMPLIANCE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p40/r29", "label_as_printed": "OFFICE SUPPLIES", "page": 40, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54510", "book_id": "fy2027-approved", "cells": [ { "as_printed": "2,666", "dollars": 2666, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,950", "dollars": 2950, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "2,950", "dollars": 2950, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "CODES COMPLIANCE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CODES COMPLIANCE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p40/r30", "label_as_printed": "UNIFORMS", "page": 40, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,797", "dollars": 1797, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,000", "dollars": 2000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "2,000", "dollars": 2000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "CODES COMPLIANCE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CODES COMPLIANCE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p40/r31", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 40, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "60,750", "dollars": 60750, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "78,670", "dollars": 78670, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "74,170", "dollars": 74170, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 60750, "sum": 60750 }, { "diff": 0, "printed": 78670, "sum": 78670 }, { "diff": 0, "printed": 74170, "sum": 74170 } ], "state": "exact" }, "department": "CODES COMPLIANCE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CODES COMPLIANCE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p40/r32", "label_as_printed": "Other Expenditures", "page": 40, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p40/r16", "fy2027-approved/p40/r17", "fy2027-approved/p40/r18", "fy2027-approved/p40/r19", "fy2027-approved/p40/r20", "fy2027-approved/p40/r21", "fy2027-approved/p40/r22", "fy2027-approved/p40/r23", "fy2027-approved/p40/r24", "fy2027-approved/p40/r25", "fy2027-approved/p40/r26", "fy2027-approved/p40/r27", "fy2027-approved/p40/r28", "fy2027-approved/p40/r29", "fy2027-approved/p40/r30", "fy2027-approved/p40/r31" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57110", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "10,000", "dollars": 10000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "CODES COMPLIANCE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CODES COMPLIANCE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p40/r33", "label_as_printed": "FURNITURE & FIXTURES", "page": 40, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57180", "book_id": "fy2027-approved", "cells": [ { "as_printed": "40,643", "dollars": 40643, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "25,981", "dollars": 25981, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "90,000", "dollars": 90000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "CODES COMPLIANCE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CODES COMPLIANCE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p40/r34", "label_as_printed": "MOTOR VEHICLES", "page": 40, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57190", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "6,100", "dollars": 6100, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "CODES COMPLIANCE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CODES COMPLIANCE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p40/r35", "label_as_printed": "OFFICE EQUIPMENT", "page": 40, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "40,643", "dollars": 40643, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "42,081", "dollars": 42081, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "90,000", "dollars": 90000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 40643, "sum": 40643 }, { "diff": 0, "printed": 42081, "sum": 42081 }, { "diff": 0, "printed": 90000, "sum": 90000 } ], "state": "exact" }, "department": "CODES COMPLIANCE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CODES COMPLIANCE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p40/r36", "label_as_printed": "Capital Expenditures", "page": 40, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p40/r33", "fy2027-approved/p40/r34", "fy2027-approved/p40/r35" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,555,900", "dollars": 1555900, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,691,782", "dollars": 1691782, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,792,987", "dollars": 1792987, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 1, "printed": 1555900, "sum": 1555899 }, { "diff": 0, "printed": 1691782, "sum": 1691782 }, { "diff": 0, "printed": 1792987, "sum": 1792987 } ], "state": "within_rounding" }, "department": "CODES COMPLIANCE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CODES COMPLIANCE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p40/r37", "label_as_printed": "Total CODES COMPLIANCE", "page": 40, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p40/r15", "fy2027-approved/p40/r16", "fy2027-approved/p40/r17", "fy2027-approved/p40/r18", "fy2027-approved/p40/r19", "fy2027-approved/p40/r20", "fy2027-approved/p40/r21", "fy2027-approved/p40/r22", "fy2027-approved/p40/r23", "fy2027-approved/p40/r24", "fy2027-approved/p40/r25", "fy2027-approved/p40/r26", "fy2027-approved/p40/r27", "fy2027-approved/p40/r28", "fy2027-approved/p40/r29", "fy2027-approved/p40/r30", "fy2027-approved/p40/r31", "fy2027-approved/p40/r33", "fy2027-approved/p40/r34", "fy2027-approved/p40/r35" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54250", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,646", "dollars": 1646, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,800", "dollars": 1800, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,800", "dollars": 1800, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "BUILDING", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "BUILDING", "heading_from_total": false, "held": null, "id": "fy2027-approved/p40/r6", "label_as_printed": "GASOLINE", "page": 40, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54350", "book_id": "fy2027-approved", "cells": [ { "as_printed": "472", "dollars": 472, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "400", "dollars": 400, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "BUILDING", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "BUILDING", "heading_from_total": false, "held": null, "id": "fy2027-approved/p40/r7", "label_as_printed": "OFFICE SUPPLIES", "page": 40, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,579", "dollars": 1579, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,640", "dollars": 1640, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,640", "dollars": 1640, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "BUILDING", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "BUILDING", "heading_from_total": false, "held": null, "id": "fy2027-approved/p40/r8", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 40, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "56,879", "dollars": 56879, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "60,170", "dollars": 60170, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "60,170", "dollars": 60170, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 1, "printed": 56879, "sum": 56878 }, { "diff": 0, "printed": 60170, "sum": 60170 }, { "diff": 0, "printed": 60170, "sum": 60170 } ], "state": "within_rounding" }, "department": "BUILDING", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "BUILDING", "heading_from_total": false, "held": null, "id": "fy2027-approved/p40/r9", "label_as_printed": "Other Expenditures", "page": 40, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p39/r30", "fy2027-approved/p39/r31", "fy2027-approved/p39/r32", "fy2027-approved/p39/r33", "fy2027-approved/p39/r34", "fy2027-approved/p39/r35", "fy2027-approved/p39/r36", "fy2027-approved/p39/r37", "fy2027-approved/p39/r38", "fy2027-approved/p40/r6", "fy2027-approved/p40/r7", "fy2027-approved/p40/r8" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "24,000", "dollars": 24000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 24000, "sum": 24000 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "GEOGRAPHICAL INFO SYSTEMS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "GEOGRAPHICAL INFO SYSTEMS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p41/r10", "label_as_printed": "Capital Expenditures", "page": 41, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p41/r9" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "303,252", "dollars": 303252, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "424,263", "dollars": 424263, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "316,330", "dollars": 316330, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 303252, "sum": 303252 }, { "diff": 0, "printed": 424263, "sum": 424263 }, { "diff": 0, "printed": 316330, "sum": 316330 } ], "state": "exact" }, "department": "GEOGRAPHICAL INFO SYSTEMS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "GEOGRAPHICAL INFO SYSTEMS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p41/r11", "label_as_printed": "Total GEOGRAPHICAL INFO SYSTEMS", "page": 41, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p41/r7", "fy2027-approved/p41/r9" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "434,741", "dollars": 434741, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "467,780", "dollars": 467780, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "461,813", "dollars": 461813, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COUNTY BUILDINGS - PUBLIC SAFETY COMPLEX", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY BUILDINGS - PUBLIC SAFETY COMPLEX", "heading_from_total": false, "held": null, "id": "fy2027-approved/p41/r13", "label_as_printed": "Salaries & Benefits", "page": 41, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53070", "book_id": "fy2027-approved", "cells": [ { "as_printed": "704", "dollars": 704, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COUNTY BUILDINGS - PUBLIC SAFETY COMPLEX", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY BUILDINGS - PUBLIC SAFETY COMPLEX", "heading_from_total": false, "held": null, "id": "fy2027-approved/p41/r14", "label_as_printed": "COMMUNICATION", "page": 41, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53340", "book_id": "fy2027-approved", "cells": [ { "as_printed": "10,222", "dollars": 10222, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "10,500", "dollars": 10500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "13,300", "dollars": 13300, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COUNTY BUILDINGS - PUBLIC SAFETY COMPLEX", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY BUILDINGS - PUBLIC SAFETY COMPLEX", "heading_from_total": false, "held": null, "id": "fy2027-approved/p41/r15", "label_as_printed": "MAINTENANCE AGREEMENTS", "page": 41, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53350", "book_id": "fy2027-approved", "cells": [ { "as_printed": "16,824", "dollars": 16824, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "19,300", "dollars": 19300, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "17,500", "dollars": 17500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COUNTY BUILDINGS - PUBLIC SAFETY COMPLEX", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY BUILDINGS - PUBLIC SAFETY COMPLEX", "heading_from_total": false, "held": null, "id": "fy2027-approved/p41/r16", "label_as_printed": "MAINT. & REPAIRS-BUILDING", "page": 41, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53360", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,147", "dollars": 1147, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,500", "dollars": 2500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "2,500", "dollars": 2500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COUNTY BUILDINGS - PUBLIC SAFETY COMPLEX", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY BUILDINGS - PUBLIC SAFETY COMPLEX", "heading_from_total": false, "held": null, "id": "fy2027-approved/p41/r17", "label_as_printed": "MAINT. & REPAIRS-EQUIPMENT", "page": 41, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53380", "book_id": "fy2027-approved", "cells": [ { "as_printed": "3,367", "dollars": 3367, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "600", "dollars": 600, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "3,300", "dollars": 3300, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COUNTY BUILDINGS - PUBLIC SAFETY COMPLEX", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY BUILDINGS - PUBLIC SAFETY COMPLEX", "heading_from_total": false, "held": null, "id": "fy2027-approved/p41/r18", "label_as_printed": "MAINT. & REPAIRS-VEHICLES", "page": 41, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53470", "book_id": "fy2027-approved", "cells": [ { "as_printed": "480", "dollars": 480, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COUNTY BUILDINGS - PUBLIC SAFETY COMPLEX", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY BUILDINGS - PUBLIC SAFETY COMPLEX", "heading_from_total": false, "held": null, "id": "fy2027-approved/p41/r19", "label_as_printed": "PEST CONTROL", "page": 41, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53510", "book_id": "fy2027-approved", "cells": [ { "as_printed": "23,430", "dollars": 23430, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "25,500", "dollars": 25500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "20,000", "dollars": 20000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COUNTY BUILDINGS - PUBLIC SAFETY COMPLEX", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY BUILDINGS - PUBLIC SAFETY COMPLEX", "heading_from_total": false, "held": null, "id": "fy2027-approved/p41/r20", "label_as_printed": "RENTALS", "page": 41, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COUNTY BUILDINGS - PUBLIC SAFETY COMPLEX", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY BUILDINGS - PUBLIC SAFETY COMPLEX", "heading_from_total": false, "held": null, "id": "fy2027-approved/p41/r21", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 41, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54100", "book_id": "fy2027-approved", "cells": [ { "as_printed": "12,872", "dollars": 12872, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "10,000", "dollars": 10000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "10,000", "dollars": 10000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COUNTY BUILDINGS - PUBLIC SAFETY COMPLEX", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY BUILDINGS - PUBLIC SAFETY COMPLEX", "heading_from_total": false, "held": null, "id": "fy2027-approved/p41/r22", "label_as_printed": "CUSTODIAL SUPPLIES", "page": 41, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54120", "book_id": "fy2027-approved", "cells": [ { "as_printed": "244", "dollars": 244, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "300", "dollars": 300, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "300", "dollars": 300, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COUNTY BUILDINGS - PUBLIC SAFETY COMPLEX", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY BUILDINGS - PUBLIC SAFETY COMPLEX", "heading_from_total": false, "held": null, "id": "fy2027-approved/p41/r23", "label_as_printed": "DIESEL FUEL", "page": 41, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54130", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,583", "dollars": 1583, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,700", "dollars": 1700, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,700", "dollars": 1700, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COUNTY BUILDINGS - PUBLIC SAFETY COMPLEX", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY BUILDINGS - PUBLIC SAFETY COMPLEX", "heading_from_total": false, "held": null, "id": "fy2027-approved/p41/r24", "label_as_printed": "DRUGS & MEDICAL SUPPLIES", "page": 41, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54150", "book_id": "fy2027-approved", "cells": [ { "as_printed": "67,591", "dollars": 67591, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "67,000", "dollars": 67000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "67,000", "dollars": 67000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COUNTY BUILDINGS - PUBLIC SAFETY COMPLEX", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY BUILDINGS - PUBLIC SAFETY COMPLEX", "heading_from_total": false, "held": null, "id": "fy2027-approved/p41/r25", "label_as_printed": "ELECTRICITY", "page": 41, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54170", "book_id": "fy2027-approved", "cells": [ { "as_printed": "159", "dollars": 159, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COUNTY BUILDINGS - PUBLIC SAFETY COMPLEX", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY BUILDINGS - PUBLIC SAFETY COMPLEX", "heading_from_total": false, "held": null, "id": "fy2027-approved/p41/r26", "label_as_printed": "EQUIPMENT PARTS - LIGHT", "page": 41, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54250", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,319", "dollars": 1319, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,300", "dollars": 1300, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,300", "dollars": 1300, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COUNTY BUILDINGS - PUBLIC SAFETY COMPLEX", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY BUILDINGS - PUBLIC SAFETY COMPLEX", "heading_from_total": false, "held": null, "id": "fy2027-approved/p41/r27", "label_as_printed": "GASOLINE", "page": 41, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54340", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,615", "dollars": 1615, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,100", "dollars": 1100, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,100", "dollars": 1100, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COUNTY BUILDINGS - PUBLIC SAFETY COMPLEX", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY BUILDINGS - PUBLIC SAFETY COMPLEX", "heading_from_total": false, "held": null, "id": "fy2027-approved/p41/r28", "label_as_printed": "NATURAL GAS", "page": 41, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54500", "book_id": "fy2027-approved", "cells": [ { "as_printed": "751", "dollars": 751, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "700", "dollars": 700, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "700", "dollars": 700, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COUNTY BUILDINGS - PUBLIC SAFETY COMPLEX", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY BUILDINGS - PUBLIC SAFETY COMPLEX", "heading_from_total": false, "held": null, "id": "fy2027-approved/p41/r29", "label_as_printed": "TIRES & TUBES", "page": 41, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54510", "book_id": "fy2027-approved", "cells": [ { "as_printed": "2,256", "dollars": 2256, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,000", "dollars": 2000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "2,000", "dollars": 2000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COUNTY BUILDINGS - PUBLIC SAFETY COMPLEX", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY BUILDINGS - PUBLIC SAFETY COMPLEX", "heading_from_total": false, "held": null, "id": "fy2027-approved/p41/r30", "label_as_printed": "UNIFORMS", "page": 41, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54540", "book_id": "fy2027-approved", "cells": [ { "as_printed": "5,550", "dollars": 5550, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "5,400", "dollars": 5400, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "5,400", "dollars": 5400, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COUNTY BUILDINGS - PUBLIC SAFETY COMPLEX", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY BUILDINGS - PUBLIC SAFETY COMPLEX", "heading_from_total": false, "held": null, "id": "fy2027-approved/p41/r31", "label_as_printed": "WATER & SEWER", "page": 41, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "11,872", "dollars": 11872, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "14,600", "dollars": 14600, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "14,600", "dollars": 14600, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COUNTY BUILDINGS - PUBLIC SAFETY COMPLEX", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY BUILDINGS - PUBLIC SAFETY COMPLEX", "heading_from_total": false, "held": null, "id": "fy2027-approved/p41/r32", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 41, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "161,985", "dollars": 161985, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "165,000", "dollars": 165000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "163,200", "dollars": 163200, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -1, "printed": 161985, "sum": 161986 }, { "diff": 0, "printed": 165000, "sum": 165000 }, { "diff": 0, "printed": 163200, "sum": 163200 } ], "state": "within_rounding" }, "department": "COUNTY BUILDINGS - PUBLIC SAFETY COMPLEX", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY BUILDINGS - PUBLIC SAFETY COMPLEX", "heading_from_total": false, "held": null, "id": "fy2027-approved/p41/r33", "label_as_printed": "Other Expenditures", "page": 41, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p41/r14", "fy2027-approved/p41/r15", "fy2027-approved/p41/r16", "fy2027-approved/p41/r17", "fy2027-approved/p41/r18", "fy2027-approved/p41/r19", "fy2027-approved/p41/r20", "fy2027-approved/p41/r21", "fy2027-approved/p41/r22", "fy2027-approved/p41/r23", "fy2027-approved/p41/r24", "fy2027-approved/p41/r25", "fy2027-approved/p41/r26", "fy2027-approved/p41/r27", "fy2027-approved/p41/r28", "fy2027-approved/p41/r29", "fy2027-approved/p41/r30", "fy2027-approved/p41/r31", "fy2027-approved/p41/r32" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57070", "book_id": "fy2027-approved", "cells": [ { "as_printed": "12,604", "dollars": 12604, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "14,332", "dollars": 14332, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COUNTY BUILDINGS - PUBLIC SAFETY COMPLEX", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY BUILDINGS - PUBLIC SAFETY COMPLEX", "heading_from_total": false, "held": null, "id": "fy2027-approved/p41/r34", "label_as_printed": "BUILDING IMPROVEMENTS", "page": 41, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57120", "book_id": "fy2027-approved", "cells": [ { "as_printed": "37,300", "dollars": 37300, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COUNTY BUILDINGS - PUBLIC SAFETY COMPLEX", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY BUILDINGS - PUBLIC SAFETY COMPLEX", "heading_from_total": false, "held": null, "id": "fy2027-approved/p41/r35", "label_as_printed": "HEATING/AIR CONDITIONING EQUIP", "page": 41, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "49,904", "dollars": 49904, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "14,332", "dollars": 14332, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 49904, "sum": 49904 }, { "diff": 0, "printed": 14332, "sum": 14332 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "COUNTY BUILDINGS - PUBLIC SAFETY COMPLEX", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY BUILDINGS - PUBLIC SAFETY COMPLEX", "heading_from_total": false, "held": null, "id": "fy2027-approved/p41/r36", "label_as_printed": "Capital Expenditures", "page": 41, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p41/r34", "fy2027-approved/p41/r35" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "646,630", "dollars": 646630, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "647,112", "dollars": 647112, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "625,013", "dollars": 625013, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -1, "printed": 646630, "sum": 646631 }, { "diff": 0, "printed": 647112, "sum": 647112 }, { "diff": 0, "printed": 625013, "sum": 625013 } ], "state": "within_rounding" }, "department": "COUNTY BUILDINGS - PUBLIC SAFETY COMPLEX", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY BUILDINGS - PUBLIC SAFETY COMPLEX", "heading_from_total": false, "held": null, "id": "fy2027-approved/p41/r37", "label_as_printed": "Total COUNTY BUILDINGS - PUBLIC SAFETY COMPLEX", "page": 41, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p41/r13", "fy2027-approved/p41/r14", "fy2027-approved/p41/r15", "fy2027-approved/p41/r16", "fy2027-approved/p41/r17", "fy2027-approved/p41/r18", "fy2027-approved/p41/r19", "fy2027-approved/p41/r20", "fy2027-approved/p41/r21", "fy2027-approved/p41/r22", "fy2027-approved/p41/r23", "fy2027-approved/p41/r24", "fy2027-approved/p41/r25", "fy2027-approved/p41/r26", "fy2027-approved/p41/r27", "fy2027-approved/p41/r28", "fy2027-approved/p41/r29", "fy2027-approved/p41/r30", "fy2027-approved/p41/r31", "fy2027-approved/p41/r32", "fy2027-approved/p41/r34", "fy2027-approved/p41/r35" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53090", "book_id": "fy2027-approved", "cells": [ { "as_printed": "303,252", "dollars": 303252, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "400,263", "dollars": 400263, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "316,330", "dollars": 316330, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "GEOGRAPHICAL INFO SYSTEMS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "GEOGRAPHICAL INFO SYSTEMS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p41/r7", "label_as_printed": "CONTRACTS -GOVERNMENT AGENCY", "page": 41, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "303,252", "dollars": 303252, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "400,263", "dollars": 400263, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "316,330", "dollars": 316330, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 303252, "sum": 303252 }, { "diff": 0, "printed": 400263, "sum": 400263 }, { "diff": 0, "printed": 316330, "sum": 316330 } ], "state": "exact" }, "department": "GEOGRAPHICAL INFO SYSTEMS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "GEOGRAPHICAL INFO SYSTEMS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p41/r8", "label_as_printed": "Other Expenditures", "page": 41, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p41/r7" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57090", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "24,000", "dollars": 24000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "GEOGRAPHICAL INFO SYSTEMS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "GEOGRAPHICAL INFO SYSTEMS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p41/r9", "label_as_printed": "DATA PROCESSING EQUIPMENT", "page": 41, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "16,736", "dollars": 16736, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "77,581", "dollars": 77581, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "74,150", "dollars": 74150, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COUNTY BUILDINGS - PSCII", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY BUILDINGS - PSCII", "heading_from_total": false, "held": null, "id": "fy2027-approved/p42/r10", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 42, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54100", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,516", "dollars": 1516, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,000", "dollars": 2000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "2,000", "dollars": 2000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COUNTY BUILDINGS - PSCII", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY BUILDINGS - PSCII", "heading_from_total": false, "held": null, "id": "fy2027-approved/p42/r11", "label_as_printed": "CUSTODIAL SUPPLIES", "page": 42, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54150", "book_id": "fy2027-approved", "cells": [ { "as_printed": "13,514", "dollars": 13514, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "12,000", "dollars": 12000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "12,000", "dollars": 12000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COUNTY BUILDINGS - PSCII", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY BUILDINGS - PSCII", "heading_from_total": false, "held": null, "id": "fy2027-approved/p42/r12", "label_as_printed": "ELECTRICITY", "page": 42, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54250", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,241", "dollars": 1241, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COUNTY BUILDINGS - PSCII", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY BUILDINGS - PSCII", "heading_from_total": false, "held": null, "id": "fy2027-approved/p42/r13", "label_as_printed": "GASOLINE", "page": 42, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54420", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,434", "dollars": 1434, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "3,500", "dollars": 3500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "3,500", "dollars": 3500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COUNTY BUILDINGS - PSCII", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY BUILDINGS - PSCII", "heading_from_total": false, "held": null, "id": "fy2027-approved/p42/r14", "label_as_printed": "PROPANE GAS", "page": 42, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54540", "book_id": "fy2027-approved", "cells": [ { "as_printed": "3,068", "dollars": 3068, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,500", "dollars": 2500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "2,500", "dollars": 2500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COUNTY BUILDINGS - PSCII", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY BUILDINGS - PSCII", "heading_from_total": false, "held": null, "id": "fy2027-approved/p42/r15", "label_as_printed": "WATER & SEWER", "page": 42, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "3,516", "dollars": 3516, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "9,050", "dollars": 9050, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "9,050", "dollars": 9050, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COUNTY BUILDINGS - PSCII", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY BUILDINGS - PSCII", "heading_from_total": false, "held": null, "id": "fy2027-approved/p42/r16", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 42, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "42,395", "dollars": 42395, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "110,031", "dollars": 110031, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "106,600", "dollars": 106600, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 42395, "sum": 42395 }, { "diff": 0, "printed": 110031, "sum": 110031 }, { "diff": 0, "printed": 106600, "sum": 106600 } ], "state": "exact" }, "department": "COUNTY BUILDINGS - PSCII", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY BUILDINGS - PSCII", "heading_from_total": false, "held": null, "id": "fy2027-approved/p42/r17", "label_as_printed": "Other Expenditures", "page": 42, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p42/r7", "fy2027-approved/p42/r8", "fy2027-approved/p42/r9", "fy2027-approved/p42/r10", "fy2027-approved/p42/r11", "fy2027-approved/p42/r12", "fy2027-approved/p42/r13", "fy2027-approved/p42/r14", "fy2027-approved/p42/r15", "fy2027-approved/p42/r16" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "42,395", "dollars": 42395, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "110,031", "dollars": 110031, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "106,600", "dollars": 106600, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 42395, "sum": 42395 }, { "diff": 0, "printed": 110031, "sum": 110031 }, { "diff": 0, "printed": 106600, "sum": 106600 } ], "state": "exact" }, "department": "COUNTY BUILDINGS - PSCII", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY BUILDINGS - PSCII", "heading_from_total": false, "held": null, "id": "fy2027-approved/p42/r18", "label_as_printed": "Total COUNTY BUILDINGS - PSCII", "page": 42, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p42/r7", "fy2027-approved/p42/r8", "fy2027-approved/p42/r9", "fy2027-approved/p42/r10", "fy2027-approved/p42/r11", "fy2027-approved/p42/r12", "fy2027-approved/p42/r13", "fy2027-approved/p42/r14", "fy2027-approved/p42/r15", "fy2027-approved/p42/r16" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53070", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "4,200", "dollars": 4200, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COUNTY BUILDINGS - COMMUNICATION TOWERS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY BUILDINGS - COMMUNICATION TOWERS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p42/r20", "label_as_printed": "COMMUNICATION", "page": 42, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53470", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "900", "dollars": 900, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COUNTY BUILDINGS - COMMUNICATION TOWERS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY BUILDINGS - COMMUNICATION TOWERS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p42/r21", "label_as_printed": "PEST CONTROL", "page": 42, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53510", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "6,000", "dollars": 6000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COUNTY BUILDINGS - COMMUNICATION TOWERS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY BUILDINGS - COMMUNICATION TOWERS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p42/r22", "label_as_printed": "RENTALS", "page": 42, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54150", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "34,000", "dollars": 34000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COUNTY BUILDINGS - COMMUNICATION TOWERS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY BUILDINGS - COMMUNICATION TOWERS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p42/r23", "label_as_printed": "ELECTRICITY", "page": 42, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54420", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "10,000", "dollars": 10000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COUNTY BUILDINGS - COMMUNICATION TOWERS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY BUILDINGS - COMMUNICATION TOWERS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p42/r24", "label_as_printed": "PROPANE GAS", "page": 42, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "3,200", "dollars": 3200, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COUNTY BUILDINGS - COMMUNICATION TOWERS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY BUILDINGS - COMMUNICATION TOWERS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p42/r25", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 42, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "58,300", "dollars": 58300, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 58300, "sum": 58300 } ], "state": "exact" }, "department": "COUNTY BUILDINGS - COMMUNICATION TOWERS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY BUILDINGS - COMMUNICATION TOWERS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p42/r26", "label_as_printed": "Other Expenditures", "page": 42, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p42/r20", "fy2027-approved/p42/r21", "fy2027-approved/p42/r22", "fy2027-approved/p42/r23", "fy2027-approved/p42/r24", "fy2027-approved/p42/r25" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "58,300", "dollars": 58300, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 58300, "sum": 58300 } ], "state": "exact" }, "department": "COUNTY BUILDINGS - COMMUNICATION TOWERS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY BUILDINGS - COMMUNICATION TOWERS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p42/r27", "label_as_printed": "Total COUNTY BUILDINGS - COMMUNICATION TOWERS", "page": 42, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p42/r20", "fy2027-approved/p42/r21", "fy2027-approved/p42/r22", "fy2027-approved/p42/r23", "fy2027-approved/p42/r24", "fy2027-approved/p42/r25" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "2,347,854", "dollars": 2347854, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,681,607", "dollars": 2681607, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "2,907,298", "dollars": 2907298, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "FACILITIES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FACILITIES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p42/r29", "label_as_printed": "Salaries & Benefits", "page": 42, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53070", "book_id": "fy2027-approved", "cells": [ { "as_printed": "11,434", "dollars": 11434, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "16,000", "dollars": 16000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "15,600", "dollars": 15600, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "FACILITIES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FACILITIES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p42/r30", "label_as_printed": "COMMUNICATION", "page": 42, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53340", "book_id": "fy2027-approved", "cells": [ { "as_printed": "168,840", "dollars": 168840, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "228,805", "dollars": 228805, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "200,000", "dollars": 200000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "FACILITIES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FACILITIES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p42/r31", "label_as_printed": "MAINTENANCE AGREEMENTS", "page": 42, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53350", "book_id": "fy2027-approved", "cells": [ { "as_printed": "51,501", "dollars": 51501, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "96,019", "dollars": 96019, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "100,000", "dollars": 100000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "FACILITIES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FACILITIES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p42/r32", "label_as_printed": "MAINT. & REPAIRS-BUILDING", "page": 42, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53360", "book_id": "fy2027-approved", "cells": [ { "as_printed": "63,411", "dollars": 63411, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "114,000", "dollars": 114000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "114,000", "dollars": 114000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "FACILITIES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FACILITIES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p42/r33", "label_as_printed": "MAINT. & REPAIRS-EQUIPMENT", "page": 42, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53380", "book_id": "fy2027-approved", "cells": [ { "as_printed": "2,781", "dollars": 2781, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "12,000", "dollars": 12000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "12,000", "dollars": 12000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "FACILITIES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FACILITIES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p42/r34", "label_as_printed": "MAINT. & REPAIRS-VEHICLES", "page": 42, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53470", "book_id": "fy2027-approved", "cells": [ { "as_printed": "5,208", "dollars": 5208, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "5,500", "dollars": 5500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "5,500", "dollars": 5500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "FACILITIES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FACILITIES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p42/r35", "label_as_printed": "PEST CONTROL", "page": 42, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53510", "book_id": "fy2027-approved", "cells": [ { "as_printed": "4,265", "dollars": 4265, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "76,500", "dollars": 76500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "170,000", "dollars": 170000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "FACILITIES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FACILITIES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p42/r36", "label_as_printed": "RENTALS", "page": 42, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2027-approved", "cells": [ { "as_printed": "3,990", "dollars": 3990, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "3,740", "dollars": 3740, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "4,740", "dollars": 4740, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "FACILITIES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FACILITIES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p42/r37", "label_as_printed": "TRAVEL", "page": 42, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53560", "book_id": "fy2027-approved", "cells": [ { "as_printed": "5,066", "dollars": 5066, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "5,400", "dollars": 5400, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "5,400", "dollars": 5400, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "FACILITIES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FACILITIES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p42/r38", "label_as_printed": "TUITION", "page": 42, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53070", "book_id": "fy2027-approved", "cells": [ { "as_printed": "850", "dollars": 850, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "900", "dollars": 900, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "900", "dollars": 900, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COUNTY BUILDINGS - PSCII", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY BUILDINGS - PSCII", "heading_from_total": false, "held": null, "id": "fy2027-approved/p42/r7", "label_as_printed": "COMMUNICATION", "page": 42, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53350", "book_id": "fy2027-approved", "cells": [ { "as_printed": "458", "dollars": 458, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COUNTY BUILDINGS - PSCII", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY BUILDINGS - PSCII", "heading_from_total": false, "held": null, "id": "fy2027-approved/p42/r8", "label_as_printed": "MAINT. & REPAIRS-BUILDING", "page": 42, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53360", "book_id": "fy2027-approved", "cells": [ { "as_printed": "62", "dollars": 62, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COUNTY BUILDINGS - PSCII", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY BUILDINGS - PSCII", "heading_from_total": false, "held": null, "id": "fy2027-approved/p42/r9", "label_as_printed": "MAINT. & REPAIRS-EQUIPMENT", "page": 42, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54220", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,301", "dollars": 1301, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,600", "dollars": 1600, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,600", "dollars": 1600, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "FACILITIES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FACILITIES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p43/r10", "label_as_printed": "FOOD SUPPLIES", "page": 43, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54250", "book_id": "fy2027-approved", "cells": [ { "as_printed": "16,404", "dollars": 16404, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "18,000", "dollars": 18000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "18,000", "dollars": 18000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "FACILITIES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FACILITIES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p43/r11", "label_as_printed": "GASOLINE", "page": 43, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54340", "book_id": "fy2027-approved", "cells": [ { "as_printed": "217,000", "dollars": 217000, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "175,000", "dollars": 175000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "175,000", "dollars": 175000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "FACILITIES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FACILITIES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p43/r12", "label_as_printed": "NATURAL GAS", "page": 43, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54350", "book_id": "fy2027-approved", "cells": [ { "as_printed": "355", "dollars": 355, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "800", "dollars": 800, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "800", "dollars": 800, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "FACILITIES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FACILITIES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p43/r13", "label_as_printed": "OFFICE SUPPLIES", "page": 43, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54420", "book_id": "fy2027-approved", "cells": [ { "as_printed": "6,233", "dollars": 6233, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "7,000", "dollars": 7000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "7,000", "dollars": 7000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "FACILITIES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FACILITIES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p43/r14", "label_as_printed": "PROPANE GAS", "page": 43, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54440", "book_id": "fy2027-approved", "cells": [ { "as_printed": "3,640", "dollars": 3640, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "4,000", "dollars": 4000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "4,000", "dollars": 4000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "FACILITIES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FACILITIES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p43/r15", "label_as_printed": "SALT", "page": 43, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54460", "book_id": "fy2027-approved", "cells": [ { "as_printed": "2,888", "dollars": 2888, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "FACILITIES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FACILITIES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p43/r16", "label_as_printed": "SMALL TOOLS", "page": 43, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54510", "book_id": "fy2027-approved", "cells": [ { "as_printed": "8,722", "dollars": 8722, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "8,000", "dollars": 8000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "10,200", "dollars": 10200, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "FACILITIES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FACILITIES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p43/r17", "label_as_printed": "UNIFORMS", "page": 43, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54540", "book_id": "fy2027-approved", "cells": [ { "as_printed": "196,528", "dollars": 196528, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "189,000", "dollars": 189000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "189,000", "dollars": 189000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "FACILITIES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FACILITIES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p43/r18", "label_as_printed": "WATER & SEWER", "page": 43, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "88,752", "dollars": 88752, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "83,238", "dollars": 83238, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "100,338", "dollars": 100338, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "FACILITIES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FACILITIES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p43/r19", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 43, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "55040", "book_id": "fy2027-approved", "cells": [ { "as_printed": "25,000", "dollars": 25000, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "FACILITIES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FACILITIES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p43/r20", "label_as_printed": "INDIRECT COST", "page": 43, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,848,422", "dollars": 1848422, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,090,280", "dollars": 2090280, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "2,186,778", "dollars": 2186778, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 1848422, "sum": 1848422 }, { "diff": 0, "printed": 2090280, "sum": 2090280 }, { "diff": 0, "printed": 2186778, "sum": 2186778 } ], "state": "exact" }, "department": "FACILITIES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FACILITIES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p43/r21", "label_as_printed": "Other Expenditures", "page": 43, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p42/r30", "fy2027-approved/p42/r31", "fy2027-approved/p42/r32", "fy2027-approved/p42/r33", "fy2027-approved/p42/r34", "fy2027-approved/p42/r35", "fy2027-approved/p42/r36", "fy2027-approved/p42/r37", "fy2027-approved/p42/r38", "fy2027-approved/p43/r6", "fy2027-approved/p43/r7", "fy2027-approved/p43/r8", "fy2027-approved/p43/r9", "fy2027-approved/p43/r10", "fy2027-approved/p43/r11", "fy2027-approved/p43/r12", "fy2027-approved/p43/r13", "fy2027-approved/p43/r14", "fy2027-approved/p43/r15", "fy2027-approved/p43/r16", "fy2027-approved/p43/r17", "fy2027-approved/p43/r18", "fy2027-approved/p43/r19", "fy2027-approved/p43/r20" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57120", "book_id": "fy2027-approved", "cells": [ { "as_printed": "14,743", "dollars": 14743, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "3,981", "dollars": 3981, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "FACILITIES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FACILITIES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p43/r22", "label_as_printed": "HEATING/AIR CONDITIONING EQUIP", "page": 43, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57180", "book_id": "fy2027-approved", "cells": [ { "as_printed": "127,163", "dollars": 127163, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "110,700", "dollars": 110700, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "FACILITIES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FACILITIES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p43/r23", "label_as_printed": "MOTOR VEHICLES", "page": 43, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57900", "book_id": "fy2027-approved", "cells": [ { "as_printed": "46,653", "dollars": 46653, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "8,800", "dollars": 8800, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "FACILITIES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FACILITIES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p43/r24", "label_as_printed": "OTHER EQUIPMENT", "page": 43, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "23,000", "dollars": 23000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "20,105", "dollars": 20105, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "FACILITIES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FACILITIES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p43/r25", "label_as_printed": "OTHER CAPITAL OUTLAY", "page": 43, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "188,559", "dollars": 188559, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "146,481", "dollars": 146481, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "20,105", "dollars": 20105, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 188559, "sum": 188559 }, { "diff": 0, "printed": 146481, "sum": 146481 }, { "diff": 0, "printed": 20105, "sum": 20105 } ], "state": "exact" }, "department": "FACILITIES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FACILITIES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p43/r26", "label_as_printed": "Capital Expenditures", "page": 43, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p43/r22", "fy2027-approved/p43/r23", "fy2027-approved/p43/r24", "fy2027-approved/p43/r25" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "4,384,836", "dollars": 4384836, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "4,918,368", "dollars": 4918368, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "5,114,181", "dollars": 5114181, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 1, "printed": 4384836, "sum": 4384835 }, { "diff": 0, "printed": 4918368, "sum": 4918368 }, { "diff": 0, "printed": 5114181, "sum": 5114181 } ], "state": "within_rounding" }, "department": "FACILITIES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FACILITIES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p43/r27", "label_as_printed": "Total FACILITIES", "page": 43, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p42/r29", "fy2027-approved/p42/r30", "fy2027-approved/p42/r31", "fy2027-approved/p42/r32", "fy2027-approved/p42/r33", "fy2027-approved/p42/r34", "fy2027-approved/p42/r35", "fy2027-approved/p42/r36", "fy2027-approved/p42/r37", "fy2027-approved/p42/r38", "fy2027-approved/p43/r6", "fy2027-approved/p43/r7", "fy2027-approved/p43/r8", "fy2027-approved/p43/r9", "fy2027-approved/p43/r10", "fy2027-approved/p43/r11", "fy2027-approved/p43/r12", "fy2027-approved/p43/r13", "fy2027-approved/p43/r14", "fy2027-approved/p43/r15", "fy2027-approved/p43/r16", "fy2027-approved/p43/r17", "fy2027-approved/p43/r18", "fy2027-approved/p43/r19", "fy2027-approved/p43/r20", "fy2027-approved/p43/r22", "fy2027-approved/p43/r23", "fy2027-approved/p43/r24", "fy2027-approved/p43/r25" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "25,000", "dollars": 25000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "OTHER GENERAL ADMINISTRATION - OPIOID - STATE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER GENERAL ADMINISTRATION - OPIOID - STATE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p43/r29", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 43, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "25,000", "dollars": 25000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 25000, "sum": 25000 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "OTHER GENERAL ADMINISTRATION - OPIOID - STATE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER GENERAL ADMINISTRATION - OPIOID - STATE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p43/r30", "label_as_printed": "Other Expenditures", "page": 43, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p43/r29" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "25,000", "dollars": 25000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 25000, "sum": 25000 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "OTHER GENERAL ADMINISTRATION - OPIOID - STATE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER GENERAL ADMINISTRATION - OPIOID - STATE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p43/r31", "label_as_printed": "Total OTHER GENERAL ADMINISTRATION - OPIOID - STATE", "page": 43, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p43/r29" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "204,133", "dollars": 204133, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "220,460", "dollars": 220460, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "233,434", "dollars": 233434, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "OTHER GENERAL ADMINISTRATION - PUBLIC INFORMATION OFFICER", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER GENERAL ADMINISTRATION - PUBLIC INFORMATION OFFICER", "heading_from_total": false, "held": null, "id": "fy2027-approved/p43/r33", "label_as_printed": "Salaries & Benefits", "page": 43, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53070", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,141", "dollars": 1141, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,640", "dollars": 1640, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,200", "dollars": 1200, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "OTHER GENERAL ADMINISTRATION - PUBLIC INFORMATION OFFICER", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER GENERAL ADMINISTRATION - PUBLIC INFORMATION OFFICER", "heading_from_total": false, "held": null, "id": "fy2027-approved/p43/r34", "label_as_printed": "COMMUNICATION", "page": 43, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2027-approved", "cells": [ { "as_printed": "2,280", "dollars": 2280, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "6,675", "dollars": 6675, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "2,750", "dollars": 2750, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "OTHER GENERAL ADMINISTRATION - PUBLIC INFORMATION OFFICER", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER GENERAL ADMINISTRATION - PUBLIC INFORMATION OFFICER", "heading_from_total": false, "held": null, "id": "fy2027-approved/p43/r35", "label_as_printed": "TRAVEL", "page": 43, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53560", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,995", "dollars": 1995, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "4,150", "dollars": 4150, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "2,000", "dollars": 2000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "OTHER GENERAL ADMINISTRATION - PUBLIC INFORMATION OFFICER", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER GENERAL ADMINISTRATION - PUBLIC INFORMATION OFFICER", "heading_from_total": false, "held": null, "id": "fy2027-approved/p43/r36", "label_as_printed": "TUITION", "page": 43, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "34,884", "dollars": 34884, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "74,025", "dollars": 74025, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "25,000", "dollars": 25000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "OTHER GENERAL ADMINISTRATION - PUBLIC INFORMATION OFFICER", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER GENERAL ADMINISTRATION - PUBLIC INFORMATION OFFICER", "heading_from_total": false, "held": null, "id": "fy2027-approved/p43/r37", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 43, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "2,876", "dollars": 2876, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,000", "dollars": 2000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,200", "dollars": 1200, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "OTHER GENERAL ADMINISTRATION - PUBLIC INFORMATION OFFICER", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER GENERAL ADMINISTRATION - PUBLIC INFORMATION OFFICER", "heading_from_total": false, "held": null, "id": "fy2027-approved/p43/r38", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 43, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53590", "book_id": "fy2027-approved", "cells": [ { "as_printed": "15,265", "dollars": 15265, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "18,500", "dollars": 18500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "18,500", "dollars": 18500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "FACILITIES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FACILITIES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p43/r6", "label_as_printed": "DISPOSAL FEES", "page": 43, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "242,401", "dollars": 242401, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "394,178", "dollars": 394178, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "392,100", "dollars": 392100, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "FACILITIES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FACILITIES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p43/r7", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 43, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54100", "book_id": "fy2027-approved", "cells": [ { "as_printed": "62,288", "dollars": 62288, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "60,000", "dollars": 60000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "70,000", "dollars": 70000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "FACILITIES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FACILITIES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p43/r8", "label_as_printed": "CUSTODIAL SUPPLIES", "page": 43, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54150", "book_id": "fy2027-approved", "cells": [ { "as_printed": "645,149", "dollars": 645149, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "570,000", "dollars": 570000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "570,000", "dollars": 570000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "FACILITIES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FACILITIES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p43/r9", "label_as_printed": "ELECTRICITY", "page": 43, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "14,239", "dollars": 14239, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "25,000", "dollars": 25000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 14239, "sum": 14239 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 25000, "sum": 25000 } ], "state": "exact" }, "department": "OTHER GENERAL ADMINISTRATION - PUBLIC INFORMATION OFFICER", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER GENERAL ADMINISTRATION - PUBLIC INFORMATION OFFICER", "heading_from_total": false, "held": null, "id": "fy2027-approved/p44/r10", "label_as_printed": "Capital Expenditures", "page": 44, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p44/r7", "fy2027-approved/p44/r8", "fy2027-approved/p44/r9" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "261,548", "dollars": 261548, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "308,950", "dollars": 308950, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "290,584", "dollars": 290584, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 261548, "sum": 261548 }, { "diff": 0, "printed": 308950, "sum": 308950 }, { "diff": 0, "printed": 290584, "sum": 290584 } ], "state": "exact" }, "department": "OTHER GENERAL ADMINISTRATION - PUBLIC INFORMATION OFFICER", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER GENERAL ADMINISTRATION - PUBLIC INFORMATION OFFICER", "heading_from_total": false, "held": null, "id": "fy2027-approved/p44/r11", "label_as_printed": "Total OTHER GENERAL ADMINISTRATION - PUBLIC", "page": 44, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p43/r33", "fy2027-approved/p43/r34", "fy2027-approved/p43/r35", "fy2027-approved/p43/r36", "fy2027-approved/p43/r37", "fy2027-approved/p43/r38", "fy2027-approved/p44/r7", "fy2027-approved/p44/r8", "fy2027-approved/p44/r9" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "88,621", "dollars": 88621, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "122,526", "dollars": 122526, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "126,841", "dollars": 126841, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "OTHER GENERAL ADMINISTRATION - GREEN CERTIFICATION PROGRAM", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER GENERAL ADMINISTRATION - GREEN CERTIFICATION PROGRAM", "heading_from_total": false, "held": null, "id": "fy2027-approved/p44/r13", "label_as_printed": "Salaries & Benefits", "page": 44, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53200", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,342", "dollars": 1342, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,000", "dollars": 2000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "2,000", "dollars": 2000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "OTHER GENERAL ADMINISTRATION - GREEN CERTIFICATION PROGRAM", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER GENERAL ADMINISTRATION - GREEN CERTIFICATION PROGRAM", "heading_from_total": false, "held": null, "id": "fy2027-approved/p44/r14", "label_as_printed": "DUES & MEMBERSHIPS", "page": 44, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2027-approved", "cells": [ { "as_printed": "811", "dollars": 811, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,500", "dollars": 2500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "2,500", "dollars": 2500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "OTHER GENERAL ADMINISTRATION - GREEN CERTIFICATION PROGRAM", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER GENERAL ADMINISTRATION - GREEN CERTIFICATION PROGRAM", "heading_from_total": false, "held": null, "id": "fy2027-approved/p44/r15", "label_as_printed": "TRAVEL", "page": 44, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53560", "book_id": "fy2027-approved", "cells": [ { "as_printed": "3,712", "dollars": 3712, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "3,950", "dollars": 3950, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "3,950", "dollars": 3950, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "OTHER GENERAL ADMINISTRATION - GREEN CERTIFICATION PROGRAM", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER GENERAL ADMINISTRATION - GREEN CERTIFICATION PROGRAM", "heading_from_total": false, "held": null, "id": "fy2027-approved/p44/r16", "label_as_printed": "TUITION", "page": 44, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "4,220", "dollars": 4220, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "13,270", "dollars": 13270, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "13,270", "dollars": 13270, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "OTHER GENERAL ADMINISTRATION - GREEN CERTIFICATION PROGRAM", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER GENERAL ADMINISTRATION - GREEN CERTIFICATION PROGRAM", "heading_from_total": false, "held": null, "id": "fy2027-approved/p44/r17", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 44, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54350", "book_id": "fy2027-approved", "cells": [ { "as_printed": "270", "dollars": 270, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "600", "dollars": 600, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "600", "dollars": 600, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "OTHER GENERAL ADMINISTRATION - GREEN CERTIFICATION PROGRAM", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER GENERAL ADMINISTRATION - GREEN CERTIFICATION PROGRAM", "heading_from_total": false, "held": null, "id": "fy2027-approved/p44/r18", "label_as_printed": "OFFICE SUPPLIES", "page": 44, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "522", "dollars": 522, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "OTHER GENERAL ADMINISTRATION - GREEN CERTIFICATION PROGRAM", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER GENERAL ADMINISTRATION - GREEN CERTIFICATION PROGRAM", "heading_from_total": false, "held": null, "id": "fy2027-approved/p44/r19", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 44, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "10,877", "dollars": 10877, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "22,320", "dollars": 22320, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "22,320", "dollars": 22320, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 10877, "sum": 10877 }, { "diff": 0, "printed": 22320, "sum": 22320 }, { "diff": 0, "printed": 22320, "sum": 22320 } ], "state": "exact" }, "department": "OTHER GENERAL ADMINISTRATION - GREEN CERTIFICATION PROGRAM", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER GENERAL ADMINISTRATION - GREEN CERTIFICATION PROGRAM", "heading_from_total": false, "held": null, "id": "fy2027-approved/p44/r20", "label_as_printed": "Other Expenditures", "page": 44, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p44/r14", "fy2027-approved/p44/r15", "fy2027-approved/p44/r16", "fy2027-approved/p44/r17", "fy2027-approved/p44/r18", "fy2027-approved/p44/r19" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "99,499", "dollars": 99499, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "144,846", "dollars": 144846, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "149,161", "dollars": 149161, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 1, "printed": 99499, "sum": 99498 }, { "diff": 0, "printed": 144846, "sum": 144846 }, { "diff": 0, "printed": 149161, "sum": 149161 } ], "state": "within_rounding" }, "department": "OTHER GENERAL ADMINISTRATION - GREEN CERTIFICATION PROGRAM", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER GENERAL ADMINISTRATION - GREEN CERTIFICATION PROGRAM", "heading_from_total": false, "held": null, "id": "fy2027-approved/p44/r21", "label_as_printed": "Total OTHER GENERAL ADMINISTRATION - GREEN", "page": 44, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p44/r13", "fy2027-approved/p44/r14", "fy2027-approved/p44/r15", "fy2027-approved/p44/r16", "fy2027-approved/p44/r17", "fy2027-approved/p44/r18", "fy2027-approved/p44/r19" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53310", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "25,000", "dollars": 25000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "25,000", "dollars": 25000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "OTHER GENERAL ADMINISTRATION - LITIGATION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER GENERAL ADMINISTRATION - LITIGATION", "heading_from_total": false, "held": null, "id": "fy2027-approved/p44/r23", "label_as_printed": "LEGAL SERVICES", "page": 44, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "25,000", "dollars": 25000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "25,000", "dollars": 25000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 25000, "sum": 25000 }, { "diff": 0, "printed": 25000, "sum": 25000 } ], "state": "exact" }, "department": "OTHER GENERAL ADMINISTRATION - LITIGATION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER GENERAL ADMINISTRATION - LITIGATION", "heading_from_total": false, "held": null, "id": "fy2027-approved/p44/r24", "label_as_printed": "Other Expenditures", "page": 44, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p44/r23" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "25,000", "dollars": 25000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "25,000", "dollars": 25000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 25000, "sum": 25000 }, { "diff": 0, "printed": 25000, "sum": 25000 } ], "state": "exact" }, "department": "OTHER GENERAL ADMINISTRATION - LITIGATION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER GENERAL ADMINISTRATION - LITIGATION", "heading_from_total": false, "held": null, "id": "fy2027-approved/p44/r25", "label_as_printed": "Total OTHER GENERAL ADMINISTRATION - LITIGATION", "page": 44, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p44/r23" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,500", "dollars": 1500, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "OTHER GENERAL ADMINISTRATION - COUNTY HISTORIAN", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER GENERAL ADMINISTRATION - COUNTY HISTORIAN", "heading_from_total": false, "held": null, "id": "fy2027-approved/p44/r27", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 44, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,500", "dollars": 1500, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 1500, "sum": 1500 }, { "diff": 0, "printed": 3000, "sum": 3000 }, { "diff": 0, "printed": 3000, "sum": 3000 } ], "state": "exact" }, "department": "OTHER GENERAL ADMINISTRATION - COUNTY HISTORIAN", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER GENERAL ADMINISTRATION - COUNTY HISTORIAN", "heading_from_total": false, "held": null, "id": "fy2027-approved/p44/r28", "label_as_printed": "Other Expenditures", "page": 44, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p44/r27" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,500", "dollars": 1500, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 1500, "sum": 1500 }, { "diff": 0, "printed": 3000, "sum": 3000 }, { "diff": 0, "printed": 3000, "sum": 3000 } ], "state": "exact" }, "department": "OTHER GENERAL ADMINISTRATION - COUNTY HISTORIAN", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER GENERAL ADMINISTRATION - COUNTY HISTORIAN", "heading_from_total": false, "held": null, "id": "fy2027-approved/p44/r29", "label_as_printed": "Total OTHER GENERAL ADMINISTRATION - COUNTY", "page": 44, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p44/r27" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53100", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,256,739", "dollars": 1256739, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,288,767", "dollars": 1288767, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,369,435", "dollars": 1369435, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "OTHER GENERAL ADMINISTRATION - EMERGENCY 911", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER GENERAL ADMINISTRATION - EMERGENCY 911", "heading_from_total": false, "held": null, "id": "fy2027-approved/p44/r31", "label_as_printed": "CONTRACTS -OTHER PUBLIC AGENCY", "page": 44, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,256,739", "dollars": 1256739, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,288,767", "dollars": 1288767, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,369,435", "dollars": 1369435, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 1256739, "sum": 1256739 }, { "diff": 0, "printed": 1288767, "sum": 1288767 }, { "diff": 0, "printed": 1369435, "sum": 1369435 } ], "state": "exact" }, "department": "OTHER GENERAL ADMINISTRATION - EMERGENCY 911", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER GENERAL ADMINISTRATION - EMERGENCY 911", "heading_from_total": false, "held": null, "id": "fy2027-approved/p44/r32", "label_as_printed": "Other Expenditures", "page": 44, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p44/r31" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,256,739", "dollars": 1256739, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,288,767", "dollars": 1288767, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,369,435", "dollars": 1369435, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 1256739, "sum": 1256739 }, { "diff": 0, "printed": 1288767, "sum": 1288767 }, { "diff": 0, "printed": 1369435, "sum": 1369435 } ], "state": "exact" }, "department": "OTHER GENERAL ADMINISTRATION - EMERGENCY 911", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER GENERAL ADMINISTRATION - EMERGENCY 911", "heading_from_total": false, "held": null, "id": "fy2027-approved/p44/r33", "label_as_printed": "Total OTHER GENERAL ADMINISTRATION - EMERGENCY 911", "page": 44, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p44/r31" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "406,168", "dollars": 406168, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "507,727", "dollars": 507727, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "558,398", "dollars": 558398, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "ARCHIVES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ARCHIVES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p44/r35", "label_as_printed": "Salaries & Benefits", "page": 44, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53170", "book_id": "fy2027-approved", "cells": [ { "as_printed": "19,633", "dollars": 19633, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "74,300", "dollars": 74300, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "114,300", "dollars": 114300, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "ARCHIVES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ARCHIVES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p44/r36", "label_as_printed": "DATA PROCESSING SERVICES", "page": 44, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53200", "book_id": "fy2027-approved", "cells": [ { "as_printed": "5,743", "dollars": 5743, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "6,800", "dollars": 6800, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "6,050", "dollars": 6050, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "ARCHIVES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ARCHIVES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p44/r37", "label_as_printed": "DUES & MEMBERSHIPS", "page": 44, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53370", "book_id": "fy2027-approved", "cells": [ { "as_printed": "9,400", "dollars": 9400, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "9,400", "dollars": 9400, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "3,900", "dollars": 3900, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "ARCHIVES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ARCHIVES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p44/r38", "label_as_printed": "MAINT. & REPAIRS-OFFICE EQUIP.", "page": 44, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "43,176", "dollars": 43176, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "88,490", "dollars": 88490, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "32,150", "dollars": 32150, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 43176, "sum": 43176 }, { "diff": 0, "printed": 88490, "sum": 88490 }, { "diff": 0, "printed": 32150, "sum": 32150 } ], "state": "exact" }, "department": "OTHER GENERAL ADMINISTRATION - PUBLIC INFORMATION OFFICER", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER GENERAL ADMINISTRATION - PUBLIC INFORMATION OFFICER", "heading_from_total": false, "held": null, "id": "fy2027-approved/p44/r6", "label_as_printed": "Other Expenditures", "page": 44, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p43/r34", "fy2027-approved/p43/r35", "fy2027-approved/p43/r36", "fy2027-approved/p43/r37", "fy2027-approved/p43/r38" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57090", "book_id": "fy2027-approved", "cells": [ { "as_printed": "3,239", "dollars": 3239, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "OTHER GENERAL ADMINISTRATION - PUBLIC INFORMATION OFFICER", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER GENERAL ADMINISTRATION - PUBLIC INFORMATION OFFICER", "heading_from_total": false, "held": null, "id": "fy2027-approved/p44/r7", "label_as_printed": "DATA PROCESSING EQUIPMENT", "page": 44, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57180", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "25,000", "dollars": 25000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "OTHER GENERAL ADMINISTRATION - PUBLIC INFORMATION OFFICER", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER GENERAL ADMINISTRATION - PUBLIC INFORMATION OFFICER", "heading_from_total": false, "held": null, "id": "fy2027-approved/p44/r8", "label_as_printed": "MOTOR VEHICLES", "page": 44, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57900", "book_id": "fy2027-approved", "cells": [ { "as_printed": "11,000", "dollars": 11000, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "OTHER GENERAL ADMINISTRATION - PUBLIC INFORMATION OFFICER", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER GENERAL ADMINISTRATION - PUBLIC INFORMATION OFFICER", "heading_from_total": false, "held": null, "id": "fy2027-approved/p44/r9", "label_as_printed": "OTHER EQUIPMENT", "page": 44, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54140", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "600", "dollars": 600, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "600", "dollars": 600, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "ARCHIVES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ARCHIVES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p45/r10", "label_as_printed": "DUPLICATING SUPPLIES", "page": 45, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54320", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,218", "dollars": 1218, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,900", "dollars": 1900, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,085", "dollars": 1085, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "ARCHIVES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ARCHIVES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p45/r11", "label_as_printed": "LIBRARY BOOKS/MEDIA", "page": 45, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54350", "book_id": "fy2027-approved", "cells": [ { "as_printed": "14,945", "dollars": 14945, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "15,025", "dollars": 15025, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "13,000", "dollars": 13000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "ARCHIVES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ARCHIVES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p45/r12", "label_as_printed": "OFFICE SUPPLIES", "page": 45, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,314", "dollars": 1314, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,225", "dollars": 1225, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "3,250", "dollars": 3250, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "ARCHIVES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ARCHIVES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p45/r13", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 45, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "69,025", "dollars": 69025, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "140,047", "dollars": 140047, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "171,425", "dollars": 171425, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 69025, "sum": 69025 }, { "diff": 0, "printed": 140047, "sum": 140047 }, { "diff": 0, "printed": 171425, "sum": 171425 } ], "state": "exact" }, "department": "ARCHIVES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ARCHIVES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p45/r14", "label_as_printed": "Other Expenditures", "page": 45, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p44/r36", "fy2027-approved/p44/r37", "fy2027-approved/p44/r38", "fy2027-approved/p45/r6", "fy2027-approved/p45/r7", "fy2027-approved/p45/r8", "fy2027-approved/p45/r9", "fy2027-approved/p45/r10", "fy2027-approved/p45/r11", "fy2027-approved/p45/r12", "fy2027-approved/p45/r13" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "475,192", "dollars": 475192, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "647,774", "dollars": 647774, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "729,823", "dollars": 729823, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -1, "printed": 475192, "sum": 475193 }, { "diff": 0, "printed": 647774, "sum": 647774 }, { "diff": 0, "printed": 729823, "sum": 729823 } ], "state": "within_rounding" }, "department": "ARCHIVES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ARCHIVES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p45/r15", "label_as_printed": "Total ARCHIVES", "page": 45, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p44/r35", "fy2027-approved/p44/r36", "fy2027-approved/p44/r37", "fy2027-approved/p44/r38", "fy2027-approved/p45/r6", "fy2027-approved/p45/r7", "fy2027-approved/p45/r8", "fy2027-approved/p45/r9", "fy2027-approved/p45/r10", "fy2027-approved/p45/r11", "fy2027-approved/p45/r12", "fy2027-approved/p45/r13" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "999,195", "dollars": 999195, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,151,699", "dollars": 1151699, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,173,184", "dollars": 1173184, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "ACCOUNTS & BUDGETS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ACCOUNTS & BUDGETS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p45/r17", "label_as_printed": "Salaries & Benefits", "page": 45, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53070", "book_id": "fy2027-approved", "cells": [ { "as_printed": "3,136", "dollars": 3136, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "3,050", "dollars": 3050, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "3,050", "dollars": 3050, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "ACCOUNTS & BUDGETS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ACCOUNTS & BUDGETS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p45/r18", "label_as_printed": "COMMUNICATION", "page": 45, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53170", "book_id": "fy2027-approved", "cells": [ { "as_printed": "842", "dollars": 842, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "20,500", "dollars": 20500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "20,500", "dollars": 20500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "ACCOUNTS & BUDGETS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ACCOUNTS & BUDGETS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p45/r19", "label_as_printed": "DATA PROCESSING SERVICES", "page": 45, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53200", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,779", "dollars": 1779, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,280", "dollars": 2280, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "2,280", "dollars": 2280, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "ACCOUNTS & BUDGETS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ACCOUNTS & BUDGETS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p45/r20", "label_as_printed": "DUES & MEMBERSHIPS", "page": 45, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53480", "book_id": "fy2027-approved", "cells": [ { "as_printed": "7,357", "dollars": 7357, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "7,900", "dollars": 7900, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "7,900", "dollars": 7900, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "ACCOUNTS & BUDGETS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ACCOUNTS & BUDGETS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p45/r21", "label_as_printed": "POSTAL CHARGES", "page": 45, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53490", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "ACCOUNTS & BUDGETS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ACCOUNTS & BUDGETS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p45/r22", "label_as_printed": "PRINTING, STATIONARY & FORMS", "page": 45, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53510", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,575", "dollars": 1575, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "3,345", "dollars": 3345, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "3,345", "dollars": 3345, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "ACCOUNTS & BUDGETS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ACCOUNTS & BUDGETS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p45/r23", "label_as_printed": "RENTALS", "page": 45, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2027-approved", "cells": [ { "as_printed": "2,144", "dollars": 2144, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "5,000", "dollars": 5000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "5,000", "dollars": 5000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "ACCOUNTS & BUDGETS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ACCOUNTS & BUDGETS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p45/r24", "label_as_printed": "TRAVEL", "page": 45, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53560", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,265", "dollars": 1265, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "5,000", "dollars": 5000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "5,000", "dollars": 5000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "ACCOUNTS & BUDGETS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ACCOUNTS & BUDGETS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p45/r25", "label_as_printed": "TUITION", "page": 45, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "55,998", "dollars": 55998, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "100,000", "dollars": 100000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "100,000", "dollars": 100000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "ACCOUNTS & BUDGETS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ACCOUNTS & BUDGETS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p45/r26", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 45, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54110", "book_id": "fy2027-approved", "cells": [ { "as_printed": "4,491", "dollars": 4491, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "5,000", "dollars": 5000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "5,000", "dollars": 5000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "ACCOUNTS & BUDGETS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ACCOUNTS & BUDGETS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p45/r27", "label_as_printed": "DATA PROCESSING SUPPLIES", "page": 45, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54320", "book_id": "fy2027-approved", "cells": [ { "as_printed": "398", "dollars": 398, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "300", "dollars": 300, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "300", "dollars": 300, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "ACCOUNTS & BUDGETS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ACCOUNTS & BUDGETS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p45/r28", "label_as_printed": "LIBRARY BOOKS/MEDIA", "page": 45, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54350", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,339", "dollars": 1339, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,400", "dollars": 2400, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "2,400", "dollars": 2400, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "ACCOUNTS & BUDGETS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ACCOUNTS & BUDGETS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p45/r29", "label_as_printed": "OFFICE SUPPLIES", "page": 45, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "6,608", "dollars": 6608, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "3,750", "dollars": 3750, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "3,750", "dollars": 3750, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "ACCOUNTS & BUDGETS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ACCOUNTS & BUDGETS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p45/r30", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 45, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "86,931", "dollars": 86931, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "159,025", "dollars": 159025, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "159,025", "dollars": 159025, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -1, "printed": 86931, "sum": 86932 }, { "diff": 0, "printed": 159025, "sum": 159025 }, { "diff": 0, "printed": 159025, "sum": 159025 } ], "state": "within_rounding" }, "department": "ACCOUNTS & BUDGETS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ACCOUNTS & BUDGETS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p45/r31", "label_as_printed": "Other Expenditures", "page": 45, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p45/r18", "fy2027-approved/p45/r19", "fy2027-approved/p45/r20", "fy2027-approved/p45/r21", "fy2027-approved/p45/r22", "fy2027-approved/p45/r23", "fy2027-approved/p45/r24", "fy2027-approved/p45/r25", "fy2027-approved/p45/r26", "fy2027-approved/p45/r27", "fy2027-approved/p45/r28", "fy2027-approved/p45/r29", "fy2027-approved/p45/r30" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,086,127", "dollars": 1086127, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,310,724", "dollars": 1310724, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,332,209", "dollars": 1332209, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 1086127, "sum": 1086127 }, { "diff": 0, "printed": 1310724, "sum": 1310724 }, { "diff": 0, "printed": 1332209, "sum": 1332209 } ], "state": "exact" }, "department": "ACCOUNTS & BUDGETS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ACCOUNTS & BUDGETS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p45/r32", "label_as_printed": "Total ACCOUNTS & BUDGETS", "page": 45, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p45/r17", "fy2027-approved/p45/r18", "fy2027-approved/p45/r19", "fy2027-approved/p45/r20", "fy2027-approved/p45/r21", "fy2027-approved/p45/r22", "fy2027-approved/p45/r23", "fy2027-approved/p45/r24", "fy2027-approved/p45/r25", "fy2027-approved/p45/r26", "fy2027-approved/p45/r27", "fy2027-approved/p45/r28", "fy2027-approved/p45/r29", "fy2027-approved/p45/r30" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "41,509", "dollars": 41509, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "89,557", "dollars": 89557, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "94,142", "dollars": 94142, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "ACCOUNTS & BUDGETS - OPIOID - STATE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ACCOUNTS & BUDGETS - OPIOID - STATE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p45/r34", "label_as_printed": "Salaries & Benefits", "page": 45, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53070", "book_id": "fy2027-approved", "cells": [ { "as_printed": "250", "dollars": 250, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "600", "dollars": 600, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "ACCOUNTS & BUDGETS - OPIOID - STATE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ACCOUNTS & BUDGETS - OPIOID - STATE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p45/r35", "label_as_printed": "COMMUNICATION", "page": 45, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,380", "dollars": 1380, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "460", "dollars": 460, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "ACCOUNTS & BUDGETS - OPIOID - STATE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ACCOUNTS & BUDGETS - OPIOID - STATE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p45/r36", "label_as_printed": "TRAVEL", "page": 45, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53560", "book_id": "fy2027-approved", "cells": [ { "as_printed": "925", "dollars": 925, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "925", "dollars": 925, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "ACCOUNTS & BUDGETS - OPIOID - STATE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ACCOUNTS & BUDGETS - OPIOID - STATE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p45/r37", "label_as_printed": "TUITION", "page": 45, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "79", "dollars": 79, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "292", "dollars": 292, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "ACCOUNTS & BUDGETS - OPIOID - STATE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ACCOUNTS & BUDGETS - OPIOID - STATE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p45/r38", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 45, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53510", "book_id": "fy2027-approved", "cells": [ { "as_printed": "8,082", "dollars": 8082, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "14,600", "dollars": 14600, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "13,850", "dollars": 13850, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "ARCHIVES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ARCHIVES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p45/r6", "label_as_printed": "RENTALS", "page": 45, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2027-approved", "cells": [ { "as_printed": "3,362", "dollars": 3362, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "8,197", "dollars": 8197, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "7,000", "dollars": 7000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "ARCHIVES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ARCHIVES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p45/r7", "label_as_printed": "TRAVEL", "page": 45, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53560", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,786", "dollars": 1786, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "3,500", "dollars": 3500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "3,500", "dollars": 3500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "ARCHIVES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ARCHIVES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p45/r8", "label_as_printed": "TUITION", "page": 45, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "3,542", "dollars": 3542, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "4,500", "dollars": 4500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "4,890", "dollars": 4890, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "ARCHIVES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ARCHIVES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p45/r9", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 45, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "366,905", "dollars": 366905, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "448,165", "dollars": 448165, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "478,574", "dollars": 478574, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "PURCHASING", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PURCHASING", "heading_from_total": false, "held": null, "id": "fy2027-approved/p46/r10", "label_as_printed": "Salaries & Benefits", "page": 46, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53070", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,200", "dollars": 1200, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,200", "dollars": 1200, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,200", "dollars": 1200, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "PURCHASING", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PURCHASING", "heading_from_total": false, "held": null, "id": "fy2027-approved/p46/r11", "label_as_printed": "COMMUNICATION", "page": 46, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53200", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,774", "dollars": 1774, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,000", "dollars": 2000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "2,000", "dollars": 2000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "PURCHASING", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PURCHASING", "heading_from_total": false, "held": null, "id": "fy2027-approved/p46/r12", "label_as_printed": "DUES & MEMBERSHIPS", "page": 46, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53360", "book_id": "fy2027-approved", "cells": [ { "as_printed": "497", "dollars": 497, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "PURCHASING", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PURCHASING", "heading_from_total": false, "held": null, "id": "fy2027-approved/p46/r13", "label_as_printed": "MAINT. & REPAIRS-EQUIPMENT", "page": 46, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53380", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,524", "dollars": 1524, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,375", "dollars": 1375, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,375", "dollars": 1375, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "PURCHASING", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PURCHASING", "heading_from_total": false, "held": null, "id": "fy2027-approved/p46/r14", "label_as_printed": "MAINT. & REPAIRS-VEHICLES", "page": 46, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53480", "book_id": "fy2027-approved", "cells": [ { "as_printed": "289", "dollars": 289, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "400", "dollars": 400, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "400", "dollars": 400, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "PURCHASING", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PURCHASING", "heading_from_total": false, "held": null, "id": "fy2027-approved/p46/r15", "label_as_printed": "POSTAL CHARGES", "page": 46, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53510", "book_id": "fy2027-approved", "cells": [ { "as_printed": "28,990", "dollars": 28990, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "39,392", "dollars": 39392, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "39,392", "dollars": 39392, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "PURCHASING", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PURCHASING", "heading_from_total": false, "held": null, "id": "fy2027-approved/p46/r16", "label_as_printed": "RENTALS", "page": 46, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2027-approved", "cells": [ { "as_printed": "2,030", "dollars": 2030, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "3,500", "dollars": 3500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "3,500", "dollars": 3500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "PURCHASING", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PURCHASING", "heading_from_total": false, "held": null, "id": "fy2027-approved/p46/r17", "label_as_printed": "TRAVEL", "page": 46, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53560", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,050", "dollars": 1050, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "3,500", "dollars": 3500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "PURCHASING", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PURCHASING", "heading_from_total": false, "held": null, "id": "fy2027-approved/p46/r18", "label_as_printed": "TUITION", "page": 46, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "5,419", "dollars": 5419, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "11,000", "dollars": 11000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "4,500", "dollars": 4500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "PURCHASING", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PURCHASING", "heading_from_total": false, "held": null, "id": "fy2027-approved/p46/r19", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 46, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54140", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "PURCHASING", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PURCHASING", "heading_from_total": false, "held": null, "id": "fy2027-approved/p46/r20", "label_as_printed": "DUPLICATING SUPPLIES", "page": 46, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54250", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,287", "dollars": 1287, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,250", "dollars": 2250, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "2,250", "dollars": 2250, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "PURCHASING", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PURCHASING", "heading_from_total": false, "held": null, "id": "fy2027-approved/p46/r21", "label_as_printed": "GASOLINE", "page": 46, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "7,044", "dollars": 7044, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "37,000", "dollars": 37000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "11,000", "dollars": 11000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "PURCHASING", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PURCHASING", "heading_from_total": false, "held": null, "id": "fy2027-approved/p46/r22", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 46, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "55080", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "50", "dollars": 50, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "50", "dollars": 50, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "PURCHASING", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PURCHASING", "heading_from_total": false, "held": null, "id": "fy2027-approved/p46/r23", "label_as_printed": "PREMIUMS-CORPORATE SURETY BOND", "page": 46, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "51,103", "dollars": 51103, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "102,667", "dollars": 102667, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "70,167", "dollars": 70167, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -1, "printed": 51103, "sum": 51104 }, { "diff": 0, "printed": 102667, "sum": 102667 }, { "diff": 0, "printed": 70167, "sum": 70167 } ], "state": "within_rounding" }, "department": "PURCHASING", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PURCHASING", "heading_from_total": false, "held": null, "id": "fy2027-approved/p46/r24", "label_as_printed": "Other Expenditures", "page": 46, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p46/r11", "fy2027-approved/p46/r12", "fy2027-approved/p46/r13", "fy2027-approved/p46/r14", "fy2027-approved/p46/r15", "fy2027-approved/p46/r16", "fy2027-approved/p46/r17", "fy2027-approved/p46/r18", "fy2027-approved/p46/r19", "fy2027-approved/p46/r20", "fy2027-approved/p46/r21", "fy2027-approved/p46/r22", "fy2027-approved/p46/r23" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "418,008", "dollars": 418008, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "550,832", "dollars": 550832, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "548,741", "dollars": 548741, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -1, "printed": 418008, "sum": 418009 }, { "diff": 0, "printed": 550832, "sum": 550832 }, { "diff": 0, "printed": 548741, "sum": 548741 } ], "state": "within_rounding" }, "department": "PURCHASING", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PURCHASING", "heading_from_total": false, "held": null, "id": "fy2027-approved/p46/r25", "label_as_printed": "Total PURCHASING", "page": 46, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p46/r10", "fy2027-approved/p46/r11", "fy2027-approved/p46/r12", "fy2027-approved/p46/r13", "fy2027-approved/p46/r14", "fy2027-approved/p46/r15", "fy2027-approved/p46/r16", "fy2027-approved/p46/r17", "fy2027-approved/p46/r18", "fy2027-approved/p46/r19", "fy2027-approved/p46/r20", "fy2027-approved/p46/r21", "fy2027-approved/p46/r22", "fy2027-approved/p46/r23" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "2,055,468", "dollars": 2055468, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,333,643", "dollars": 2333643, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "2,389,989", "dollars": 2389989, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "PROPERTY ASSESSOR'S OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PROPERTY ASSESSOR'S OFFICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p46/r27", "label_as_printed": "Salaries & Benefits", "page": 46, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53050", "book_id": "fy2027-approved", "cells": [ { "as_printed": "84,300", "dollars": 84300, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "110,000", "dollars": 110000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "110,000", "dollars": 110000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "PROPERTY ASSESSOR'S OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PROPERTY ASSESSOR'S OFFICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p46/r28", "label_as_printed": "AUDIT SERVICES", "page": 46, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53070", "book_id": "fy2027-approved", "cells": [ { "as_printed": "8,725", "dollars": 8725, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "7,700", "dollars": 7700, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "7,700", "dollars": 7700, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "PROPERTY ASSESSOR'S OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PROPERTY ASSESSOR'S OFFICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p46/r29", "label_as_printed": "COMMUNICATION", "page": 46, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53170", "book_id": "fy2027-approved", "cells": [ { "as_printed": "196,522", "dollars": 196522, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "213,542", "dollars": 213542, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "221,718", "dollars": 221718, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "PROPERTY ASSESSOR'S OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PROPERTY ASSESSOR'S OFFICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p46/r30", "label_as_printed": "DATA PROCESSING SERVICES", "page": 46, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53200", "book_id": "fy2027-approved", "cells": [ { "as_printed": "5,846", "dollars": 5846, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "6,500", "dollars": 6500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "7,300", "dollars": 7300, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "PROPERTY ASSESSOR'S OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PROPERTY ASSESSOR'S OFFICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p46/r31", "label_as_printed": "DUES & MEMBERSHIPS", "page": 46, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53300", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,465", "dollars": 1465, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,779", "dollars": 2779, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "2,400", "dollars": 2400, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "PROPERTY ASSESSOR'S OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PROPERTY ASSESSOR'S OFFICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p46/r32", "label_as_printed": "OPERATING LEASE PAYMENTS", "page": 46, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53320", "book_id": "fy2027-approved", "cells": [ { "as_printed": "84", "dollars": 84, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "300", "dollars": 300, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "100", "dollars": 100, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "PROPERTY ASSESSOR'S OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PROPERTY ASSESSOR'S OFFICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p46/r33", "label_as_printed": "LEGAL NOTICE/RECORD/COURT COST", "page": 46, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53380", "book_id": "fy2027-approved", "cells": [ { "as_printed": "3,781", "dollars": 3781, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,000", "dollars": 2000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "PROPERTY ASSESSOR'S OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PROPERTY ASSESSOR'S OFFICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p46/r34", "label_as_printed": "MAINT. & REPAIRS-VEHICLES", "page": 46, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53480", "book_id": "fy2027-approved", "cells": [ { "as_printed": "15,713", "dollars": 15713, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "18,000", "dollars": 18000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "15,500", "dollars": 15500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "PROPERTY ASSESSOR'S OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PROPERTY ASSESSOR'S OFFICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p46/r35", "label_as_printed": "POSTAL CHARGES", "page": 46, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53490", "book_id": "fy2027-approved", "cells": [ { "as_printed": "7,585", "dollars": 7585, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "15,000", "dollars": 15000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "9,000", "dollars": 9000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "PROPERTY ASSESSOR'S OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PROPERTY ASSESSOR'S OFFICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p46/r36", "label_as_printed": "PRINTING, STATIONARY & FORMS", "page": 46, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53510", "book_id": "fy2027-approved", "cells": [ { "as_printed": "480", "dollars": 480, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "464", "dollars": 464, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "464", "dollars": 464, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "PROPERTY ASSESSOR'S OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PROPERTY ASSESSOR'S OFFICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p46/r37", "label_as_printed": "RENTALS", "page": 46, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2027-approved", "cells": [ { "as_printed": "14,316", "dollars": 14316, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "15,871", "dollars": 15871, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "18,871", "dollars": 18871, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "PROPERTY ASSESSOR'S OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PROPERTY ASSESSOR'S OFFICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p46/r38", "label_as_printed": "TRAVEL", "page": 46, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,810", "dollars": 1810, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "290", "dollars": 290, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "ACCOUNTS & BUDGETS - OPIOID - STATE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ACCOUNTS & BUDGETS - OPIOID - STATE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p46/r6", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 46, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "4,444", "dollars": 4444, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,567", "dollars": 2567, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 4444, "sum": 4444 }, { "diff": 0, "printed": 2567, "sum": 2567 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "ACCOUNTS & BUDGETS - OPIOID - STATE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ACCOUNTS & BUDGETS - OPIOID - STATE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p46/r7", "label_as_printed": "Other Expenditures", "page": 46, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p45/r35", "fy2027-approved/p45/r36", "fy2027-approved/p45/r37", "fy2027-approved/p45/r38", "fy2027-approved/p46/r6" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "45,953", "dollars": 45953, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "92,124", "dollars": 92124, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "94,142", "dollars": 94142, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 45953, "sum": 45953 }, { "diff": 0, "printed": 92124, "sum": 92124 }, { "diff": 0, "printed": 94142, "sum": 94142 } ], "state": "exact" }, "department": "ACCOUNTS & BUDGETS - OPIOID - STATE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ACCOUNTS & BUDGETS - OPIOID - STATE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p46/r8", "label_as_printed": "Total ACCOUNTS & BUDGETS - OPIOID - STATE", "page": 46, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p45/r34", "fy2027-approved/p45/r35", "fy2027-approved/p45/r36", "fy2027-approved/p45/r37", "fy2027-approved/p45/r38", "fy2027-approved/p46/r6" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54350", "book_id": "fy2027-approved", "cells": [ { "as_printed": "4,386", "dollars": 4386, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "3,617", "dollars": 3617, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "3,470", "dollars": 3470, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "PROPERTY ASSESSOR'S OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PROPERTY ASSESSOR'S OFFICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p47/r10", "label_as_printed": "OFFICE SUPPLIES", "page": 47, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "4,992", "dollars": 4992, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "3,260", "dollars": 3260, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "3,250", "dollars": 3250, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "PROPERTY ASSESSOR'S OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PROPERTY ASSESSOR'S OFFICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p47/r11", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 47, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "55080", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "98", "dollars": 98, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "50", "dollars": 50, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "PROPERTY ASSESSOR'S OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PROPERTY ASSESSOR'S OFFICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p47/r12", "label_as_printed": "PREMIUMS-CORPORATE SURETY BOND", "page": 47, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "366,551", "dollars": 366551, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "434,560", "dollars": 434560, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "436,168", "dollars": 436168, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 1, "printed": 366551, "sum": 366550 }, { "diff": 0, "printed": 434560, "sum": 434560 }, { "diff": 0, "printed": 436168, "sum": 436168 } ], "state": "within_rounding" }, "department": "PROPERTY ASSESSOR'S OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PROPERTY ASSESSOR'S OFFICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p47/r13", "label_as_printed": "Other Expenditures", "page": 47, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p46/r28", "fy2027-approved/p46/r29", "fy2027-approved/p46/r30", "fy2027-approved/p46/r31", "fy2027-approved/p46/r32", "fy2027-approved/p46/r33", "fy2027-approved/p46/r34", "fy2027-approved/p46/r35", "fy2027-approved/p46/r36", "fy2027-approved/p46/r37", "fy2027-approved/p46/r38", "fy2027-approved/p47/r6", "fy2027-approved/p47/r7", "fy2027-approved/p47/r8", "fy2027-approved/p47/r9", "fy2027-approved/p47/r10", "fy2027-approved/p47/r11", "fy2027-approved/p47/r12" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57180", "book_id": "fy2027-approved", "cells": [ { "as_printed": "75,634", "dollars": 75634, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "PROPERTY ASSESSOR'S OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PROPERTY ASSESSOR'S OFFICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p47/r14", "label_as_printed": "MOTOR VEHICLES", "page": 47, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "75,634", "dollars": 75634, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 75634, "sum": 75634 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "PROPERTY ASSESSOR'S OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PROPERTY ASSESSOR'S OFFICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p47/r15", "label_as_printed": "Capital Expenditures", "page": 47, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p47/r14" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "2,497,654", "dollars": 2497654, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,768,203", "dollars": 2768203, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "2,826,157", "dollars": 2826157, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 2, "printed": 2497654, "sum": 2497652 }, { "diff": 0, "printed": 2768203, "sum": 2768203 }, { "diff": 0, "printed": 2826157, "sum": 2826157 } ], "state": "within_rounding" }, "department": "PROPERTY ASSESSOR'S OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PROPERTY ASSESSOR'S OFFICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p47/r16", "label_as_printed": "Total PROPERTY ASSESSOR'S OFFICE", "page": 47, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p46/r27", "fy2027-approved/p46/r28", "fy2027-approved/p46/r29", "fy2027-approved/p46/r30", "fy2027-approved/p46/r31", "fy2027-approved/p46/r32", "fy2027-approved/p46/r33", "fy2027-approved/p46/r34", "fy2027-approved/p46/r35", "fy2027-approved/p46/r36", "fy2027-approved/p46/r37", "fy2027-approved/p46/r38", "fy2027-approved/p47/r6", "fy2027-approved/p47/r7", "fy2027-approved/p47/r8", "fy2027-approved/p47/r9", "fy2027-approved/p47/r10", "fy2027-approved/p47/r11", "fy2027-approved/p47/r12", "fy2027-approved/p47/r14" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "876,235", "dollars": 876235, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,050,193", "dollars": 1050193, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,065,380", "dollars": 1065380, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COUNTY TRUSTEES OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY TRUSTEES OFFICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p47/r18", "label_as_printed": "Salaries & Benefits", "page": 47, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53050", "book_id": "fy2027-approved", "cells": [ { "as_printed": "29,040", "dollars": 29040, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "29,040", "dollars": 29040, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "31,680", "dollars": 31680, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COUNTY TRUSTEES OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY TRUSTEES OFFICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p47/r19", "label_as_printed": "AUDIT SERVICES", "page": 47, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53060", "book_id": "fy2027-approved", "cells": [ { "as_printed": "19,242", "dollars": 19242, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "32,000", "dollars": 32000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "26,000", "dollars": 26000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COUNTY TRUSTEES OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY TRUSTEES OFFICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p47/r20", "label_as_printed": "BANK CHARGES", "page": 47, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53070", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,115", "dollars": 1115, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,915", "dollars": 1915, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,915", "dollars": 1915, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COUNTY TRUSTEES OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY TRUSTEES OFFICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p47/r21", "label_as_printed": "COMMUNICATION", "page": 47, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53200", "book_id": "fy2027-approved", "cells": [ { "as_printed": "3,147", "dollars": 3147, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COUNTY TRUSTEES OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY TRUSTEES OFFICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p47/r22", "label_as_printed": "DUES & MEMBERSHIPS", "page": 47, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53320", "book_id": "fy2027-approved", "cells": [ { "as_printed": "2,185", "dollars": 2185, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "3,300", "dollars": 3300, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "3,300", "dollars": 3300, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COUNTY TRUSTEES OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY TRUSTEES OFFICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p47/r23", "label_as_printed": "LEGAL NOTICE/RECORD/COURT COST", "page": 47, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53480", "book_id": "fy2027-approved", "cells": [ { "as_printed": "40,132", "dollars": 40132, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "50,557", "dollars": 50557, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "53,557", "dollars": 53557, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COUNTY TRUSTEES OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY TRUSTEES OFFICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p47/r24", "label_as_printed": "POSTAL CHARGES", "page": 47, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53490", "book_id": "fy2027-approved", "cells": [ { "as_printed": "3,394", "dollars": 3394, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,954", "dollars": 1954, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,954", "dollars": 1954, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COUNTY TRUSTEES OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY TRUSTEES OFFICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p47/r25", "label_as_printed": "PRINTING, STATIONARY & FORMS", "page": 47, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53510", "book_id": "fy2027-approved", "cells": [ { "as_printed": "6,425", "dollars": 6425, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "7,800", "dollars": 7800, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "8,350", "dollars": 8350, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COUNTY TRUSTEES OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY TRUSTEES OFFICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p47/r26", "label_as_printed": "RENTALS", "page": 47, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2027-approved", "cells": [ { "as_printed": "7,158", "dollars": 7158, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "5,500", "dollars": 5500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "5,500", "dollars": 5500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COUNTY TRUSTEES OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY TRUSTEES OFFICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p47/r27", "label_as_printed": "TRAVEL", "page": 47, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53560", "book_id": "fy2027-approved", "cells": [ { "as_printed": "8,344", "dollars": 8344, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "4,000", "dollars": 4000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "4,000", "dollars": 4000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COUNTY TRUSTEES OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY TRUSTEES OFFICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p47/r28", "label_as_printed": "TUITION", "page": 47, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "24,787", "dollars": 24787, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "27,135", "dollars": 27135, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "27,135", "dollars": 27135, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COUNTY TRUSTEES OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY TRUSTEES OFFICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p47/r29", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 47, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54220", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "100", "dollars": 100, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "100", "dollars": 100, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COUNTY TRUSTEES OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY TRUSTEES OFFICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p47/r30", "label_as_printed": "FOOD SUPPLIES", "page": 47, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54350", "book_id": "fy2027-approved", "cells": [ { "as_printed": "4,657", "dollars": 4657, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "5,000", "dollars": 5000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "5,000", "dollars": 5000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COUNTY TRUSTEES OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY TRUSTEES OFFICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p47/r31", "label_as_printed": "OFFICE SUPPLIES", "page": 47, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54370", "book_id": "fy2027-approved", "cells": [ { "as_printed": "371", "dollars": 371, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "525", "dollars": 525, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "525", "dollars": 525, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COUNTY TRUSTEES OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY TRUSTEES OFFICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p47/r32", "label_as_printed": "PERIODICALS", "page": 47, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "55080", "book_id": "fy2027-approved", "cells": [ { "as_printed": "8,827", "dollars": 8827, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "8,658", "dollars": 8658, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "10,691", "dollars": 10691, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COUNTY TRUSTEES OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY TRUSTEES OFFICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p47/r33", "label_as_printed": "PREMIUMS-CORPORATE SURETY BOND", "page": 47, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "158,825", "dollars": 158825, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "180,484", "dollars": 180484, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "182,707", "dollars": 182707, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 1, "printed": 158825, "sum": 158824 }, { "diff": 0, "printed": 180484, "sum": 180484 }, { "diff": 0, "printed": 182707, "sum": 182707 } ], "state": "within_rounding" }, "department": "COUNTY TRUSTEES OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY TRUSTEES OFFICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p47/r34", "label_as_printed": "Other Expenditures", "page": 47, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p47/r19", "fy2027-approved/p47/r20", "fy2027-approved/p47/r21", "fy2027-approved/p47/r22", "fy2027-approved/p47/r23", "fy2027-approved/p47/r24", "fy2027-approved/p47/r25", "fy2027-approved/p47/r26", "fy2027-approved/p47/r27", "fy2027-approved/p47/r28", "fy2027-approved/p47/r29", "fy2027-approved/p47/r30", "fy2027-approved/p47/r31", "fy2027-approved/p47/r32", "fy2027-approved/p47/r33" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "4,893", "dollars": 4893, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COUNTY TRUSTEES OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY TRUSTEES OFFICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p47/r35", "label_as_printed": "OTHER CAPITAL OUTLAY", "page": 47, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "4,893", "dollars": 4893, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 4893, "sum": 4893 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "COUNTY TRUSTEES OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY TRUSTEES OFFICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p47/r36", "label_as_printed": "Capital Expenditures", "page": 47, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p47/r35" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,039,953", "dollars": 1039953, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,226,777", "dollars": 1226777, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,248,087", "dollars": 1248087, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 1, "printed": 1039953, "sum": 1039952 }, { "diff": -3900, "printed": 1226777, "sum": 1230677 }, { "diff": 0, "printed": 1248087, "sum": 1248087 } ], "state": "does_not_add_up" }, "department": "COUNTY TRUSTEES OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY TRUSTEES OFFICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p47/r37", "label_as_printed": "Total COUNTY TRUSTEES OFFICE", "page": 47, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p47/r18", "fy2027-approved/p47/r19", "fy2027-approved/p47/r20", "fy2027-approved/p47/r21", "fy2027-approved/p47/r22", "fy2027-approved/p47/r23", "fy2027-approved/p47/r24", "fy2027-approved/p47/r25", "fy2027-approved/p47/r26", "fy2027-approved/p47/r27", "fy2027-approved/p47/r28", "fy2027-approved/p47/r29", "fy2027-approved/p47/r30", "fy2027-approved/p47/r31", "fy2027-approved/p47/r32", "fy2027-approved/p47/r33", "fy2027-approved/p47/r35" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53560", "book_id": "fy2027-approved", "cells": [ { "as_printed": "7,460", "dollars": 7460, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "7,000", "dollars": 7000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "8,700", "dollars": 8700, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "PROPERTY ASSESSOR'S OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PROPERTY ASSESSOR'S OFFICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p47/r6", "label_as_printed": "TUITION", "page": 47, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "7,395", "dollars": 7395, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "24,729", "dollars": 24729, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "20,945", "dollars": 20945, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "PROPERTY ASSESSOR'S OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PROPERTY ASSESSOR'S OFFICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p47/r7", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 47, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54250", "book_id": "fy2027-approved", "cells": [ { "as_printed": "3,330", "dollars": 3330, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "3,500", "dollars": 3500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "3,500", "dollars": 3500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "PROPERTY ASSESSOR'S OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PROPERTY ASSESSOR'S OFFICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p47/r8", "label_as_printed": "GASOLINE", "page": 47, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54320", "book_id": "fy2027-approved", "cells": [ { "as_printed": "170", "dollars": 170, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "200", "dollars": 200, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "200", "dollars": 200, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "PROPERTY ASSESSOR'S OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PROPERTY ASSESSOR'S OFFICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p47/r9", "label_as_printed": "LIBRARY BOOKS/MEDIA", "page": 47, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53480", "book_id": "fy2027-approved", "cells": [ { "as_printed": "95,297", "dollars": 95297, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "120,000", "dollars": 120000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "112,000", "dollars": 112000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COUNTY CLERK'S OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY CLERK'S OFFICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p48/r10", "label_as_printed": "POSTAL CHARGES", "page": 48, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53510", "book_id": "fy2027-approved", "cells": [ { "as_printed": "8,507", "dollars": 8507, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "11,000", "dollars": 11000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "13,010", "dollars": 13010, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COUNTY CLERK'S OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY CLERK'S OFFICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p48/r11", "label_as_printed": "RENTALS", "page": 48, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2027-approved", "cells": [ { "as_printed": "4,905", "dollars": 4905, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "5,500", "dollars": 5500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "5,500", "dollars": 5500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COUNTY CLERK'S OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY CLERK'S OFFICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p48/r12", "label_as_printed": "TRAVEL", "page": 48, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "7,058", "dollars": 7058, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "17,500", "dollars": 17500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "14,500", "dollars": 14500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COUNTY CLERK'S OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY CLERK'S OFFICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p48/r13", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 48, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54110", "book_id": "fy2027-approved", "cells": [ { "as_printed": "78,489", "dollars": 78489, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "45,610", "dollars": 45610, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "45,000", "dollars": 45000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COUNTY CLERK'S OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY CLERK'S OFFICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p48/r14", "label_as_printed": "DATA PROCESSING SUPPLIES", "page": 48, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54350", "book_id": "fy2027-approved", "cells": [ { "as_printed": "23,205", "dollars": 23205, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "22,750", "dollars": 22750, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "18,500", "dollars": 18500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COUNTY CLERK'S OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY CLERK'S OFFICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p48/r15", "label_as_printed": "OFFICE SUPPLIES", "page": 48, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "17,371", "dollars": 17371, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "11,676", "dollars": 11676, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "11,000", "dollars": 11000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COUNTY CLERK'S OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY CLERK'S OFFICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p48/r16", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 48, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "55080", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "300", "dollars": 300, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "300", "dollars": 300, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COUNTY CLERK'S OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY CLERK'S OFFICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p48/r17", "label_as_printed": "PREMIUMS-CORPORATE SURETY BOND", "page": 48, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "55990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "25,000", "dollars": 25000, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COUNTY CLERK'S OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY CLERK'S OFFICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p48/r18", "label_as_printed": "OTHER CHARGES", "page": 48, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "283,464", "dollars": 283464, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "269,136", "dollars": 269136, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "257,610", "dollars": 257610, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 283464, "sum": 283464 }, { "diff": 0, "printed": 269136, "sum": 269136 }, { "diff": 0, "printed": 257610, "sum": 257610 } ], "state": "exact" }, "department": "COUNTY CLERK'S OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY CLERK'S OFFICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p48/r19", "label_as_printed": "Other Expenditures", "page": 48, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p48/r8", "fy2027-approved/p48/r9", "fy2027-approved/p48/r10", "fy2027-approved/p48/r11", "fy2027-approved/p48/r12", "fy2027-approved/p48/r13", "fy2027-approved/p48/r14", "fy2027-approved/p48/r15", "fy2027-approved/p48/r16", "fy2027-approved/p48/r17", "fy2027-approved/p48/r18" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57070", "book_id": "fy2027-approved", "cells": [ { "as_printed": "72,492", "dollars": 72492, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COUNTY CLERK'S OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY CLERK'S OFFICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p48/r20", "label_as_printed": "BUILDING IMPROVEMENTS", "page": 48, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57090", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "17,500", "dollars": 17500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COUNTY CLERK'S OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY CLERK'S OFFICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p48/r21", "label_as_printed": "DATA PROCESSING EQUIPMENT", "page": 48, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "72,492", "dollars": 72492, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "17,500", "dollars": 17500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 72492, "sum": 72492 }, { "diff": 0, "printed": 17500, "sum": 17500 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "COUNTY CLERK'S OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY CLERK'S OFFICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p48/r22", "label_as_printed": "Capital Expenditures", "page": 48, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p48/r20", "fy2027-approved/p48/r21" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "4,407,482", "dollars": 4407482, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "4,934,355", "dollars": 4934355, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "5,205,400", "dollars": 5205400, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 4407482, "sum": 4407482 }, { "diff": 0, "printed": 4934355, "sum": 4934355 }, { "diff": 0, "printed": 5205400, "sum": 5205400 } ], "state": "exact" }, "department": "COUNTY CLERK'S OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY CLERK'S OFFICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p48/r23", "label_as_printed": "Total COUNTY CLERK'S OFFICE", "page": 48, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p48/r7", "fy2027-approved/p48/r8", "fy2027-approved/p48/r9", "fy2027-approved/p48/r10", "fy2027-approved/p48/r11", "fy2027-approved/p48/r12", "fy2027-approved/p48/r13", "fy2027-approved/p48/r14", "fy2027-approved/p48/r15", "fy2027-approved/p48/r16", "fy2027-approved/p48/r17", "fy2027-approved/p48/r18", "fy2027-approved/p48/r20", "fy2027-approved/p48/r21" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "2,227,004", "dollars": 2227004, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,695,425", "dollars": 2695425, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "2,799,912", "dollars": 2799912, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "INFORMATION SYSTEMS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "INFORMATION SYSTEMS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p48/r25", "label_as_printed": "Salaries & Benefits", "page": 48, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53070", "book_id": "fy2027-approved", "cells": [ { "as_printed": "126,468", "dollars": 126468, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "140,700", "dollars": 140700, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "131,860", "dollars": 131860, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "INFORMATION SYSTEMS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "INFORMATION SYSTEMS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p48/r26", "label_as_printed": "COMMUNICATION", "page": 48, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53170", "book_id": "fy2027-approved", "cells": [ { "as_printed": "2,144,137", "dollars": 2144137, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "3,044,275", "dollars": 3044275, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "3,112,740", "dollars": 3112740, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "INFORMATION SYSTEMS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "INFORMATION SYSTEMS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p48/r27", "label_as_printed": "DATA PROCESSING SERVICES", "page": 48, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53270", "book_id": "fy2027-approved", "cells": [ { "as_printed": "106", "dollars": 106, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "200", "dollars": 200, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "200", "dollars": 200, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "INFORMATION SYSTEMS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "INFORMATION SYSTEMS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p48/r28", "label_as_printed": "FREIGHT EXPENSES", "page": 48, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53330", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "4,000", "dollars": 4000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "80,000", "dollars": 80000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "INFORMATION SYSTEMS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "INFORMATION SYSTEMS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p48/r29", "label_as_printed": "LICENSES", "page": 48, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53360", "book_id": "fy2027-approved", "cells": [ { "as_printed": "5,108", "dollars": 5108, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,200", "dollars": 2200, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "2,200", "dollars": 2200, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "INFORMATION SYSTEMS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "INFORMATION SYSTEMS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p48/r30", "label_as_printed": "MAINT. & REPAIRS-EQUIPMENT", "page": 48, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53380", "book_id": "fy2027-approved", "cells": [ { "as_printed": "364", "dollars": 364, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,250", "dollars": 1250, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,250", "dollars": 1250, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "INFORMATION SYSTEMS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "INFORMATION SYSTEMS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p48/r31", "label_as_printed": "MAINT. & REPAIRS-VEHICLES", "page": 48, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53480", "book_id": "fy2027-approved", "cells": [ { "as_printed": "78", "dollars": 78, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "200", "dollars": 200, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "200", "dollars": 200, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "INFORMATION SYSTEMS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "INFORMATION SYSTEMS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p48/r32", "label_as_printed": "POSTAL CHARGES", "page": 48, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53510", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,534", "dollars": 1534, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,028", "dollars": 2028, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,860", "dollars": 1860, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "INFORMATION SYSTEMS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "INFORMATION SYSTEMS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p48/r33", "label_as_printed": "RENTALS", "page": 48, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2027-approved", "cells": [ { "as_printed": "20,006", "dollars": 20006, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "34,326", "dollars": 34326, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "30,000", "dollars": 30000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "INFORMATION SYSTEMS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "INFORMATION SYSTEMS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p48/r34", "label_as_printed": "TRAVEL", "page": 48, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53560", "book_id": "fy2027-approved", "cells": [ { "as_printed": "39,882", "dollars": 39882, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "61,496", "dollars": 61496, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "47,750", "dollars": 47750, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "INFORMATION SYSTEMS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "INFORMATION SYSTEMS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p48/r35", "label_as_printed": "TUITION", "page": 48, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "26,216", "dollars": 26216, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "145,943", "dollars": 145943, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "65,000", "dollars": 65000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "INFORMATION SYSTEMS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "INFORMATION SYSTEMS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p48/r36", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 48, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54100", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "100", "dollars": 100, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "INFORMATION SYSTEMS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "INFORMATION SYSTEMS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p48/r37", "label_as_printed": "CUSTODIAL SUPPLIES", "page": 48, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54110", "book_id": "fy2027-approved", "cells": [ { "as_printed": "217,893", "dollars": 217893, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "252,765", "dollars": 252765, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "229,825", "dollars": 229825, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "INFORMATION SYSTEMS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "INFORMATION SYSTEMS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p48/r38", "label_as_printed": "DATA PROCESSING SUPPLIES", "page": 48, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "4,051,526", "dollars": 4051526, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "4,647,719", "dollars": 4647719, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "4,947,790", "dollars": 4947790, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COUNTY CLERK'S OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY CLERK'S OFFICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p48/r7", "label_as_printed": "Salaries & Benefits", "page": 48, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53070", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,800", "dollars": 1800, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,800", "dollars": 1800, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,800", "dollars": 1800, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COUNTY CLERK'S OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY CLERK'S OFFICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p48/r8", "label_as_printed": "COMMUNICATION", "page": 48, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53360", "book_id": "fy2027-approved", "cells": [ { "as_printed": "21,832", "dollars": 21832, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "33,000", "dollars": 33000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "36,000", "dollars": 36000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COUNTY CLERK'S OFFICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY CLERK'S OFFICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p48/r9", "label_as_printed": "MAINT. & REPAIRS-EQUIPMENT", "page": 48, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "2,587,841", "dollars": 2587841, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "3,705,333", "dollars": 3705333, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "3,714,885", "dollars": 3714885, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -3, "printed": 2587841, "sum": 2587844 }, { "diff": 0, "printed": 3705333, "sum": 3705333 }, { "diff": 0, "printed": 3714885, "sum": 3714885 } ], "state": "within_rounding" }, "department": "INFORMATION SYSTEMS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "INFORMATION SYSTEMS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p49/r10", "label_as_printed": "Other Expenditures", "page": 49, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p48/r26", "fy2027-approved/p48/r27", "fy2027-approved/p48/r28", "fy2027-approved/p48/r29", "fy2027-approved/p48/r30", "fy2027-approved/p48/r31", "fy2027-approved/p48/r32", "fy2027-approved/p48/r33", "fy2027-approved/p48/r34", "fy2027-approved/p48/r35", "fy2027-approved/p48/r36", "fy2027-approved/p48/r37", "fy2027-approved/p48/r38", "fy2027-approved/p49/r6", "fy2027-approved/p49/r7", "fy2027-approved/p49/r8", "fy2027-approved/p49/r9" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57090", "book_id": "fy2027-approved", "cells": [ { "as_printed": "82,595", "dollars": 82595, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "88,872", "dollars": 88872, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "106,000", "dollars": 106000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "INFORMATION SYSTEMS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "INFORMATION SYSTEMS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p49/r11", "label_as_printed": "DATA PROCESSING EQUIPMENT", "page": 49, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57900", "book_id": "fy2027-approved", "cells": [ { "as_printed": "115,490", "dollars": 115490, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "54,287", "dollars": 54287, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "227,000", "dollars": 227000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "INFORMATION SYSTEMS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "INFORMATION SYSTEMS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p49/r12", "label_as_printed": "OTHER EQUIPMENT", "page": 49, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "198,085", "dollars": 198085, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "143,159", "dollars": 143159, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "333,000", "dollars": 333000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 198085, "sum": 198085 }, { "diff": 0, "printed": 143159, "sum": 143159 }, { "diff": 0, "printed": 333000, "sum": 333000 } ], "state": "exact" }, "department": "INFORMATION SYSTEMS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "INFORMATION SYSTEMS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p49/r13", "label_as_printed": "Capital Expenditures", "page": 49, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p49/r11", "fy2027-approved/p49/r12" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "5,012,929", "dollars": 5012929, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "6,543,918", "dollars": 6543918, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "6,847,797", "dollars": 6847797, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -4, "printed": 5012929, "sum": 5012933 }, { "diff": 1, "printed": 6543918, "sum": 6543917 }, { "diff": 0, "printed": 6847797, "sum": 6847797 } ], "state": "within_rounding" }, "department": "INFORMATION SYSTEMS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "INFORMATION SYSTEMS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p49/r14", "label_as_printed": "Total INFORMATION SYSTEMS", "page": 49, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p48/r25", "fy2027-approved/p48/r26", "fy2027-approved/p48/r27", "fy2027-approved/p48/r28", "fy2027-approved/p48/r29", "fy2027-approved/p48/r30", "fy2027-approved/p48/r31", "fy2027-approved/p48/r32", "fy2027-approved/p48/r33", "fy2027-approved/p48/r34", "fy2027-approved/p48/r35", "fy2027-approved/p48/r36", "fy2027-approved/p48/r37", "fy2027-approved/p48/r38", "fy2027-approved/p49/r6", "fy2027-approved/p49/r7", "fy2027-approved/p49/r8", "fy2027-approved/p49/r9", "fy2027-approved/p49/r11", "fy2027-approved/p49/r12" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53170", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "83,800", "dollars": 83800, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "INFORMATION SYSTEMS - IT - OTHER DEPT CAPITAL REQUESTS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "INFORMATION SYSTEMS - IT - OTHER DEPT CAPITAL REQUESTS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p49/r16", "label_as_printed": "DATA PROCESSING SERVICES", "page": 49, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54110", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "31,230", "dollars": 31230, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "INFORMATION SYSTEMS - IT - OTHER DEPT CAPITAL REQUESTS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "INFORMATION SYSTEMS - IT - OTHER DEPT CAPITAL REQUESTS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p49/r17", "label_as_printed": "DATA PROCESSING SUPPLIES", "page": 49, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "31,230", "dollars": 31230, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "83,800", "dollars": 83800, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 31230, "sum": 31230 }, { "diff": 0, "printed": 83800, "sum": 83800 } ], "state": "exact" }, "department": "INFORMATION SYSTEMS - IT - OTHER DEPT CAPITAL REQUESTS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "INFORMATION SYSTEMS - IT - OTHER DEPT CAPITAL REQUESTS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p49/r18", "label_as_printed": "Other Expenditures", "page": 49, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p49/r16", "fy2027-approved/p49/r17" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57900", "book_id": "fy2027-approved", "cells": [ { "as_printed": "236,242", "dollars": 236242, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "178,286", "dollars": 178286, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "65,000", "dollars": 65000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "INFORMATION SYSTEMS - IT - OTHER DEPT CAPITAL REQUESTS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "INFORMATION SYSTEMS - IT - OTHER DEPT CAPITAL REQUESTS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p49/r19", "label_as_printed": "OTHER EQUIPMENT", "page": 49, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "236,242", "dollars": 236242, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "178,286", "dollars": 178286, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "65,000", "dollars": 65000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 236242, "sum": 236242 }, { "diff": 0, "printed": 178286, "sum": 178286 }, { "diff": 0, "printed": 65000, "sum": 65000 } ], "state": "exact" }, "department": "INFORMATION SYSTEMS - IT - OTHER DEPT CAPITAL REQUESTS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "INFORMATION SYSTEMS - IT - OTHER DEPT CAPITAL REQUESTS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p49/r20", "label_as_printed": "Capital Expenditures", "page": 49, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p49/r19" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "236,242", "dollars": 236242, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "209,516", "dollars": 209516, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "148,800", "dollars": 148800, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 236242, "sum": 236242 }, { "diff": 0, "printed": 209516, "sum": 209516 }, { "diff": 0, "printed": 148800, "sum": 148800 } ], "state": "exact" }, "department": "INFORMATION SYSTEMS - IT - OTHER DEPT CAPITAL REQUESTS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "INFORMATION SYSTEMS - IT - OTHER DEPT CAPITAL REQUESTS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p49/r21", "label_as_printed": "Total INFORMATION SYSTEMS - IT - OTHER DEPT CAPITAL", "page": 49, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p49/r16", "fy2027-approved/p49/r17", "fy2027-approved/p49/r19" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53320", "book_id": "fy2027-approved", "cells": [ { "as_printed": "15,399", "dollars": 15399, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "40,000", "dollars": 40000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "20,000", "dollars": 20000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "OTHER FINANCE - BACK TAX ATTORNEY", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER FINANCE - BACK TAX ATTORNEY", "heading_from_total": false, "held": null, "id": "fy2027-approved/p49/r23", "label_as_printed": "LEGAL NOTICE/RECORD/COURT COST", "page": 49, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53480", "book_id": "fy2027-approved", "cells": [ { "as_printed": "18,810", "dollars": 18810, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "21,000", "dollars": 21000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "21,000", "dollars": 21000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "OTHER FINANCE - BACK TAX ATTORNEY", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER FINANCE - BACK TAX ATTORNEY", "heading_from_total": false, "held": null, "id": "fy2027-approved/p49/r24", "label_as_printed": "POSTAL CHARGES", "page": 49, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54110", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "300", "dollars": 300, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "OTHER FINANCE - BACK TAX ATTORNEY", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER FINANCE - BACK TAX ATTORNEY", "heading_from_total": false, "held": null, "id": "fy2027-approved/p49/r25", "label_as_printed": "DATA PROCESSING SUPPLIES", "page": 49, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "34,209", "dollars": 34209, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "61,300", "dollars": 61300, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "41,000", "dollars": 41000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 34209, "sum": 34209 }, { "diff": 0, "printed": 61300, "sum": 61300 }, { "diff": 0, "printed": 41000, "sum": 41000 } ], "state": "exact" }, "department": "OTHER FINANCE - BACK TAX ATTORNEY", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER FINANCE - BACK TAX ATTORNEY", "heading_from_total": false, "held": null, "id": "fy2027-approved/p49/r26", "label_as_printed": "Other Expenditures", "page": 49, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p49/r23", "fy2027-approved/p49/r24", "fy2027-approved/p49/r25" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "34,209", "dollars": 34209, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "61,300", "dollars": 61300, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "41,000", "dollars": 41000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 34209, "sum": 34209 }, { "diff": 0, "printed": 61300, "sum": 61300 }, { "diff": 0, "printed": 41000, "sum": 41000 } ], "state": "exact" }, "department": "OTHER FINANCE - BACK TAX ATTORNEY", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER FINANCE - BACK TAX ATTORNEY", "heading_from_total": false, "held": null, "id": "fy2027-approved/p49/r27", "label_as_printed": "Total OTHER FINANCE - BACK TAX ATTORNEY", "page": 49, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p49/r23", "fy2027-approved/p49/r24", "fy2027-approved/p49/r25" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "5,002,716", "dollars": 5002716, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "5,636,045", "dollars": 5636045, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "5,685,687", "dollars": 5685687, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "CIRCUIT COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CIRCUIT COURT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p49/r29", "label_as_printed": "Salaries & Benefits", "page": 49, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53070", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,715", "dollars": 1715, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "4,465", "dollars": 4465, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,800", "dollars": 1800, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "CIRCUIT COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CIRCUIT COURT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p49/r30", "label_as_printed": "COMMUNICATION", "page": 49, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53170", "book_id": "fy2027-approved", "cells": [ { "as_printed": "65,541", "dollars": 65541, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "75,792", "dollars": 75792, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "78,667", "dollars": 78667, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "CIRCUIT COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CIRCUIT COURT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p49/r31", "label_as_printed": "DATA PROCESSING SERVICES", "page": 49, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53200", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,381", "dollars": 1381, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,650", "dollars": 1650, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,650", "dollars": 1650, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "CIRCUIT COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CIRCUIT COURT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p49/r32", "label_as_printed": "DUES & MEMBERSHIPS", "page": 49, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53370", "book_id": "fy2027-approved", "cells": [ { "as_printed": "2,024", "dollars": 2024, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,580", "dollars": 2580, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,290", "dollars": 1290, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "CIRCUIT COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CIRCUIT COURT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p49/r33", "label_as_printed": "MAINT. & REPAIRS-OFFICE EQUIP.", "page": 49, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53480", "book_id": "fy2027-approved", "cells": [ { "as_printed": "26,057", "dollars": 26057, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "22,500", "dollars": 22500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "26,000", "dollars": 26000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "CIRCUIT COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CIRCUIT COURT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p49/r34", "label_as_printed": "POSTAL CHARGES", "page": 49, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53490", "book_id": "fy2027-approved", "cells": [ { "as_printed": "14,714", "dollars": 14714, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "15,000", "dollars": 15000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "13,000", "dollars": 13000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "CIRCUIT COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CIRCUIT COURT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p49/r35", "label_as_printed": "PRINTING, STATIONARY & FORMS", "page": 49, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53510", "book_id": "fy2027-approved", "cells": [ { "as_printed": "5,718", "dollars": 5718, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "8,000", "dollars": 8000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "6,689", "dollars": 6689, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "CIRCUIT COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CIRCUIT COURT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p49/r36", "label_as_printed": "RENTALS", "page": 49, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2027-approved", "cells": [ { "as_printed": "673", "dollars": 673, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "2,000", "dollars": 2000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "CIRCUIT COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CIRCUIT COURT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p49/r37", "label_as_printed": "TRAVEL", "page": 49, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53560", "book_id": "fy2027-approved", "cells": [ { "as_printed": "175", "dollars": 175, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,100", "dollars": 2100, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,400", "dollars": 1400, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "CIRCUIT COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CIRCUIT COURT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p49/r38", "label_as_printed": "TUITION", "page": 49, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54220", "book_id": "fy2027-approved", "cells": [ { "as_printed": "259", "dollars": 259, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "350", "dollars": 350, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "INFORMATION SYSTEMS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "INFORMATION SYSTEMS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p49/r6", "label_as_printed": "FOOD SUPPLIES", "page": 49, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54250", "book_id": "fy2027-approved", "cells": [ { "as_printed": "985", "dollars": 985, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,600", "dollars": 1600, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,600", "dollars": 1600, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "INFORMATION SYSTEMS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "INFORMATION SYSTEMS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p49/r7", "label_as_printed": "GASOLINE", "page": 49, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54350", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,410", "dollars": 1410, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "INFORMATION SYSTEMS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "INFORMATION SYSTEMS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p49/r8", "label_as_printed": "OFFICE SUPPLIES", "page": 49, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "3,398", "dollars": 3398, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "12,900", "dollars": 12900, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "8,900", "dollars": 8900, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "INFORMATION SYSTEMS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "INFORMATION SYSTEMS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p49/r9", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 49, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54140", "book_id": "fy2027-approved", "cells": [ { "as_printed": "7,428", "dollars": 7428, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "13,500", "dollars": 13500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "15,500", "dollars": 15500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "CIRCUIT COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CIRCUIT COURT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p50/r10", "label_as_printed": "DUPLICATING SUPPLIES", "page": 50, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54220", "book_id": "fy2027-approved", "cells": [ { "as_printed": "710", "dollars": 710, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "800", "dollars": 800, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "900", "dollars": 900, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "CIRCUIT COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CIRCUIT COURT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p50/r11", "label_as_printed": "FOOD SUPPLIES", "page": 50, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54320", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,535", "dollars": 1535, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,300", "dollars": 2300, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "2,380", "dollars": 2380, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "CIRCUIT COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CIRCUIT COURT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p50/r12", "label_as_printed": "LIBRARY BOOKS/MEDIA", "page": 50, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54350", "book_id": "fy2027-approved", "cells": [ { "as_printed": "7,374", "dollars": 7374, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "8,000", "dollars": 8000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "8,000", "dollars": 8000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "CIRCUIT COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CIRCUIT COURT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p50/r13", "label_as_printed": "OFFICE SUPPLIES", "page": 50, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "4,678", "dollars": 4678, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "7,400", "dollars": 7400, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "6,000", "dollars": 6000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "CIRCUIT COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CIRCUIT COURT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p50/r14", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 50, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "55040", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "25,000", "dollars": 25000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "CIRCUIT COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CIRCUIT COURT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p50/r15", "label_as_printed": "INDIRECT COST", "page": 50, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "55080", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "300", "dollars": 300, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "312", "dollars": 312, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "CIRCUIT COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CIRCUIT COURT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p50/r16", "label_as_printed": "PREMIUMS-CORPORATE SURETY BOND", "page": 50, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "150,258", "dollars": 150258, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "214,858", "dollars": 214858, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "172,488", "dollars": 172488, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -1, "printed": 150258, "sum": 150259 }, { "diff": 0, "printed": 214858, "sum": 214858 }, { "diff": 0, "printed": 172488, "sum": 172488 } ], "state": "within_rounding" }, "department": "CIRCUIT COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CIRCUIT COURT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p50/r17", "label_as_printed": "Other Expenditures", "page": 50, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p49/r30", "fy2027-approved/p49/r31", "fy2027-approved/p49/r32", "fy2027-approved/p49/r33", "fy2027-approved/p49/r34", "fy2027-approved/p49/r35", "fy2027-approved/p49/r36", "fy2027-approved/p49/r37", "fy2027-approved/p49/r38", "fy2027-approved/p50/r6", "fy2027-approved/p50/r7", "fy2027-approved/p50/r8", "fy2027-approved/p50/r9", "fy2027-approved/p50/r10", "fy2027-approved/p50/r11", "fy2027-approved/p50/r12", "fy2027-approved/p50/r13", "fy2027-approved/p50/r14", "fy2027-approved/p50/r15", "fy2027-approved/p50/r16" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57080", "book_id": "fy2027-approved", "cells": [ { "as_printed": "364", "dollars": 364, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "675", "dollars": 675, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "3,305", "dollars": 3305, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "CIRCUIT COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CIRCUIT COURT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p50/r18", "label_as_printed": "COMMUNICATION EQUIPMENT", "page": 50, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57090", "book_id": "fy2027-approved", "cells": [ { "as_printed": "6,638", "dollars": 6638, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "21,950", "dollars": 21950, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "55,986", "dollars": 55986, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "CIRCUIT COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CIRCUIT COURT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p50/r19", "label_as_printed": "DATA PROCESSING EQUIPMENT", "page": 50, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57110", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "4,000", "dollars": 4000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "CIRCUIT COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CIRCUIT COURT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p50/r20", "label_as_printed": "FURNITURE & FIXTURES", "page": 50, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57190", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "15,800", "dollars": 15800, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "15,800", "dollars": 15800, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "CIRCUIT COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CIRCUIT COURT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p50/r21", "label_as_printed": "OFFICE EQUIPMENT", "page": 50, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57910", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,716", "dollars": 1716, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "12,500", "dollars": 12500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "CIRCUIT COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CIRCUIT COURT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p50/r22", "label_as_printed": "OTHER CONSTRUCTION", "page": 50, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "8,718", "dollars": 8718, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "54,925", "dollars": 54925, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "75,091", "dollars": 75091, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 8718, "sum": 8718 }, { "diff": 0, "printed": 54925, "sum": 54925 }, { "diff": 0, "printed": 75091, "sum": 75091 } ], "state": "exact" }, "department": "CIRCUIT COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CIRCUIT COURT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p50/r23", "label_as_printed": "Capital Expenditures", "page": 50, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p50/r18", "fy2027-approved/p50/r19", "fy2027-approved/p50/r20", "fy2027-approved/p50/r21", "fy2027-approved/p50/r22" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "5,161,692", "dollars": 5161692, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "5,905,828", "dollars": 5905828, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "5,933,266", "dollars": 5933266, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -1, "printed": 5161692, "sum": 5161693 }, { "diff": 0, "printed": 5905828, "sum": 5905828 }, { "diff": 0, "printed": 5933266, "sum": 5933266 } ], "state": "within_rounding" }, "department": "CIRCUIT COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CIRCUIT COURT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p50/r24", "label_as_printed": "Total CIRCUIT COURT", "page": 50, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p49/r29", "fy2027-approved/p49/r30", "fy2027-approved/p49/r31", "fy2027-approved/p49/r32", "fy2027-approved/p49/r33", "fy2027-approved/p49/r34", "fy2027-approved/p49/r35", "fy2027-approved/p49/r36", "fy2027-approved/p49/r37", "fy2027-approved/p49/r38", "fy2027-approved/p50/r6", "fy2027-approved/p50/r7", "fy2027-approved/p50/r8", "fy2027-approved/p50/r9", "fy2027-approved/p50/r10", "fy2027-approved/p50/r11", "fy2027-approved/p50/r12", "fy2027-approved/p50/r13", "fy2027-approved/p50/r14", "fy2027-approved/p50/r15", "fy2027-approved/p50/r16", "fy2027-approved/p50/r18", "fy2027-approved/p50/r19", "fy2027-approved/p50/r20", "fy2027-approved/p50/r21", "fy2027-approved/p50/r22" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53480", "book_id": "fy2027-approved", "cells": [ { "as_printed": "915", "dollars": 915, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "CIRCUIT COURT - CIRCUIT COURT JUDGE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CIRCUIT COURT - CIRCUIT COURT JUDGE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p50/r26", "label_as_printed": "POSTAL CHARGES", "page": 50, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54100", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "25", "dollars": 25, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "25", "dollars": 25, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "CIRCUIT COURT - CIRCUIT COURT JUDGE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CIRCUIT COURT - CIRCUIT COURT JUDGE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p50/r27", "label_as_printed": "CUSTODIAL SUPPLIES", "page": 50, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54220", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "150", "dollars": 150, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "150", "dollars": 150, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "CIRCUIT COURT - CIRCUIT COURT JUDGE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CIRCUIT COURT - CIRCUIT COURT JUDGE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p50/r28", "label_as_printed": "FOOD SUPPLIES", "page": 50, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54350", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "250", "dollars": 250, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "CIRCUIT COURT - CIRCUIT COURT JUDGE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CIRCUIT COURT - CIRCUIT COURT JUDGE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p50/r29", "label_as_printed": "OFFICE SUPPLIES", "page": 50, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "915", "dollars": 915, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,175", "dollars": 2175, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,425", "dollars": 1425, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 915, "sum": 915 }, { "diff": 0, "printed": 2175, "sum": 2175 }, { "diff": 0, "printed": 1425, "sum": 1425 } ], "state": "exact" }, "department": "CIRCUIT COURT - CIRCUIT COURT JUDGE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CIRCUIT COURT - CIRCUIT COURT JUDGE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p50/r30", "label_as_printed": "Other Expenditures", "page": 50, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p50/r26", "fy2027-approved/p50/r27", "fy2027-approved/p50/r28", "fy2027-approved/p50/r29" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "915", "dollars": 915, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,175", "dollars": 2175, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,425", "dollars": 1425, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 915, "sum": 915 }, { "diff": 0, "printed": 2175, "sum": 2175 }, { "diff": 0, "printed": 1425, "sum": 1425 } ], "state": "exact" }, "department": "CIRCUIT COURT - CIRCUIT COURT JUDGE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CIRCUIT COURT - CIRCUIT COURT JUDGE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p50/r31", "label_as_printed": "Total CIRCUIT COURT - CIRCUIT COURT JUDGE", "page": 50, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p50/r26", "fy2027-approved/p50/r27", "fy2027-approved/p50/r28", "fy2027-approved/p50/r29" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "58,270", "dollars": 58270, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "75,000", "dollars": 75000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "75,000", "dollars": 75000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "CIRCUIT COURT - CIRCUIT COURT JURY", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CIRCUIT COURT - CIRCUIT COURT JURY", "heading_from_total": false, "held": null, "id": "fy2027-approved/p50/r33", "label_as_printed": "Salaries & Benefits", "page": 50, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53170", "book_id": "fy2027-approved", "cells": [ { "as_printed": "8,786", "dollars": 8786, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "8,786", "dollars": 8786, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "9,500", "dollars": 9500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "CIRCUIT COURT - CIRCUIT COURT JURY", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CIRCUIT COURT - CIRCUIT COURT JURY", "heading_from_total": false, "held": null, "id": "fy2027-approved/p50/r34", "label_as_printed": "DATA PROCESSING SERVICES", "page": 50, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53320", "book_id": "fy2027-approved", "cells": [ { "as_printed": "530", "dollars": 530, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "720", "dollars": 720, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "720", "dollars": 720, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "CIRCUIT COURT - CIRCUIT COURT JURY", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CIRCUIT COURT - CIRCUIT COURT JURY", "heading_from_total": false, "held": null, "id": "fy2027-approved/p50/r35", "label_as_printed": "LEGAL NOTICE/RECORD/COURT COST", "page": 50, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53480", "book_id": "fy2027-approved", "cells": [ { "as_printed": "5,367", "dollars": 5367, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "6,000", "dollars": 6000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "6,000", "dollars": 6000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "CIRCUIT COURT - CIRCUIT COURT JURY", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CIRCUIT COURT - CIRCUIT COURT JURY", "heading_from_total": false, "held": null, "id": "fy2027-approved/p50/r36", "label_as_printed": "POSTAL CHARGES", "page": 50, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53490", "book_id": "fy2027-approved", "cells": [ { "as_printed": "2,205", "dollars": 2205, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,500", "dollars": 2500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "2,500", "dollars": 2500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "CIRCUIT COURT - CIRCUIT COURT JURY", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CIRCUIT COURT - CIRCUIT COURT JURY", "heading_from_total": false, "held": null, "id": "fy2027-approved/p50/r37", "label_as_printed": "PRINTING, STATIONARY & FORMS", "page": 50, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,500", "dollars": 1500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "CIRCUIT COURT - CIRCUIT COURT JURY", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CIRCUIT COURT - CIRCUIT COURT JURY", "heading_from_total": false, "held": null, "id": "fy2027-approved/p50/r38", "label_as_printed": "TRAVEL", "page": 50, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "3,015", "dollars": 3015, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "19,000", "dollars": 19000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "6,500", "dollars": 6500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "CIRCUIT COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CIRCUIT COURT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p50/r6", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 50, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54100", "book_id": "fy2027-approved", "cells": [ { "as_printed": "112", "dollars": 112, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "300", "dollars": 300, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "300", "dollars": 300, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "CIRCUIT COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CIRCUIT COURT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p50/r7", "label_as_printed": "CUSTODIAL SUPPLIES", "page": 50, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54110", "book_id": "fy2027-approved", "cells": [ { "as_printed": "7,362", "dollars": 7362, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "3,071", "dollars": 3071, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "CIRCUIT COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CIRCUIT COURT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p50/r8", "label_as_printed": "DATA PROCESSING SUPPLIES", "page": 50, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54130", "book_id": "fy2027-approved", "cells": [ { "as_printed": "47", "dollars": 47, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "100", "dollars": 100, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "100", "dollars": 100, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "CIRCUIT COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CIRCUIT COURT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p50/r9", "label_as_printed": "DRUGS & MEDICAL SUPPLIES", "page": 50, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54220", "book_id": "fy2027-approved", "cells": [ { "as_printed": "405", "dollars": 405, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "700", "dollars": 700, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "CIRCUIT COURT - CIRCUIT COURT JURY", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CIRCUIT COURT - CIRCUIT COURT JURY", "heading_from_total": false, "held": null, "id": "fy2027-approved/p51/r10", "label_as_printed": "FOOD SUPPLIES", "page": 51, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54350", "book_id": "fy2027-approved", "cells": [ { "as_printed": "367", "dollars": 367, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "CIRCUIT COURT - CIRCUIT COURT JURY", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CIRCUIT COURT - CIRCUIT COURT JURY", "heading_from_total": false, "held": null, "id": "fy2027-approved/p51/r11", "label_as_printed": "OFFICE SUPPLIES", "page": 51, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "18,063", "dollars": 18063, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "27,606", "dollars": 27606, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "24,520", "dollars": 24520, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -1, "printed": 18063, "sum": 18064 }, { "diff": 0, "printed": 27606, "sum": 27606 }, { "diff": 0, "printed": 24520, "sum": 24520 } ], "state": "within_rounding" }, "department": "CIRCUIT COURT - CIRCUIT COURT JURY", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CIRCUIT COURT - CIRCUIT COURT JURY", "heading_from_total": false, "held": null, "id": "fy2027-approved/p51/r12", "label_as_printed": "Other Expenditures", "page": 51, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p50/r34", "fy2027-approved/p50/r35", "fy2027-approved/p50/r36", "fy2027-approved/p50/r37", "fy2027-approved/p50/r38", "fy2027-approved/p51/r6", "fy2027-approved/p51/r7", "fy2027-approved/p51/r8", "fy2027-approved/p51/r9", "fy2027-approved/p51/r10", "fy2027-approved/p51/r11" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57090", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "6,160", "dollars": 6160, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "6,800", "dollars": 6800, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "CIRCUIT COURT - CIRCUIT COURT JURY", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CIRCUIT COURT - CIRCUIT COURT JURY", "heading_from_total": false, "held": null, "id": "fy2027-approved/p51/r13", "label_as_printed": "DATA PROCESSING EQUIPMENT", "page": 51, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "6,160", "dollars": 6160, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "6,800", "dollars": 6800, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 6160, "sum": 6160 }, { "diff": 0, "printed": 6800, "sum": 6800 } ], "state": "exact" }, "department": "CIRCUIT COURT - CIRCUIT COURT JURY", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CIRCUIT COURT - CIRCUIT COURT JURY", "heading_from_total": false, "held": null, "id": "fy2027-approved/p51/r14", "label_as_printed": "Capital Expenditures", "page": 51, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p51/r13" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "76,333", "dollars": 76333, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "108,766", "dollars": 108766, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "106,320", "dollars": 106320, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -1, "printed": 76333, "sum": 76334 }, { "diff": 0, "printed": 108766, "sum": 108766 }, { "diff": 0, "printed": 106320, "sum": 106320 } ], "state": "within_rounding" }, "department": "CIRCUIT COURT - CIRCUIT COURT JURY", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CIRCUIT COURT - CIRCUIT COURT JURY", "heading_from_total": false, "held": null, "id": "fy2027-approved/p51/r15", "label_as_printed": "Total CIRCUIT COURT - CIRCUIT COURT JURY", "page": 51, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p50/r33", "fy2027-approved/p50/r34", "fy2027-approved/p50/r35", "fy2027-approved/p50/r36", "fy2027-approved/p50/r37", "fy2027-approved/p50/r38", "fy2027-approved/p51/r6", "fy2027-approved/p51/r7", "fy2027-approved/p51/r8", "fy2027-approved/p51/r9", "fy2027-approved/p51/r10", "fy2027-approved/p51/r11", "fy2027-approved/p51/r13" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "789,250", "dollars": 789250, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "972,632", "dollars": 972632, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,114,602", "dollars": 1114602, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "GENERAL SESSIONS COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "GENERAL SESSIONS COURT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p51/r17", "label_as_printed": "Salaries & Benefits", "page": 51, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53200", "book_id": "fy2027-approved", "cells": [ { "as_printed": "5,437", "dollars": 5437, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "3,940", "dollars": 3940, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "3,940", "dollars": 3940, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "GENERAL SESSIONS COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "GENERAL SESSIONS COURT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p51/r18", "label_as_printed": "DUES & MEMBERSHIPS", "page": 51, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53490", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,100", "dollars": 2100, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "2,100", "dollars": 2100, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "GENERAL SESSIONS COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "GENERAL SESSIONS COURT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p51/r19", "label_as_printed": "PRINTING, STATIONARY & FORMS", "page": 51, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,890", "dollars": 1890, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "8,486", "dollars": 8486, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "7,836", "dollars": 7836, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "GENERAL SESSIONS COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "GENERAL SESSIONS COURT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p51/r20", "label_as_printed": "TRAVEL", "page": 51, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53560", "book_id": "fy2027-approved", "cells": [ { "as_printed": "2,727", "dollars": 2727, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "5,440", "dollars": 5440, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "5,440", "dollars": 5440, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "GENERAL SESSIONS COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "GENERAL SESSIONS COURT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p51/r21", "label_as_printed": "TUITION", "page": 51, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "113", "dollars": 113, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,546", "dollars": 1546, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,500", "dollars": 1500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "GENERAL SESSIONS COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "GENERAL SESSIONS COURT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p51/r22", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 51, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54320", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,900", "dollars": 2900, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "2,900", "dollars": 2900, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "GENERAL SESSIONS COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "GENERAL SESSIONS COURT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p51/r23", "label_as_printed": "LIBRARY BOOKS/MEDIA", "page": 51, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54350", "book_id": "fy2027-approved", "cells": [ { "as_printed": "6,700", "dollars": 6700, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "8,800", "dollars": 8800, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "8,800", "dollars": 8800, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "GENERAL SESSIONS COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "GENERAL SESSIONS COURT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p51/r24", "label_as_printed": "OFFICE SUPPLIES", "page": 51, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "119", "dollars": 119, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "GENERAL SESSIONS COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "GENERAL SESSIONS COURT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p51/r25", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 51, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "16,985", "dollars": 16985, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "33,212", "dollars": 33212, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "32,516", "dollars": 32516, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -1, "printed": 16985, "sum": 16986 }, { "diff": 0, "printed": 33212, "sum": 33212 }, { "diff": 0, "printed": 32516, "sum": 32516 } ], "state": "within_rounding" }, "department": "GENERAL SESSIONS COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "GENERAL SESSIONS COURT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p51/r26", "label_as_printed": "Other Expenditures", "page": 51, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p51/r18", "fy2027-approved/p51/r19", "fy2027-approved/p51/r20", "fy2027-approved/p51/r21", "fy2027-approved/p51/r22", "fy2027-approved/p51/r23", "fy2027-approved/p51/r24", "fy2027-approved/p51/r25" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "806,235", "dollars": 806235, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,005,844", "dollars": 1005844, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,147,118", "dollars": 1147118, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -1, "printed": 806235, "sum": 806236 }, { "diff": 0, "printed": 1005844, "sum": 1005844 }, { "diff": 0, "printed": 1147118, "sum": 1147118 } ], "state": "within_rounding" }, "department": "GENERAL SESSIONS COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "GENERAL SESSIONS COURT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p51/r27", "label_as_printed": "Total GENERAL SESSIONS COURT", "page": 51, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p51/r17", "fy2027-approved/p51/r18", "fy2027-approved/p51/r19", "fy2027-approved/p51/r20", "fy2027-approved/p51/r21", "fy2027-approved/p51/r22", "fy2027-approved/p51/r23", "fy2027-approved/p51/r24", "fy2027-approved/p51/r25" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "7,500", "dollars": 7500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "DRUG COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "DRUG COURT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p51/r29", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 51, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "7,500", "dollars": 7500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 7500, "sum": 7500 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "DRUG COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "DRUG COURT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p51/r30", "label_as_printed": "Other Expenditures", "page": 51, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p51/r29" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "7,500", "dollars": 7500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 7500, "sum": 7500 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "DRUG COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "DRUG COURT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p51/r31", "label_as_printed": "Total DRUG COURT", "page": 51, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p51/r29" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "7,010", "dollars": 7010, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "10,765", "dollars": 10765, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "16,795", "dollars": 16795, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "DRUG COURT - DRUG COURT GRANT STATE OF TN", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "DRUG COURT - DRUG COURT GRANT STATE OF TN", "heading_from_total": false, "held": null, "id": "fy2027-approved/p51/r33", "label_as_printed": "Salaries & Benefits", "page": 51, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53070", "book_id": "fy2027-approved", "cells": [ { "as_printed": "503", "dollars": 503, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "550", "dollars": 550, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "550", "dollars": 550, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "DRUG COURT - DRUG COURT GRANT STATE OF TN", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "DRUG COURT - DRUG COURT GRANT STATE OF TN", "heading_from_total": false, "held": null, "id": "fy2027-approved/p51/r34", "label_as_printed": "COMMUNICATION", "page": 51, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53160", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,500", "dollars": 2500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "2,000", "dollars": 2000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "DRUG COURT - DRUG COURT GRANT STATE OF TN", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "DRUG COURT - DRUG COURT GRANT STATE OF TN", "heading_from_total": false, "held": null, "id": "fy2027-approved/p51/r35", "label_as_printed": "CONTRIBUTIONS", "page": 51, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53200", "book_id": "fy2027-approved", "cells": [ { "as_printed": "720", "dollars": 720, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "450", "dollars": 450, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "850", "dollars": 850, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "DRUG COURT - DRUG COURT GRANT STATE OF TN", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "DRUG COURT - DRUG COURT GRANT STATE OF TN", "heading_from_total": false, "held": null, "id": "fy2027-approved/p51/r36", "label_as_printed": "DUES & MEMBERSHIPS", "page": 51, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53220", "book_id": "fy2027-approved", "cells": [ { "as_printed": "35,531", "dollars": 35531, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "36,150", "dollars": 36150, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "32,000", "dollars": 32000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "DRUG COURT - DRUG COURT GRANT STATE OF TN", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "DRUG COURT - DRUG COURT GRANT STATE OF TN", "heading_from_total": false, "held": null, "id": "fy2027-approved/p51/r37", "label_as_printed": "EVALUATION & TESTING", "page": 51, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53480", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "150", "dollars": 150, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "150", "dollars": 150, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "DRUG COURT - DRUG COURT GRANT STATE OF TN", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "DRUG COURT - DRUG COURT GRANT STATE OF TN", "heading_from_total": false, "held": null, "id": "fy2027-approved/p51/r38", "label_as_printed": "POSTAL CHARGES", "page": 51, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "236", "dollars": 236, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "5,000", "dollars": 5000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "2,500", "dollars": 2500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "CIRCUIT COURT - CIRCUIT COURT JURY", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CIRCUIT COURT - CIRCUIT COURT JURY", "heading_from_total": false, "held": null, "id": "fy2027-approved/p51/r6", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 51, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54100", "book_id": "fy2027-approved", "cells": [ { "as_printed": "31", "dollars": 31, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "50", "dollars": 50, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "50", "dollars": 50, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "CIRCUIT COURT - CIRCUIT COURT JURY", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CIRCUIT COURT - CIRCUIT COURT JURY", "heading_from_total": false, "held": null, "id": "fy2027-approved/p51/r7", "label_as_printed": "CUSTODIAL SUPPLIES", "page": 51, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54110", "book_id": "fy2027-approved", "cells": [ { "as_printed": "137", "dollars": 137, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "CIRCUIT COURT - CIRCUIT COURT JURY", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CIRCUIT COURT - CIRCUIT COURT JURY", "heading_from_total": false, "held": null, "id": "fy2027-approved/p51/r8", "label_as_printed": "DATA PROCESSING SUPPLIES", "page": 51, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54140", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "550", "dollars": 550, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "550", "dollars": 550, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "CIRCUIT COURT - CIRCUIT COURT JURY", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CIRCUIT COURT - CIRCUIT COURT JURY", "heading_from_total": false, "held": null, "id": "fy2027-approved/p51/r9", "label_as_printed": "DUPLICATING SUPPLIES", "page": 51, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "7,196", "dollars": 7196, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "550", "dollars": 550, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "100", "dollars": 100, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "DRUG COURT - DRUG COURT GRANT STATE OF TN", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "DRUG COURT - DRUG COURT GRANT STATE OF TN", "heading_from_total": false, "held": null, "id": "fy2027-approved/p52/r10", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 52, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "95,061", "dollars": 95061, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "93,235", "dollars": 93235, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "87,207", "dollars": 87207, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 1, "printed": 95061, "sum": 95060 }, { "diff": 0, "printed": 93235, "sum": 93235 }, { "diff": 0, "printed": 87207, "sum": 87207 } ], "state": "within_rounding" }, "department": "DRUG COURT - DRUG COURT GRANT STATE OF TN", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "DRUG COURT - DRUG COURT GRANT STATE OF TN", "heading_from_total": false, "held": null, "id": "fy2027-approved/p52/r11", "label_as_printed": "Other Expenditures", "page": 52, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p51/r34", "fy2027-approved/p51/r35", "fy2027-approved/p51/r36", "fy2027-approved/p51/r37", "fy2027-approved/p51/r38", "fy2027-approved/p52/r6", "fy2027-approved/p52/r7", "fy2027-approved/p52/r8", "fy2027-approved/p52/r9", "fy2027-approved/p52/r10" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "102,071", "dollars": 102071, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "104,000", "dollars": 104000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "104,002", "dollars": 104002, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 1, "printed": 102071, "sum": 102070 }, { "diff": 0, "printed": 104000, "sum": 104000 }, { "diff": 0, "printed": 104002, "sum": 104002 } ], "state": "within_rounding" }, "department": "DRUG COURT - DRUG COURT GRANT STATE OF TN", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "DRUG COURT - DRUG COURT GRANT STATE OF TN", "heading_from_total": false, "held": null, "id": "fy2027-approved/p52/r12", "label_as_printed": "Total DRUG COURT - DRUG COURT GRANT STATE OF TN", "page": 52, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p51/r33", "fy2027-approved/p51/r34", "fy2027-approved/p51/r35", "fy2027-approved/p51/r36", "fy2027-approved/p51/r37", "fy2027-approved/p51/r38", "fy2027-approved/p52/r6", "fy2027-approved/p52/r7", "fy2027-approved/p52/r8", "fy2027-approved/p52/r9", "fy2027-approved/p52/r10" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,010,039", "dollars": 1010039, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,163,485", "dollars": 1163485, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,200,363", "dollars": 1200363, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "CHANCERY COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CHANCERY COURT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p52/r14", "label_as_printed": "Salaries & Benefits", "page": 52, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53200", "book_id": "fy2027-approved", "cells": [ { "as_printed": "2,091", "dollars": 2091, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,800", "dollars": 1800, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,800", "dollars": 1800, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "CHANCERY COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CHANCERY COURT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p52/r15", "label_as_printed": "DUES & MEMBERSHIPS", "page": 52, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53320", "book_id": "fy2027-approved", "cells": [ { "as_printed": "5,589", "dollars": 5589, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "5,000", "dollars": 5000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "5,000", "dollars": 5000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "CHANCERY COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CHANCERY COURT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p52/r16", "label_as_printed": "LEGAL NOTICE/RECORD/COURT COST", "page": 52, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53370", "book_id": "fy2027-approved", "cells": [ { "as_printed": "270", "dollars": 270, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "CHANCERY COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CHANCERY COURT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p52/r17", "label_as_printed": "MAINT. & REPAIRS-OFFICE EQUIP.", "page": 52, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53480", "book_id": "fy2027-approved", "cells": [ { "as_printed": "7,340", "dollars": 7340, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "8,000", "dollars": 8000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "8,000", "dollars": 8000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "CHANCERY COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CHANCERY COURT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p52/r18", "label_as_printed": "POSTAL CHARGES", "page": 52, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53490", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,672", "dollars": 1672, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,200", "dollars": 1200, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "CHANCERY COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CHANCERY COURT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p52/r19", "label_as_printed": "PRINTING, STATIONARY & FORMS", "page": 52, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53510", "book_id": "fy2027-approved", "cells": [ { "as_printed": "3,945", "dollars": 3945, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "5,600", "dollars": 5600, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "5,600", "dollars": 5600, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "CHANCERY COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CHANCERY COURT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p52/r20", "label_as_printed": "RENTALS", "page": 52, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2027-approved", "cells": [ { "as_printed": "422", "dollars": 422, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "CHANCERY COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CHANCERY COURT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p52/r21", "label_as_printed": "TRAVEL", "page": 52, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53560", "book_id": "fy2027-approved", "cells": [ { "as_printed": "911", "dollars": 911, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,200", "dollars": 1200, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,200", "dollars": 1200, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "CHANCERY COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CHANCERY COURT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p52/r22", "label_as_printed": "TUITION", "page": 52, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "9,148", "dollars": 9148, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "15,568", "dollars": 15568, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "10,000", "dollars": 10000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "CHANCERY COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CHANCERY COURT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p52/r23", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 52, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54110", "book_id": "fy2027-approved", "cells": [ { "as_printed": "10,076", "dollars": 10076, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "9,500", "dollars": 9500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "9,300", "dollars": 9300, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "CHANCERY COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CHANCERY COURT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p52/r24", "label_as_printed": "DATA PROCESSING SUPPLIES", "page": 52, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54140", "book_id": "fy2027-approved", "cells": [ { "as_printed": "3,778", "dollars": 3778, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "CHANCERY COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CHANCERY COURT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p52/r25", "label_as_printed": "DUPLICATING SUPPLIES", "page": 52, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54320", "book_id": "fy2027-approved", "cells": [ { "as_printed": "3,308", "dollars": 3308, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "3,500", "dollars": 3500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "3,500", "dollars": 3500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "CHANCERY COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CHANCERY COURT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p52/r26", "label_as_printed": "LIBRARY BOOKS/MEDIA", "page": 52, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54350", "book_id": "fy2027-approved", "cells": [ { "as_printed": "6,101", "dollars": 6101, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "5,010", "dollars": 5010, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "5,010", "dollars": 5010, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "CHANCERY COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CHANCERY COURT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p52/r27", "label_as_printed": "OFFICE SUPPLIES", "page": 52, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "5,609", "dollars": 5609, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "11,421", "dollars": 11421, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "9,284", "dollars": 9284, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "CHANCERY COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CHANCERY COURT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p52/r28", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 52, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "55080", "book_id": "fy2027-approved", "cells": [ { "as_printed": "169", "dollars": 169, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "CHANCERY COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CHANCERY COURT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p52/r29", "label_as_printed": "PREMIUMS-CORPORATE SURETY BOND", "page": 52, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "60,428", "dollars": 60428, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "73,099", "dollars": 73099, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "65,394", "dollars": 65394, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -1, "printed": 60428, "sum": 60429 }, { "diff": 0, "printed": 73099, "sum": 73099 }, { "diff": 0, "printed": 65394, "sum": 65394 } ], "state": "within_rounding" }, "department": "CHANCERY COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CHANCERY COURT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p52/r30", "label_as_printed": "Other Expenditures", "page": 52, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p52/r15", "fy2027-approved/p52/r16", "fy2027-approved/p52/r17", "fy2027-approved/p52/r18", "fy2027-approved/p52/r19", "fy2027-approved/p52/r20", "fy2027-approved/p52/r21", "fy2027-approved/p52/r22", "fy2027-approved/p52/r23", "fy2027-approved/p52/r24", "fy2027-approved/p52/r25", "fy2027-approved/p52/r26", "fy2027-approved/p52/r27", "fy2027-approved/p52/r28", "fy2027-approved/p52/r29" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57110", "book_id": "fy2027-approved", "cells": [ { "as_printed": "3,569", "dollars": 3569, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "CHANCERY COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CHANCERY COURT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p52/r31", "label_as_printed": "FURNITURE & FIXTURES", "page": 52, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "3,569", "dollars": 3569, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 3569, "sum": 3569 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "CHANCERY COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CHANCERY COURT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p52/r32", "label_as_printed": "Capital Expenditures", "page": 52, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p52/r31" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,074,036", "dollars": 1074036, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,236,584", "dollars": 1236584, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,265,757", "dollars": 1265757, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -1, "printed": 1074036, "sum": 1074037 }, { "diff": 0, "printed": 1236584, "sum": 1236584 }, { "diff": 0, "printed": 1265757, "sum": 1265757 } ], "state": "within_rounding" }, "department": "CHANCERY COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CHANCERY COURT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p52/r33", "label_as_printed": "Total CHANCERY COURT", "page": 52, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p52/r14", "fy2027-approved/p52/r15", "fy2027-approved/p52/r16", "fy2027-approved/p52/r17", "fy2027-approved/p52/r18", "fy2027-approved/p52/r19", "fy2027-approved/p52/r20", "fy2027-approved/p52/r21", "fy2027-approved/p52/r22", "fy2027-approved/p52/r23", "fy2027-approved/p52/r24", "fy2027-approved/p52/r25", "fy2027-approved/p52/r26", "fy2027-approved/p52/r27", "fy2027-approved/p52/r28", "fy2027-approved/p52/r29", "fy2027-approved/p52/r31" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,542,985", "dollars": 1542985, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,811,930", "dollars": 1811930, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,933,684", "dollars": 1933684, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "JUVENILE COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JUVENILE COURT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p52/r35", "label_as_printed": "Salaries & Benefits", "page": 52, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53070", "book_id": "fy2027-approved", "cells": [ { "as_printed": "9,480", "dollars": 9480, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "7,200", "dollars": 7200, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "7,200", "dollars": 7200, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "JUVENILE COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JUVENILE COURT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p52/r36", "label_as_printed": "COMMUNICATION", "page": 52, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53200", "book_id": "fy2027-approved", "cells": [ { "as_printed": "440", "dollars": 440, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "850", "dollars": 850, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "850", "dollars": 850, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "JUVENILE COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JUVENILE COURT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p52/r37", "label_as_printed": "DUES & MEMBERSHIPS", "page": 52, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53300", "book_id": "fy2027-approved", "cells": [ { "as_printed": "480", "dollars": 480, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "4,000", "dollars": 4000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "4,000", "dollars": 4000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "JUVENILE COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JUVENILE COURT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p52/r38", "label_as_printed": "OPERATING LEASE PAYMENTS", "page": 52, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53510", "book_id": "fy2027-approved", "cells": [ { "as_printed": "947", "dollars": 947, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "800", "dollars": 800, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "DRUG COURT - DRUG COURT GRANT STATE OF TN", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "DRUG COURT - DRUG COURT GRANT STATE OF TN", "heading_from_total": false, "held": null, "id": "fy2027-approved/p52/r6", "label_as_printed": "RENTALS", "page": 52, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2027-approved", "cells": [ { "as_printed": "5,645", "dollars": 5645, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "8,200", "dollars": 8200, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "8,000", "dollars": 8000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "DRUG COURT - DRUG COURT GRANT STATE OF TN", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "DRUG COURT - DRUG COURT GRANT STATE OF TN", "heading_from_total": false, "held": null, "id": "fy2027-approved/p52/r7", "label_as_printed": "TRAVEL", "page": 52, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "41,711", "dollars": 41711, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "41,685", "dollars": 41685, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "40,300", "dollars": 40300, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "DRUG COURT - DRUG COURT GRANT STATE OF TN", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "DRUG COURT - DRUG COURT GRANT STATE OF TN", "heading_from_total": false, "held": null, "id": "fy2027-approved/p52/r8", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 52, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54350", "book_id": "fy2027-approved", "cells": [ { "as_printed": "2,807", "dollars": 2807, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,500", "dollars": 2500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "2,457", "dollars": 2457, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "DRUG COURT - DRUG COURT GRANT STATE OF TN", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "DRUG COURT - DRUG COURT GRANT STATE OF TN", "heading_from_total": false, "held": null, "id": "fy2027-approved/p52/r9", "label_as_printed": "OFFICE SUPPLIES", "page": 52, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54350", "book_id": "fy2027-approved", "cells": [ { "as_printed": "4,500", "dollars": 4500, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "4,500", "dollars": 4500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "4,500", "dollars": 4500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "JUVENILE COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JUVENILE COURT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p53/r10", "label_as_printed": "OFFICE SUPPLIES", "page": 53, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "2,145", "dollars": 2145, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,200", "dollars": 2200, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "2,200", "dollars": 2200, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "JUVENILE COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JUVENILE COURT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p53/r11", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 53, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "256,026", "dollars": 256026, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "358,820", "dollars": 358820, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "358,300", "dollars": 358300, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -1, "printed": 256026, "sum": 256027 }, { "diff": 0, "printed": 358820, "sum": 358820 }, { "diff": 0, "printed": 358300, "sum": 358300 } ], "state": "within_rounding" }, "department": "JUVENILE COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JUVENILE COURT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p53/r12", "label_as_printed": "Other Expenditures", "page": 53, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p52/r36", "fy2027-approved/p52/r37", "fy2027-approved/p52/r38", "fy2027-approved/p53/r6", "fy2027-approved/p53/r7", "fy2027-approved/p53/r8", "fy2027-approved/p53/r9", "fy2027-approved/p53/r10", "fy2027-approved/p53/r11" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,799,011", "dollars": 1799011, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,170,750", "dollars": 2170750, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "2,291,984", "dollars": 2291984, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -1, "printed": 1799011, "sum": 1799012 }, { "diff": 0, "printed": 2170750, "sum": 2170750 }, { "diff": 0, "printed": 2291984, "sum": 2291984 } ], "state": "within_rounding" }, "department": "JUVENILE COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JUVENILE COURT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p53/r13", "label_as_printed": "Total JUVENILE COURT", "page": 53, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p52/r35", "fy2027-approved/p52/r36", "fy2027-approved/p52/r37", "fy2027-approved/p52/r38", "fy2027-approved/p53/r6", "fy2027-approved/p53/r7", "fy2027-approved/p53/r8", "fy2027-approved/p53/r9", "fy2027-approved/p53/r10", "fy2027-approved/p53/r11" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "83,861", "dollars": 83861, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "172,892", "dollars": 172892, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "169,054", "dollars": 169054, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "JUVENILE COURT - OPIOID - STATE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JUVENILE COURT - OPIOID - STATE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p53/r15", "label_as_printed": "Salaries & Benefits", "page": 53, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53200", "book_id": "fy2027-approved", "cells": [ { "as_printed": "900", "dollars": 900, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "JUVENILE COURT - OPIOID - STATE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JUVENILE COURT - OPIOID - STATE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p53/r16", "label_as_printed": "DUES & MEMBERSHIPS", "page": 53, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2027-approved", "cells": [ { "as_printed": "16,800", "dollars": 16800, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "4,375", "dollars": 4375, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "JUVENILE COURT - OPIOID - STATE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JUVENILE COURT - OPIOID - STATE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p53/r17", "label_as_printed": "TRAVEL", "page": 53, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53560", "book_id": "fy2027-approved", "cells": [ { "as_printed": "11,925", "dollars": 11925, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "6,000", "dollars": 6000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "JUVENILE COURT - OPIOID - STATE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JUVENILE COURT - OPIOID - STATE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p53/r18", "label_as_printed": "TUITION", "page": 53, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "29,625", "dollars": 29625, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "10,375", "dollars": 10375, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 29625, "sum": 29625 }, { "diff": 0, "printed": 10375, "sum": 10375 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "JUVENILE COURT - OPIOID - STATE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JUVENILE COURT - OPIOID - STATE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p53/r19", "label_as_printed": "Other Expenditures", "page": 53, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p53/r16", "fy2027-approved/p53/r17", "fy2027-approved/p53/r18" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "113,486", "dollars": 113486, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "183,267", "dollars": 183267, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "169,054", "dollars": 169054, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 113486, "sum": 113486 }, { "diff": 0, "printed": 183267, "sum": 183267 }, { "diff": 0, "printed": 169054, "sum": 169054 } ], "state": "exact" }, "department": "JUVENILE COURT - OPIOID - STATE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JUVENILE COURT - OPIOID - STATE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p53/r20", "label_as_printed": "Total JUVENILE COURT - OPIOID - STATE", "page": 53, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p53/r15", "fy2027-approved/p53/r16", "fy2027-approved/p53/r17", "fy2027-approved/p53/r18" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "97,539", "dollars": 97539, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "278,779", "dollars": 278779, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "300,444", "dollars": 300444, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "DISTRICT ATTORNEY GENERAL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "DISTRICT ATTORNEY GENERAL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p53/r22", "label_as_printed": "Salaries & Benefits", "page": 53, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53070", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "150", "dollars": 150, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "150", "dollars": 150, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "DISTRICT ATTORNEY GENERAL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "DISTRICT ATTORNEY GENERAL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p53/r23", "label_as_printed": "COMMUNICATION", "page": 53, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53200", "book_id": "fy2027-approved", "cells": [ { "as_printed": "95", "dollars": 95, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "850", "dollars": 850, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "850", "dollars": 850, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "DISTRICT ATTORNEY GENERAL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "DISTRICT ATTORNEY GENERAL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p53/r24", "label_as_printed": "DUES & MEMBERSHIPS", "page": 53, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53320", "book_id": "fy2027-approved", "cells": [ { "as_printed": "45", "dollars": 45, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "250", "dollars": 250, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "250", "dollars": 250, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "DISTRICT ATTORNEY GENERAL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "DISTRICT ATTORNEY GENERAL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p53/r25", "label_as_printed": "LEGAL NOTICE/RECORD/COURT COST", "page": 53, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2027-approved", "cells": [ { "as_printed": "54,781", "dollars": 54781, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "99,328", "dollars": 99328, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "89,328", "dollars": 89328, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "DISTRICT ATTORNEY GENERAL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "DISTRICT ATTORNEY GENERAL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p53/r26", "label_as_printed": "TRAVEL", "page": 53, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "30,191", "dollars": 30191, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "63,533", "dollars": 63533, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "70,000", "dollars": 70000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "DISTRICT ATTORNEY GENERAL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "DISTRICT ATTORNEY GENERAL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p53/r27", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 53, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54100", "book_id": "fy2027-approved", "cells": [ { "as_printed": "656", "dollars": 656, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,250", "dollars": 1250, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,250", "dollars": 1250, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "DISTRICT ATTORNEY GENERAL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "DISTRICT ATTORNEY GENERAL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p53/r28", "label_as_printed": "CUSTODIAL SUPPLIES", "page": 53, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54220", "book_id": "fy2027-approved", "cells": [ { "as_printed": "2,344", "dollars": 2344, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,500", "dollars": 1500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,500", "dollars": 1500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "DISTRICT ATTORNEY GENERAL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "DISTRICT ATTORNEY GENERAL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p53/r29", "label_as_printed": "FOOD SUPPLIES", "page": 53, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54320", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,500", "dollars": 2500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "2,500", "dollars": 2500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "DISTRICT ATTORNEY GENERAL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "DISTRICT ATTORNEY GENERAL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p53/r30", "label_as_printed": "LIBRARY BOOKS/MEDIA", "page": 53, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54350", "book_id": "fy2027-approved", "cells": [ { "as_printed": "836", "dollars": 836, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,250", "dollars": 1250, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,250", "dollars": 1250, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "DISTRICT ATTORNEY GENERAL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "DISTRICT ATTORNEY GENERAL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p53/r31", "label_as_printed": "OFFICE SUPPLIES", "page": 53, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "3,723", "dollars": 3723, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "4,436", "dollars": 4436, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "4,436", "dollars": 4436, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "DISTRICT ATTORNEY GENERAL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "DISTRICT ATTORNEY GENERAL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p53/r32", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 53, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "92,670", "dollars": 92670, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "175,047", "dollars": 175047, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "171,514", "dollars": 171514, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -1, "printed": 92670, "sum": 92671 }, { "diff": 0, "printed": 175047, "sum": 175047 }, { "diff": 0, "printed": 171514, "sum": 171514 } ], "state": "within_rounding" }, "department": "DISTRICT ATTORNEY GENERAL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "DISTRICT ATTORNEY GENERAL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p53/r33", "label_as_printed": "Other Expenditures", "page": 53, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p53/r23", "fy2027-approved/p53/r24", "fy2027-approved/p53/r25", "fy2027-approved/p53/r26", "fy2027-approved/p53/r27", "fy2027-approved/p53/r28", "fy2027-approved/p53/r29", "fy2027-approved/p53/r30", "fy2027-approved/p53/r31", "fy2027-approved/p53/r32" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57090", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,757", "dollars": 2757, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "DISTRICT ATTORNEY GENERAL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "DISTRICT ATTORNEY GENERAL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p53/r34", "label_as_printed": "DATA PROCESSING EQUIPMENT", "page": 53, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,757", "dollars": 2757, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 2757, "sum": 2757 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "DISTRICT ATTORNEY GENERAL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "DISTRICT ATTORNEY GENERAL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p53/r35", "label_as_printed": "Capital Expenditures", "page": 53, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p53/r34" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "190,209", "dollars": 190209, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "456,583", "dollars": 456583, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "471,958", "dollars": 471958, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -1, "printed": 190209, "sum": 190210 }, { "diff": 0, "printed": 456583, "sum": 456583 }, { "diff": 0, "printed": 471958, "sum": 471958 } ], "state": "within_rounding" }, "department": "DISTRICT ATTORNEY GENERAL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "DISTRICT ATTORNEY GENERAL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p53/r36", "label_as_printed": "Total DISTRICT ATTORNEY GENERAL", "page": 53, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p53/r22", "fy2027-approved/p53/r23", "fy2027-approved/p53/r24", "fy2027-approved/p53/r25", "fy2027-approved/p53/r26", "fy2027-approved/p53/r27", "fy2027-approved/p53/r28", "fy2027-approved/p53/r29", "fy2027-approved/p53/r30", "fy2027-approved/p53/r31", "fy2027-approved/p53/r32", "fy2027-approved/p53/r34" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53160", "book_id": "fy2027-approved", "cells": [ { "as_printed": "3,200", "dollars": 3200, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "20,000", "dollars": 20000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "20,000", "dollars": 20000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "DISTRICT ATTORNEY GENERAL - VICTIM'S ASSESSMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "DISTRICT ATTORNEY GENERAL - VICTIM'S ASSESSMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p53/r38", "label_as_printed": "CONTRIBUTIONS", "page": 53, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53480", "book_id": "fy2027-approved", "cells": [ { "as_printed": "771", "dollars": 771, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "550", "dollars": 550, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "550", "dollars": 550, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "JUVENILE COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JUVENILE COURT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p53/r6", "label_as_printed": "POSTAL CHARGES", "page": 53, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2027-approved", "cells": [ { "as_printed": "13,584", "dollars": 13584, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "11,520", "dollars": 11520, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "11,000", "dollars": 11000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "JUVENILE COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JUVENILE COURT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p53/r7", "label_as_printed": "TRAVEL", "page": 53, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53560", "book_id": "fy2027-approved", "cells": [ { "as_printed": "2,655", "dollars": 2655, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "JUVENILE COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JUVENILE COURT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p53/r8", "label_as_printed": "TUITION", "page": 53, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "221,972", "dollars": 221972, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "325,000", "dollars": 325000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "325,000", "dollars": 325000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "JUVENILE COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JUVENILE COURT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p53/r9", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 53, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "25", "dollars": 25, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,000", "dollars": 2000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "2,500", "dollars": 2500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "DISTRICT ATTORNEY GENERAL - VICTIM'S ASSESSMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "DISTRICT ATTORNEY GENERAL - VICTIM'S ASSESSMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p54/r10", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 54, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "8,396", "dollars": 8396, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "25,000", "dollars": 25000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "25,000", "dollars": 25000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 8396, "sum": 8396 }, { "diff": 0, "printed": 25000, "sum": 25000 }, { "diff": 0, "printed": 25000, "sum": 25000 } ], "state": "exact" }, "department": "DISTRICT ATTORNEY GENERAL - VICTIM'S ASSESSMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "DISTRICT ATTORNEY GENERAL - VICTIM'S ASSESSMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p54/r11", "label_as_printed": "Other Expenditures", "page": 54, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p53/r38", "fy2027-approved/p54/r6", "fy2027-approved/p54/r7", "fy2027-approved/p54/r8", "fy2027-approved/p54/r9", "fy2027-approved/p54/r10" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "8,396", "dollars": 8396, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "25,000", "dollars": 25000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "25,000", "dollars": 25000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 8396, "sum": 8396 }, { "diff": 0, "printed": 25000, "sum": 25000 }, { "diff": 0, "printed": 25000, "sum": 25000 } ], "state": "exact" }, "department": "DISTRICT ATTORNEY GENERAL - VICTIM'S ASSESSMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "DISTRICT ATTORNEY GENERAL - VICTIM'S ASSESSMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p54/r12", "label_as_printed": "Total DISTRICT ATTORNEY GENERAL - VICTIM'S", "page": 54, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p53/r38", "fy2027-approved/p54/r6", "fy2027-approved/p54/r7", "fy2027-approved/p54/r8", "fy2027-approved/p54/r9", "fy2027-approved/p54/r10" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53070", "book_id": "fy2027-approved", "cells": [ { "as_printed": "208", "dollars": 208, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "OFFICE OF PUBLIC DEFENDER", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OFFICE OF PUBLIC DEFENDER", "heading_from_total": false, "held": null, "id": "fy2027-approved/p54/r14", "label_as_printed": "COMMUNICATION", "page": 54, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53160", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "264,015", "dollars": 264015, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "219,911", "dollars": 219911, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "OFFICE OF PUBLIC DEFENDER", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OFFICE OF PUBLIC DEFENDER", "heading_from_total": false, "held": null, "id": "fy2027-approved/p54/r15", "label_as_printed": "CONTRIBUTIONS", "page": 54, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2027-approved", "cells": [ { "as_printed": "2,735", "dollars": 2735, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "OFFICE OF PUBLIC DEFENDER", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OFFICE OF PUBLIC DEFENDER", "heading_from_total": false, "held": null, "id": "fy2027-approved/p54/r16", "label_as_printed": "TRAVEL", "page": 54, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "2,619", "dollars": 2619, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "OFFICE OF PUBLIC DEFENDER", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OFFICE OF PUBLIC DEFENDER", "heading_from_total": false, "held": null, "id": "fy2027-approved/p54/r17", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 54, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "5,561", "dollars": 5561, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "264,015", "dollars": 264015, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "219,911", "dollars": 219911, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -1, "printed": 5561, "sum": 5562 }, { "diff": 0, "printed": 264015, "sum": 264015 }, { "diff": 0, "printed": 219911, "sum": 219911 } ], "state": "within_rounding" }, "department": "OFFICE OF PUBLIC DEFENDER", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OFFICE OF PUBLIC DEFENDER", "heading_from_total": false, "held": null, "id": "fy2027-approved/p54/r18", "label_as_printed": "Other Expenditures", "page": 54, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p54/r14", "fy2027-approved/p54/r15", "fy2027-approved/p54/r16", "fy2027-approved/p54/r17" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "5,561", "dollars": 5561, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "264,015", "dollars": 264015, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "219,911", "dollars": 219911, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -1, "printed": 5561, "sum": 5562 }, { "diff": 0, "printed": 264015, "sum": 264015 }, { "diff": 0, "printed": 219911, "sum": 219911 } ], "state": "within_rounding" }, "department": "OFFICE OF PUBLIC DEFENDER", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OFFICE OF PUBLIC DEFENDER", "heading_from_total": false, "held": null, "id": "fy2027-approved/p54/r19", "label_as_printed": "Total OFFICE OF PUBLIC DEFENDER", "page": 54, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p54/r14", "fy2027-approved/p54/r15", "fy2027-approved/p54/r16", "fy2027-approved/p54/r17" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "392,037", "dollars": 392037, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "445,322", "dollars": 445322, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "415,846", "dollars": 415846, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "JUDICIAL COMMISSIONERS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JUDICIAL COMMISSIONERS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p54/r21", "label_as_printed": "Salaries & Benefits", "page": 54, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53070", "book_id": "fy2027-approved", "cells": [ { "as_printed": "503", "dollars": 503, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "760", "dollars": 760, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "760", "dollars": 760, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "JUDICIAL COMMISSIONERS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JUDICIAL COMMISSIONERS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p54/r22", "label_as_printed": "COMMUNICATION", "page": 54, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53510", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,348", "dollars": 1348, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "3,238", "dollars": 3238, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "2,160", "dollars": 2160, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "JUDICIAL COMMISSIONERS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JUDICIAL COMMISSIONERS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p54/r23", "label_as_printed": "RENTALS", "page": 54, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,216", "dollars": 1216, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,200", "dollars": 1200, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,200", "dollars": 1200, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "JUDICIAL COMMISSIONERS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JUDICIAL COMMISSIONERS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p54/r24", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 54, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54320", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "825", "dollars": 825, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,155", "dollars": 1155, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "JUDICIAL COMMISSIONERS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JUDICIAL COMMISSIONERS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p54/r25", "label_as_printed": "LIBRARY BOOKS/MEDIA", "page": 54, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54350", "book_id": "fy2027-approved", "cells": [ { "as_printed": "799", "dollars": 799, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "750", "dollars": 750, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "750", "dollars": 750, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "JUDICIAL COMMISSIONERS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JUDICIAL COMMISSIONERS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p54/r26", "label_as_printed": "OFFICE SUPPLIES", "page": 54, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "16,116", "dollars": 16116, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "JUDICIAL COMMISSIONERS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JUDICIAL COMMISSIONERS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p54/r27", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 54, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "3,866", "dollars": 3866, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "22,889", "dollars": 22889, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "6,025", "dollars": 6025, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 3866, "sum": 3866 }, { "diff": 0, "printed": 22889, "sum": 22889 }, { "diff": 0, "printed": 6025, "sum": 6025 } ], "state": "exact" }, "department": "JUDICIAL COMMISSIONERS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JUDICIAL COMMISSIONERS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p54/r28", "label_as_printed": "Other Expenditures", "page": 54, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p54/r22", "fy2027-approved/p54/r23", "fy2027-approved/p54/r24", "fy2027-approved/p54/r25", "fy2027-approved/p54/r26", "fy2027-approved/p54/r27" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "395,904", "dollars": 395904, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "468,211", "dollars": 468211, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "421,871", "dollars": 421871, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 1, "printed": 395904, "sum": 395903 }, { "diff": 0, "printed": 468211, "sum": 468211 }, { "diff": 0, "printed": 421871, "sum": 421871 } ], "state": "within_rounding" }, "department": "JUDICIAL COMMISSIONERS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JUDICIAL COMMISSIONERS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p54/r29", "label_as_printed": "Total JUDICIAL COMMISSIONERS", "page": 54, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p54/r21", "fy2027-approved/p54/r22", "fy2027-approved/p54/r23", "fy2027-approved/p54/r24", "fy2027-approved/p54/r25", "fy2027-approved/p54/r26", "fy2027-approved/p54/r27" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "472,622", "dollars": 472622, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "593,644", "dollars": 593644, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "522,938", "dollars": 522938, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SPECIAL COURTS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL COURTS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p54/r31", "label_as_printed": "Salaries & Benefits", "page": 54, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57110", "book_id": "fy2027-approved", "cells": [ { "as_printed": "5,785", "dollars": 5785, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SPECIAL COURTS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL COURTS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p54/r32", "label_as_printed": "FURNITURE & FIXTURES", "page": 54, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "5,785", "dollars": 5785, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 5785, "sum": 5785 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "SPECIAL COURTS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL COURTS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p54/r33", "label_as_printed": "Capital Expenditures", "page": 54, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p54/r32" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "478,407", "dollars": 478407, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "593,644", "dollars": 593644, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "522,938", "dollars": 522938, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 478407, "sum": 478407 }, { "diff": 0, "printed": 593644, "sum": 593644 }, { "diff": 0, "printed": 522938, "sum": 522938 } ], "state": "exact" }, "department": "SPECIAL COURTS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL COURTS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p54/r34", "label_as_printed": "Total SPECIAL COURTS", "page": 54, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p54/r31", "fy2027-approved/p54/r32" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "6,493", "dollars": 6493, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "72,152", "dollars": 72152, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "124,464", "dollars": 124464, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SPECIAL COURTS - VETERANS TREATMENT COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL COURTS - VETERANS TREATMENT COURT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p54/r36", "label_as_printed": "Salaries & Benefits", "page": 54, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53070", "book_id": "fy2027-approved", "cells": [ { "as_printed": "2,576", "dollars": 2576, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "3,096", "dollars": 3096, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "3,096", "dollars": 3096, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SPECIAL COURTS - VETERANS TREATMENT COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL COURTS - VETERANS TREATMENT COURT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p54/r37", "label_as_printed": "COMMUNICATION", "page": 54, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53160", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,927", "dollars": 1927, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "16,000", "dollars": 16000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "10,000", "dollars": 10000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SPECIAL COURTS - VETERANS TREATMENT COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL COURTS - VETERANS TREATMENT COURT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p54/r38", "label_as_printed": "CONTRIBUTIONS", "page": 54, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2027-approved", "cells": [ { "as_printed": "30", "dollars": 30, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "DISTRICT ATTORNEY GENERAL - VICTIM'S ASSESSMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "DISTRICT ATTORNEY GENERAL - VICTIM'S ASSESSMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p54/r6", "label_as_printed": "TRAVEL", "page": 54, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53560", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "DISTRICT ATTORNEY GENERAL - VICTIM'S ASSESSMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "DISTRICT ATTORNEY GENERAL - VICTIM'S ASSESSMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p54/r7", "label_as_printed": "TUITION", "page": 54, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "5,141", "dollars": 5141, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "DISTRICT ATTORNEY GENERAL - VICTIM'S ASSESSMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "DISTRICT ATTORNEY GENERAL - VICTIM'S ASSESSMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p54/r8", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 54, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54010", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "DISTRICT ATTORNEY GENERAL - VICTIM'S ASSESSMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "DISTRICT ATTORNEY GENERAL - VICTIM'S ASSESSMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p54/r9", "label_as_printed": "ANIMAL FOOD & SUPPLIES", "page": 54, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "73,174", "dollars": 73174, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "120,660", "dollars": 120660, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "115,410", "dollars": 115410, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SPECIAL COURTS - VETERANS TREATMENT COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL COURTS - VETERANS TREATMENT COURT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p55/r10", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 55, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "28,764", "dollars": 28764, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "29,570", "dollars": 29570, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "31,654", "dollars": 31654, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SPECIAL COURTS - VETERANS TREATMENT COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL COURTS - VETERANS TREATMENT COURT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p55/r11", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 55, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "122,377", "dollars": 122377, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "201,198", "dollars": 201198, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "179,996", "dollars": 179996, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -1, "printed": 122377, "sum": 122378 }, { "diff": 0, "printed": 201198, "sum": 201198 }, { "diff": 0, "printed": 179996, "sum": 179996 } ], "state": "within_rounding" }, "department": "SPECIAL COURTS - VETERANS TREATMENT COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL COURTS - VETERANS TREATMENT COURT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p55/r12", "label_as_printed": "Other Expenditures", "page": 55, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p54/r37", "fy2027-approved/p54/r38", "fy2027-approved/p55/r6", "fy2027-approved/p55/r7", "fy2027-approved/p55/r8", "fy2027-approved/p55/r9", "fy2027-approved/p55/r10", "fy2027-approved/p55/r11" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "128,870", "dollars": 128870, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "273,350", "dollars": 273350, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "304,460", "dollars": 304460, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -1, "printed": 128870, "sum": 128871 }, { "diff": 0, "printed": 273350, "sum": 273350 }, { "diff": 0, "printed": 304460, "sum": 304460 } ], "state": "within_rounding" }, "department": "SPECIAL COURTS - VETERANS TREATMENT COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL COURTS - VETERANS TREATMENT COURT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p55/r13", "label_as_printed": "Total SPECIAL COURTS - VETERANS TREATMENT COURT", "page": 55, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p54/r36", "fy2027-approved/p54/r37", "fy2027-approved/p54/r38", "fy2027-approved/p55/r6", "fy2027-approved/p55/r7", "fy2027-approved/p55/r8", "fy2027-approved/p55/r9", "fy2027-approved/p55/r10", "fy2027-approved/p55/r11" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "172,263", "dollars": 172263, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "214,081", "dollars": 214081, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "181,493", "dollars": 181493, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SPECIAL COURTS - MENTAL HEALTH COURT GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL COURTS - MENTAL HEALTH COURT GRANT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p55/r15", "label_as_printed": "Salaries & Benefits", "page": 55, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53070", "book_id": "fy2027-approved", "cells": [ { "as_printed": "734", "dollars": 734, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,600", "dollars": 1600, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,600", "dollars": 1600, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SPECIAL COURTS - MENTAL HEALTH COURT GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL COURTS - MENTAL HEALTH COURT GRANT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p55/r16", "label_as_printed": "COMMUNICATION", "page": 55, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53160", "book_id": "fy2027-approved", "cells": [ { "as_printed": "2,600", "dollars": 2600, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "6,500", "dollars": 6500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "4,600", "dollars": 4600, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SPECIAL COURTS - MENTAL HEALTH COURT GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL COURTS - MENTAL HEALTH COURT GRANT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p55/r17", "label_as_printed": "CONTRIBUTIONS", "page": 55, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53200", "book_id": "fy2027-approved", "cells": [ { "as_printed": "255", "dollars": 255, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SPECIAL COURTS - MENTAL HEALTH COURT GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL COURTS - MENTAL HEALTH COURT GRANT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p55/r18", "label_as_printed": "DUES & MEMBERSHIPS", "page": 55, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53480", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "100", "dollars": 100, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "50", "dollars": 50, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SPECIAL COURTS - MENTAL HEALTH COURT GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL COURTS - MENTAL HEALTH COURT GRANT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p55/r19", "label_as_printed": "POSTAL CHARGES", "page": 55, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53490", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "200", "dollars": 200, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SPECIAL COURTS - MENTAL HEALTH COURT GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL COURTS - MENTAL HEALTH COURT GRANT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p55/r20", "label_as_printed": "PRINTING, STATIONARY & FORMS", "page": 55, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2027-approved", "cells": [ { "as_printed": "3,460", "dollars": 3460, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "6,022", "dollars": 6022, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "3,700", "dollars": 3700, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SPECIAL COURTS - MENTAL HEALTH COURT GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL COURTS - MENTAL HEALTH COURT GRANT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p55/r21", "label_as_printed": "TRAVEL", "page": 55, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53560", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,523", "dollars": 1523, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "7,500", "dollars": 7500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "5,045", "dollars": 5045, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SPECIAL COURTS - MENTAL HEALTH COURT GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL COURTS - MENTAL HEALTH COURT GRANT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p55/r22", "label_as_printed": "TUITION", "page": 55, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "3,040", "dollars": 3040, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "16,500", "dollars": 16500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "13,600", "dollars": 13600, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SPECIAL COURTS - MENTAL HEALTH COURT GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL COURTS - MENTAL HEALTH COURT GRANT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p55/r23", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 55, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54350", "book_id": "fy2027-approved", "cells": [ { "as_printed": "2,760", "dollars": 2760, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "4,500", "dollars": 4500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "3,600", "dollars": 3600, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SPECIAL COURTS - MENTAL HEALTH COURT GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL COURTS - MENTAL HEALTH COURT GRANT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p55/r24", "label_as_printed": "OFFICE SUPPLIES", "page": 55, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,800", "dollars": 1800, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SPECIAL COURTS - MENTAL HEALTH COURT GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL COURTS - MENTAL HEALTH COURT GRANT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p55/r25", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 55, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "14,372", "dollars": 14372, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "45,522", "dollars": 45522, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "34,395", "dollars": 34395, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 14372, "sum": 14372 }, { "diff": 0, "printed": 45522, "sum": 45522 }, { "diff": 0, "printed": 34395, "sum": 34395 } ], "state": "exact" }, "department": "SPECIAL COURTS - MENTAL HEALTH COURT GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL COURTS - MENTAL HEALTH COURT GRANT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p55/r26", "label_as_printed": "Other Expenditures", "page": 55, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p55/r16", "fy2027-approved/p55/r17", "fy2027-approved/p55/r18", "fy2027-approved/p55/r19", "fy2027-approved/p55/r20", "fy2027-approved/p55/r21", "fy2027-approved/p55/r22", "fy2027-approved/p55/r23", "fy2027-approved/p55/r24", "fy2027-approved/p55/r25" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "186,636", "dollars": 186636, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "259,603", "dollars": 259603, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "215,888", "dollars": 215888, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 1, "printed": 186636, "sum": 186635 }, { "diff": 0, "printed": 259603, "sum": 259603 }, { "diff": 0, "printed": 215888, "sum": 215888 } ], "state": "within_rounding" }, "department": "SPECIAL COURTS - MENTAL HEALTH COURT GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL COURTS - MENTAL HEALTH COURT GRANT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p55/r27", "label_as_printed": "Total SPECIAL COURTS - MENTAL HEALTH COURT GRANT", "page": 55, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p55/r15", "fy2027-approved/p55/r16", "fy2027-approved/p55/r17", "fy2027-approved/p55/r18", "fy2027-approved/p55/r19", "fy2027-approved/p55/r20", "fy2027-approved/p55/r21", "fy2027-approved/p55/r22", "fy2027-approved/p55/r23", "fy2027-approved/p55/r24", "fy2027-approved/p55/r25" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "85,637", "dollars": 85637, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SPECIAL COURTS - OPIOID - STATE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL COURTS - OPIOID - STATE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p55/r29", "label_as_printed": "Salaries & Benefits", "page": 55, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53070", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "600", "dollars": 600, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SPECIAL COURTS - OPIOID - STATE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL COURTS - OPIOID - STATE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p55/r30", "label_as_printed": "COMMUNICATION", "page": 55, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53160", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,462", "dollars": 1462, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "7,789", "dollars": 7789, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SPECIAL COURTS - OPIOID - STATE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL COURTS - OPIOID - STATE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p55/r31", "label_as_printed": "CONTRIBUTIONS", "page": 55, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53220", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,062", "dollars": 1062, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "4,438", "dollars": 4438, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SPECIAL COURTS - OPIOID - STATE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL COURTS - OPIOID - STATE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p55/r32", "label_as_printed": "EVALUATION & TESTING", "page": 55, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2027-approved", "cells": [ { "as_printed": "16,381", "dollars": 16381, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "9,389", "dollars": 9389, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SPECIAL COURTS - OPIOID - STATE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL COURTS - OPIOID - STATE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p55/r33", "label_as_printed": "TRAVEL", "page": 55, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53560", "book_id": "fy2027-approved", "cells": [ { "as_printed": "2,385", "dollars": 2385, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "20,095", "dollars": 20095, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SPECIAL COURTS - OPIOID - STATE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL COURTS - OPIOID - STATE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p55/r34", "label_as_printed": "TUITION", "page": 55, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,106", "dollars": 1106, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "4,894", "dollars": 4894, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "600", "dollars": 600, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SPECIAL COURTS - OPIOID - STATE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL COURTS - OPIOID - STATE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p55/r35", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 55, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54110", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SPECIAL COURTS - OPIOID - STATE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL COURTS - OPIOID - STATE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p55/r36", "label_as_printed": "DATA PROCESSING SUPPLIES", "page": 55, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "2,587", "dollars": 2587, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "7,413", "dollars": 7413, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SPECIAL COURTS - OPIOID - STATE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL COURTS - OPIOID - STATE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p55/r37", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 55, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53300", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,295", "dollars": 1295, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,750", "dollars": 1750, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,750", "dollars": 1750, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SPECIAL COURTS - VETERANS TREATMENT COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL COURTS - VETERANS TREATMENT COURT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p55/r6", "label_as_printed": "OPERATING LEASE PAYMENTS", "page": 55, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53480", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "60", "dollars": 60, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "60", "dollars": 60, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SPECIAL COURTS - VETERANS TREATMENT COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL COURTS - VETERANS TREATMENT COURT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p55/r7", "label_as_printed": "POSTAL CHARGES", "page": 55, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53490", "book_id": "fy2027-approved", "cells": [ { "as_printed": "409", "dollars": 409, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,250", "dollars": 1250, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SPECIAL COURTS - VETERANS TREATMENT COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL COURTS - VETERANS TREATMENT COURT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p55/r8", "label_as_printed": "PRINTING, STATIONARY & FORMS", "page": 55, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2027-approved", "cells": [ { "as_printed": "14,233", "dollars": 14233, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "28,812", "dollars": 28812, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "17,026", "dollars": 17026, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SPECIAL COURTS - VETERANS TREATMENT COURT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL COURTS - VETERANS TREATMENT COURT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p55/r9", "label_as_printed": "TRAVEL", "page": 55, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "431,135", "dollars": 431135, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "422,082", "dollars": 422082, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "422,082", "dollars": 422082, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 431135, "sum": 431135 }, { "diff": 0, "printed": 422082, "sum": 422082 }, { "diff": 0, "printed": 422082, "sum": 422082 } ], "state": "exact" }, "department": "OTHER ADMINISTRATION/ JUSTICE - DAY TREATMENT GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER ADMINISTRATION/ JUSTICE - DAY TREATMENT GRANT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p56/r10", "label_as_printed": "Other Expenditures", "page": 56, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p56/r9" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "431,135", "dollars": 431135, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "422,082", "dollars": 422082, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "422,082", "dollars": 422082, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 431135, "sum": 431135 }, { "diff": 0, "printed": 422082, "sum": 422082 }, { "diff": 0, "printed": 422082, "sum": 422082 } ], "state": "exact" }, "department": "OTHER ADMINISTRATION/ JUSTICE - DAY TREATMENT GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER ADMINISTRATION/ JUSTICE - DAY TREATMENT GRANT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p56/r11", "label_as_printed": "Total OTHER ADMINISTRATION/ JUSTICE - DAY TREATMENT", "page": 56, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p56/r9" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "114,533", "dollars": 114533, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "120,696", "dollars": 120696, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "126,291", "dollars": 126291, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "OTHER ADMINISTRATION/ JUSTICE - COURT SAFETY", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER ADMINISTRATION/ JUSTICE - COURT SAFETY", "heading_from_total": false, "held": null, "id": "fy2027-approved/p56/r13", "label_as_printed": "Salaries & Benefits", "page": 56, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53070", "book_id": "fy2027-approved", "cells": [ { "as_printed": "560", "dollars": 560, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "780", "dollars": 780, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "780", "dollars": 780, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "OTHER ADMINISTRATION/ JUSTICE - COURT SAFETY", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER ADMINISTRATION/ JUSTICE - COURT SAFETY", "heading_from_total": false, "held": null, "id": "fy2027-approved/p56/r14", "label_as_printed": "COMMUNICATION", "page": 56, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53200", "book_id": "fy2027-approved", "cells": [ { "as_printed": "769", "dollars": 769, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "950", "dollars": 950, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "950", "dollars": 950, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "OTHER ADMINISTRATION/ JUSTICE - COURT SAFETY", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER ADMINISTRATION/ JUSTICE - COURT SAFETY", "heading_from_total": false, "held": null, "id": "fy2027-approved/p56/r15", "label_as_printed": "DUES & MEMBERSHIPS", "page": 56, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53480", "book_id": "fy2027-approved", "cells": [ { "as_printed": "531", "dollars": 531, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "400", "dollars": 400, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "400", "dollars": 400, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "OTHER ADMINISTRATION/ JUSTICE - COURT SAFETY", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER ADMINISTRATION/ JUSTICE - COURT SAFETY", "heading_from_total": false, "held": null, "id": "fy2027-approved/p56/r16", "label_as_printed": "POSTAL CHARGES", "page": 56, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53490", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "OTHER ADMINISTRATION/ JUSTICE - COURT SAFETY", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER ADMINISTRATION/ JUSTICE - COURT SAFETY", "heading_from_total": false, "held": null, "id": "fy2027-approved/p56/r17", "label_as_printed": "PRINTING, STATIONARY & FORMS", "page": 56, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2027-approved", "cells": [ { "as_printed": "4,871", "dollars": 4871, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "850", "dollars": 850, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "850", "dollars": 850, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "OTHER ADMINISTRATION/ JUSTICE - COURT SAFETY", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER ADMINISTRATION/ JUSTICE - COURT SAFETY", "heading_from_total": false, "held": null, "id": "fy2027-approved/p56/r18", "label_as_printed": "TRAVEL", "page": 56, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53560", "book_id": "fy2027-approved", "cells": [ { "as_printed": "180", "dollars": 180, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "OTHER ADMINISTRATION/ JUSTICE - COURT SAFETY", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER ADMINISTRATION/ JUSTICE - COURT SAFETY", "heading_from_total": false, "held": null, "id": "fy2027-approved/p56/r19", "label_as_printed": "TUITION", "page": 56, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54290", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,879", "dollars": 1879, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "5,700", "dollars": 5700, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "5,700", "dollars": 5700, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "OTHER ADMINISTRATION/ JUSTICE - COURT SAFETY", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER ADMINISTRATION/ JUSTICE - COURT SAFETY", "heading_from_total": false, "held": null, "id": "fy2027-approved/p56/r20", "label_as_printed": "INSTRUCTIONAL SUPPLY/MATERIAL", "page": 56, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "586", "dollars": 586, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "250", "dollars": 250, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "250", "dollars": 250, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "OTHER ADMINISTRATION/ JUSTICE - COURT SAFETY", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER ADMINISTRATION/ JUSTICE - COURT SAFETY", "heading_from_total": false, "held": null, "id": "fy2027-approved/p56/r21", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 56, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "9,375", "dollars": 9375, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "9,930", "dollars": 9930, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "9,930", "dollars": 9930, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -1, "printed": 9375, "sum": 9376 }, { "diff": 0, "printed": 9930, "sum": 9930 }, { "diff": 0, "printed": 9930, "sum": 9930 } ], "state": "within_rounding" }, "department": "OTHER ADMINISTRATION/ JUSTICE - COURT SAFETY", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER ADMINISTRATION/ JUSTICE - COURT SAFETY", "heading_from_total": false, "held": null, "id": "fy2027-approved/p56/r22", "label_as_printed": "Other Expenditures", "page": 56, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p56/r14", "fy2027-approved/p56/r15", "fy2027-approved/p56/r16", "fy2027-approved/p56/r17", "fy2027-approved/p56/r18", "fy2027-approved/p56/r19", "fy2027-approved/p56/r20", "fy2027-approved/p56/r21" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "6,892", "dollars": 6892, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "OTHER ADMINISTRATION/ JUSTICE - COURT SAFETY", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER ADMINISTRATION/ JUSTICE - COURT SAFETY", "heading_from_total": false, "held": null, "id": "fy2027-approved/p56/r23", "label_as_printed": "OTHER CAPITAL OUTLAY", "page": 56, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "6,892", "dollars": 6892, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 6892, "sum": 6892 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "OTHER ADMINISTRATION/ JUSTICE - COURT SAFETY", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER ADMINISTRATION/ JUSTICE - COURT SAFETY", "heading_from_total": false, "held": null, "id": "fy2027-approved/p56/r24", "label_as_printed": "Capital Expenditures", "page": 56, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p56/r23" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "130,801", "dollars": 130801, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "130,626", "dollars": 130626, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "136,221", "dollars": 136221, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 130801, "sum": 130801 }, { "diff": 0, "printed": 130626, "sum": 130626 }, { "diff": 0, "printed": 136221, "sum": 136221 } ], "state": "exact" }, "department": "OTHER ADMINISTRATION/ JUSTICE - COURT SAFETY", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER ADMINISTRATION/ JUSTICE - COURT SAFETY", "heading_from_total": false, "held": null, "id": "fy2027-approved/p56/r25", "label_as_printed": "Total OTHER ADMINISTRATION/ JUSTICE - COURT SAFETY", "page": 56, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p56/r13", "fy2027-approved/p56/r14", "fy2027-approved/p56/r15", "fy2027-approved/p56/r16", "fy2027-approved/p56/r17", "fy2027-approved/p56/r18", "fy2027-approved/p56/r19", "fy2027-approved/p56/r20", "fy2027-approved/p56/r21", "fy2027-approved/p56/r23" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,179,281", "dollars": 1179281, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,380,045", "dollars": 1380045, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,489,647", "dollars": 1489647, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "ADULT PROBATION SERVICES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ADULT PROBATION SERVICES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p56/r27", "label_as_printed": "Salaries & Benefits", "page": 56, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53070", "book_id": "fy2027-approved", "cells": [ { "as_printed": "553", "dollars": 553, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "600", "dollars": 600, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,200", "dollars": 1200, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "ADULT PROBATION SERVICES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ADULT PROBATION SERVICES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p56/r28", "label_as_printed": "COMMUNICATION", "page": 56, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53200", "book_id": "fy2027-approved", "cells": [ { "as_printed": "108", "dollars": 108, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "ADULT PROBATION SERVICES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ADULT PROBATION SERVICES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p56/r29", "label_as_printed": "DUES & MEMBERSHIPS", "page": 56, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53220", "book_id": "fy2027-approved", "cells": [ { "as_printed": "12,024", "dollars": 12024, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "52,000", "dollars": 52000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "52,000", "dollars": 52000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "ADULT PROBATION SERVICES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ADULT PROBATION SERVICES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p56/r30", "label_as_printed": "EVALUATION & TESTING", "page": 56, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53330", "book_id": "fy2027-approved", "cells": [ { "as_printed": "811", "dollars": 811, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "810", "dollars": 810, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "810", "dollars": 810, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "ADULT PROBATION SERVICES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ADULT PROBATION SERVICES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p56/r31", "label_as_printed": "LICENSES", "page": 56, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53480", "book_id": "fy2027-approved", "cells": [ { "as_printed": "391", "dollars": 391, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "600", "dollars": 600, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "600", "dollars": 600, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "ADULT PROBATION SERVICES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ADULT PROBATION SERVICES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p56/r32", "label_as_printed": "POSTAL CHARGES", "page": 56, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53490", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,500", "dollars": 1500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,500", "dollars": 1500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "ADULT PROBATION SERVICES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ADULT PROBATION SERVICES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p56/r33", "label_as_printed": "PRINTING, STATIONARY & FORMS", "page": 56, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53510", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,003", "dollars": 1003, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,650", "dollars": 1650, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,650", "dollars": 1650, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "ADULT PROBATION SERVICES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ADULT PROBATION SERVICES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p56/r34", "label_as_printed": "RENTALS", "page": 56, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2027-approved", "cells": [ { "as_printed": "205", "dollars": 205, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "5,000", "dollars": 5000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "5,000", "dollars": 5000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "ADULT PROBATION SERVICES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ADULT PROBATION SERVICES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p56/r35", "label_as_printed": "TRAVEL", "page": 56, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53560", "book_id": "fy2027-approved", "cells": [ { "as_printed": "475", "dollars": 475, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "5,000", "dollars": 5000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "ADULT PROBATION SERVICES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ADULT PROBATION SERVICES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p56/r36", "label_as_printed": "TUITION", "page": 56, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "22,800", "dollars": 22800, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "28,000", "dollars": 28000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "28,000", "dollars": 28000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "ADULT PROBATION SERVICES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ADULT PROBATION SERVICES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p56/r37", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 56, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54140", "book_id": "fy2027-approved", "cells": [ { "as_printed": "122", "dollars": 122, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,500", "dollars": 1500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,500", "dollars": 1500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "ADULT PROBATION SERVICES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ADULT PROBATION SERVICES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p56/r38", "label_as_printed": "DUPLICATING SUPPLIES", "page": 56, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "24,983", "dollars": 24983, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "54,018", "dollars": 54018, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "4,200", "dollars": 4200, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 24983, "sum": 24983 }, { "diff": 0, "printed": 54018, "sum": 54018 }, { "diff": 0, "printed": 4200, "sum": 4200 } ], "state": "exact" }, "department": "SPECIAL COURTS - OPIOID - STATE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL COURTS - OPIOID - STATE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p56/r6", "label_as_printed": "Other Expenditures", "page": 56, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p55/r30", "fy2027-approved/p55/r31", "fy2027-approved/p55/r32", "fy2027-approved/p55/r33", "fy2027-approved/p55/r34", "fy2027-approved/p55/r35", "fy2027-approved/p55/r36", "fy2027-approved/p55/r37" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "24,983", "dollars": 24983, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "54,018", "dollars": 54018, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "89,837", "dollars": 89837, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 24983, "sum": 24983 }, { "diff": 0, "printed": 54018, "sum": 54018 }, { "diff": 0, "printed": 89837, "sum": 89837 } ], "state": "exact" }, "department": "SPECIAL COURTS - OPIOID - STATE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL COURTS - OPIOID - STATE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p56/r7", "label_as_printed": "Total SPECIAL COURTS - OPIOID - STATE", "page": 56, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p55/r29", "fy2027-approved/p55/r30", "fy2027-approved/p55/r31", "fy2027-approved/p55/r32", "fy2027-approved/p55/r33", "fy2027-approved/p55/r34", "fy2027-approved/p55/r35", "fy2027-approved/p55/r36", "fy2027-approved/p55/r37" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53120", "book_id": "fy2027-approved", "cells": [ { "as_printed": "431,135", "dollars": 431135, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "422,082", "dollars": 422082, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "422,082", "dollars": 422082, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "OTHER ADMINISTRATION/ JUSTICE - DAY TREATMENT GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER ADMINISTRATION/ JUSTICE - DAY TREATMENT GRANT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p56/r9", "label_as_printed": "CONTRACTS - PRIVATE AGENCIES", "page": 56, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,238,308", "dollars": 1238308, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,504,705", "dollars": 1504705, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,614,307", "dollars": 1614307, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 1238308, "sum": 1238308 }, { "diff": 0, "printed": 1504705, "sum": 1504705 }, { "diff": 0, "printed": 1614307, "sum": 1614307 } ], "state": "exact" }, "department": "ADULT PROBATION SERVICES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ADULT PROBATION SERVICES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p57/r10", "label_as_printed": "Total ADULT PROBATION SERVICES", "page": 57, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p56/r27", "fy2027-approved/p56/r28", "fy2027-approved/p56/r29", "fy2027-approved/p56/r30", "fy2027-approved/p56/r31", "fy2027-approved/p56/r32", "fy2027-approved/p56/r33", "fy2027-approved/p56/r34", "fy2027-approved/p56/r35", "fy2027-approved/p56/r36", "fy2027-approved/p56/r37", "fy2027-approved/p56/r38", "fy2027-approved/p57/r6", "fy2027-approved/p57/r7", "fy2027-approved/p57/r8" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53160", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "35,500", "dollars": 35500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "ADULT PROBATION SERVICES - OPIOID - STATE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ADULT PROBATION SERVICES - OPIOID - STATE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p57/r12", "label_as_printed": "CONTRIBUTIONS", "page": 57, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2027-approved", "cells": [ { "as_printed": "13,426", "dollars": 13426, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,994", "dollars": 2994, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "ADULT PROBATION SERVICES - OPIOID - STATE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ADULT PROBATION SERVICES - OPIOID - STATE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p57/r13", "label_as_printed": "TRAVEL", "page": 57, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53560", "book_id": "fy2027-approved", "cells": [ { "as_printed": "5,565", "dollars": 5565, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "5,515", "dollars": 5515, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "ADULT PROBATION SERVICES - OPIOID - STATE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ADULT PROBATION SERVICES - OPIOID - STATE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p57/r14", "label_as_printed": "TUITION", "page": 57, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "5,000", "dollars": 5000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "ADULT PROBATION SERVICES - OPIOID - STATE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ADULT PROBATION SERVICES - OPIOID - STATE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p57/r15", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 57, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54710", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "80,000", "dollars": 80000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "ADULT PROBATION SERVICES - OPIOID - STATE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ADULT PROBATION SERVICES - OPIOID - STATE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p57/r16", "label_as_printed": "SOFTWARE", "page": 57, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "18,991", "dollars": 18991, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "129,009", "dollars": 129009, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 18991, "sum": 18991 }, { "diff": 0, "printed": 129009, "sum": 129009 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "ADULT PROBATION SERVICES - OPIOID - STATE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ADULT PROBATION SERVICES - OPIOID - STATE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p57/r17", "label_as_printed": "Other Expenditures", "page": 57, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p57/r12", "fy2027-approved/p57/r13", "fy2027-approved/p57/r14", "fy2027-approved/p57/r15", "fy2027-approved/p57/r16" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "18,991", "dollars": 18991, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "129,009", "dollars": 129009, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 18991, "sum": 18991 }, { "diff": 0, "printed": 129009, "sum": 129009 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "ADULT PROBATION SERVICES - OPIOID - STATE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ADULT PROBATION SERVICES - OPIOID - STATE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p57/r18", "label_as_printed": "Total ADULT PROBATION SERVICES - OPIOID - STATE", "page": 57, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p57/r12", "fy2027-approved/p57/r13", "fy2027-approved/p57/r14", "fy2027-approved/p57/r15", "fy2027-approved/p57/r16" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "16,836,692", "dollars": 16836692, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "18,814,128", "dollars": 18814128, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "19,991,019", "dollars": 19991019, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p57/r20", "label_as_printed": "Salaries & Benefits", "page": 57, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53070", "book_id": "fy2027-approved", "cells": [ { "as_printed": "163,199", "dollars": 163199, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "229,000", "dollars": 229000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "170,000", "dollars": 170000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p57/r21", "label_as_printed": "COMMUNICATION", "page": 57, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53090", "book_id": "fy2027-approved", "cells": [ { "as_printed": "2,680", "dollars": 2680, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,700", "dollars": 2700, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "2,700", "dollars": 2700, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p57/r22", "label_as_printed": "CONTRACTS -GOVERNMENT AGENCY", "page": 57, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53170", "book_id": "fy2027-approved", "cells": [ { "as_printed": "47,629", "dollars": 47629, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "54,000", "dollars": 54000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "87,000", "dollars": 87000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p57/r23", "label_as_printed": "DATA PROCESSING SERVICES", "page": 57, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53200", "book_id": "fy2027-approved", "cells": [ { "as_printed": "5,499", "dollars": 5499, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "6,000", "dollars": 6000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "6,000", "dollars": 6000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p57/r24", "label_as_printed": "DUES & MEMBERSHIPS", "page": 57, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53220", "book_id": "fy2027-approved", "cells": [ { "as_printed": "18,677", "dollars": 18677, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "25,770", "dollars": 25770, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "23,410", "dollars": 23410, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p57/r25", "label_as_printed": "EVALUATION & TESTING", "page": 57, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53330", "book_id": "fy2027-approved", "cells": [ { "as_printed": "24,748", "dollars": 24748, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "27,290", "dollars": 27290, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "27,290", "dollars": 27290, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p57/r26", "label_as_printed": "LICENSES", "page": 57, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53340", "book_id": "fy2027-approved", "cells": [ { "as_printed": "13,793", "dollars": 13793, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "16,000", "dollars": 16000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "16,000", "dollars": 16000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p57/r27", "label_as_printed": "MAINTENANCE AGREEMENTS", "page": 57, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53360", "book_id": "fy2027-approved", "cells": [ { "as_printed": "8,377", "dollars": 8377, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "9,000", "dollars": 9000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "9,000", "dollars": 9000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p57/r28", "label_as_printed": "MAINT. & REPAIRS-EQUIPMENT", "page": 57, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53380", "book_id": "fy2027-approved", "cells": [ { "as_printed": "205,774", "dollars": 205774, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "171,998", "dollars": 171998, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "134,300", "dollars": 134300, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p57/r29", "label_as_printed": "MAINT. & REPAIRS-VEHICLES", "page": 57, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53480", "book_id": "fy2027-approved", "cells": [ { "as_printed": "7,473", "dollars": 7473, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "8,000", "dollars": 8000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "8,000", "dollars": 8000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p57/r30", "label_as_printed": "POSTAL CHARGES", "page": 57, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53490", "book_id": "fy2027-approved", "cells": [ { "as_printed": "7,023", "dollars": 7023, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "6,000", "dollars": 6000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "6,000", "dollars": 6000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p57/r31", "label_as_printed": "PRINTING, STATIONARY & FORMS", "page": 57, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53510", "book_id": "fy2027-approved", "cells": [ { "as_printed": "58,284", "dollars": 58284, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "63,000", "dollars": 63000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "63,000", "dollars": 63000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p57/r32", "label_as_printed": "RENTALS", "page": 57, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53530", "book_id": "fy2027-approved", "cells": [ { "as_printed": "12,065", "dollars": 12065, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "10,000", "dollars": 10000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "10,000", "dollars": 10000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p57/r33", "label_as_printed": "TOW-IN SERVICES", "page": 57, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53540", "book_id": "fy2027-approved", "cells": [ { "as_printed": "21,934", "dollars": 21934, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "14,000", "dollars": 14000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "24,000", "dollars": 24000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p57/r34", "label_as_printed": "TRANSPORT - OTHER THAN STUDENT", "page": 57, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2027-approved", "cells": [ { "as_printed": "145,096", "dollars": 145096, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "123,950", "dollars": 123950, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "123,950", "dollars": 123950, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p57/r35", "label_as_printed": "TRAVEL", "page": 57, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53560", "book_id": "fy2027-approved", "cells": [ { "as_printed": "128,103", "dollars": 128103, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "121,600", "dollars": 121600, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "121,600", "dollars": 121600, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p57/r36", "label_as_printed": "TUITION", "page": 57, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53570", "book_id": "fy2027-approved", "cells": [ { "as_printed": "2,462", "dollars": 2462, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "5,000", "dollars": 5000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "5,000", "dollars": 5000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p57/r37", "label_as_printed": "VETERINARY SERVICES", "page": 57, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "8,374", "dollars": 8374, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "13,300", "dollars": 13300, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "9,500", "dollars": 9500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p57/r38", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 57, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54290", "book_id": "fy2027-approved", "cells": [ { "as_printed": "7,843", "dollars": 7843, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "20,000", "dollars": 20000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "17,400", "dollars": 17400, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "ADULT PROBATION SERVICES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ADULT PROBATION SERVICES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p57/r6", "label_as_printed": "INSTRUCTIONAL SUPPLY/MATERIAL", "page": 57, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54350", "book_id": "fy2027-approved", "cells": [ { "as_printed": "3,918", "dollars": 3918, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "6,000", "dollars": 6000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "6,000", "dollars": 6000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "ADULT PROBATION SERVICES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ADULT PROBATION SERVICES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p57/r7", "label_as_printed": "OFFICE SUPPLIES", "page": 57, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "8,774", "dollars": 8774, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "3,500", "dollars": 3500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "3,500", "dollars": 3500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "ADULT PROBATION SERVICES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ADULT PROBATION SERVICES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p57/r8", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 57, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "59,027", "dollars": 59027, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "124,660", "dollars": 124660, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "124,660", "dollars": 124660, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 59027, "sum": 59027 }, { "diff": 0, "printed": 124660, "sum": 124660 }, { "diff": 0, "printed": 124660, "sum": 124660 } ], "state": "exact" }, "department": "ADULT PROBATION SERVICES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "ADULT PROBATION SERVICES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p57/r9", "label_as_printed": "Other Expenditures", "page": 57, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p56/r28", "fy2027-approved/p56/r29", "fy2027-approved/p56/r30", "fy2027-approved/p56/r31", "fy2027-approved/p56/r32", "fy2027-approved/p56/r33", "fy2027-approved/p56/r34", "fy2027-approved/p56/r35", "fy2027-approved/p56/r36", "fy2027-approved/p56/r37", "fy2027-approved/p56/r38", "fy2027-approved/p57/r6", "fy2027-approved/p57/r7", "fy2027-approved/p57/r8" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54140", "book_id": "fy2027-approved", "cells": [ { "as_printed": "4,601", "dollars": 4601, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "3,200", "dollars": 3200, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "3,200", "dollars": 3200, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p58/r10", "label_as_printed": "DUPLICATING SUPPLIES", "page": 58, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54220", "book_id": "fy2027-approved", "cells": [ { "as_printed": "3,329", "dollars": 3329, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p58/r11", "label_as_printed": "FOOD SUPPLIES", "page": 58, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54250", "book_id": "fy2027-approved", "cells": [ { "as_printed": "322,611", "dollars": 322611, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "310,000", "dollars": 310000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "310,000", "dollars": 310000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p58/r12", "label_as_printed": "GASOLINE", "page": 58, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54310", "book_id": "fy2027-approved", "cells": [ { "as_printed": "193,348", "dollars": 193348, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "214,493", "dollars": 214493, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "211,750", "dollars": 211750, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p58/r13", "label_as_printed": "LAW ENFORCEMENT SUPPLIES", "page": 58, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54320", "book_id": "fy2027-approved", "cells": [ { "as_printed": "2,814", "dollars": 2814, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "4,500", "dollars": 4500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "4,500", "dollars": 4500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p58/r14", "label_as_printed": "LIBRARY BOOKS/MEDIA", "page": 58, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54350", "book_id": "fy2027-approved", "cells": [ { "as_printed": "7,202", "dollars": 7202, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "4,800", "dollars": 4800, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "6,500", "dollars": 6500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p58/r15", "label_as_printed": "OFFICE SUPPLIES", "page": 58, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54500", "book_id": "fy2027-approved", "cells": [ { "as_printed": "56,129", "dollars": 56129, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "55,000", "dollars": 55000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "55,000", "dollars": 55000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p58/r16", "label_as_printed": "TIRES & TUBES", "page": 58, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54510", "book_id": "fy2027-approved", "cells": [ { "as_printed": "132,322", "dollars": 132322, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "146,392", "dollars": 146392, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "139,900", "dollars": 139900, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p58/r17", "label_as_printed": "UNIFORMS", "page": 58, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54530", "book_id": "fy2027-approved", "cells": [ { "as_printed": "4,837", "dollars": 4837, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "6,500", "dollars": 6500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "6,500", "dollars": 6500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p58/r18", "label_as_printed": "VEHICLE PARTS", "page": 58, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "19,109", "dollars": 19109, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "17,200", "dollars": 17200, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "17,000", "dollars": 17000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p58/r19", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 58, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "55040", "book_id": "fy2027-approved", "cells": [ { "as_printed": "68,712", "dollars": 68712, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "40,000", "dollars": 40000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "40,000", "dollars": 40000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p58/r20", "label_as_printed": "INDIRECT COST", "page": 58, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "55080", "book_id": "fy2027-approved", "cells": [ { "as_printed": "80", "dollars": 80, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "350", "dollars": 350, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "350", "dollars": 350, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p58/r21", "label_as_printed": "PREMIUMS-CORPORATE SURETY BOND", "page": 58, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "55130", "book_id": "fy2027-approved", "cells": [ { "as_printed": "8,304", "dollars": 8304, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "9,300", "dollars": 9300, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "9,300", "dollars": 9300, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p58/r22", "label_as_printed": "WORKER'S COMPENSATION INS", "page": 58, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,726,846", "dollars": 1726846, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,740,093", "dollars": 1740093, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,672,500", "dollars": 1672500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -1, "printed": 1726846, "sum": 1726847 }, { "diff": 0, "printed": 1740093, "sum": 1740093 }, { "diff": 0, "printed": 1672500, "sum": 1672500 } ], "state": "within_rounding" }, "department": "SHERIFF'S DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p58/r23", "label_as_printed": "Other Expenditures", "page": 58, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p57/r21", "fy2027-approved/p57/r22", "fy2027-approved/p57/r23", "fy2027-approved/p57/r24", "fy2027-approved/p57/r25", "fy2027-approved/p57/r26", "fy2027-approved/p57/r27", "fy2027-approved/p57/r28", "fy2027-approved/p57/r29", "fy2027-approved/p57/r30", "fy2027-approved/p57/r31", "fy2027-approved/p57/r32", "fy2027-approved/p57/r33", "fy2027-approved/p57/r34", "fy2027-approved/p57/r35", "fy2027-approved/p57/r36", "fy2027-approved/p57/r37", "fy2027-approved/p57/r38", "fy2027-approved/p58/r6", "fy2027-approved/p58/r7", "fy2027-approved/p58/r8", "fy2027-approved/p58/r9", "fy2027-approved/p58/r10", "fy2027-approved/p58/r11", "fy2027-approved/p58/r12", "fy2027-approved/p58/r13", "fy2027-approved/p58/r14", "fy2027-approved/p58/r15", "fy2027-approved/p58/r16", "fy2027-approved/p58/r17", "fy2027-approved/p58/r18", "fy2027-approved/p58/r19", "fy2027-approved/p58/r20", "fy2027-approved/p58/r21", "fy2027-approved/p58/r22" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57090", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "20,000", "dollars": 20000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p58/r24", "label_as_printed": "DATA PROCESSING EQUIPMENT", "page": 58, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57110", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "4,700", "dollars": 4700, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p58/r25", "label_as_printed": "FURNITURE & FIXTURES", "page": 58, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57160", "book_id": "fy2027-approved", "cells": [ { "as_printed": "309,892", "dollars": 309892, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "827,956", "dollars": 827956, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p58/r26", "label_as_printed": "LAW ENFORCEMENT EQUIPMENT", "page": 58, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57180", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,814,336", "dollars": 1814336, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,386,167", "dollars": 2386167, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p58/r27", "label_as_printed": "MOTOR VEHICLES", "page": 58, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57900", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "6,000", "dollars": 6000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p58/r28", "label_as_printed": "OTHER EQUIPMENT", "page": 58, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "2,124,228", "dollars": 2124228, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "3,240,124", "dollars": 3240124, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "4,700", "dollars": 4700, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 2124228, "sum": 2124228 }, { "diff": 1, "printed": 3240124, "sum": 3240123 }, { "diff": 0, "printed": 4700, "sum": 4700 } ], "state": "within_rounding" }, "department": "SHERIFF'S DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p58/r29", "label_as_printed": "Capital Expenditures", "page": 58, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p58/r24", "fy2027-approved/p58/r25", "fy2027-approved/p58/r26", "fy2027-approved/p58/r27", "fy2027-approved/p58/r28" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "20,687,767", "dollars": 20687767, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "23,794,345", "dollars": 23794345, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "21,668,219", "dollars": 21668219, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 20687767, "sum": 20687767 }, { "diff": 1, "printed": 23794345, "sum": 23794344 }, { "diff": 0, "printed": 21668219, "sum": 21668219 } ], "state": "within_rounding" }, "department": "SHERIFF'S DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p58/r30", "label_as_printed": "Total SHERIFF'S DEPARTMENT", "page": 58, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p57/r20", "fy2027-approved/p57/r21", "fy2027-approved/p57/r22", "fy2027-approved/p57/r23", "fy2027-approved/p57/r24", "fy2027-approved/p57/r25", "fy2027-approved/p57/r26", "fy2027-approved/p57/r27", "fy2027-approved/p57/r28", "fy2027-approved/p57/r29", "fy2027-approved/p57/r30", "fy2027-approved/p57/r31", "fy2027-approved/p57/r32", "fy2027-approved/p57/r33", "fy2027-approved/p57/r34", "fy2027-approved/p57/r35", "fy2027-approved/p57/r36", "fy2027-approved/p57/r37", "fy2027-approved/p57/r38", "fy2027-approved/p58/r6", "fy2027-approved/p58/r7", "fy2027-approved/p58/r8", "fy2027-approved/p58/r9", "fy2027-approved/p58/r10", "fy2027-approved/p58/r11", "fy2027-approved/p58/r12", "fy2027-approved/p58/r13", "fy2027-approved/p58/r14", "fy2027-approved/p58/r15", "fy2027-approved/p58/r16", "fy2027-approved/p58/r17", "fy2027-approved/p58/r18", "fy2027-approved/p58/r19", "fy2027-approved/p58/r20", "fy2027-approved/p58/r21", "fy2027-approved/p58/r22", "fy2027-approved/p58/r24", "fy2027-approved/p58/r25", "fy2027-approved/p58/r26", "fy2027-approved/p58/r27", "fy2027-approved/p58/r28" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "285,726", "dollars": 285726, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "143,948", "dollars": 143948, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "145,328", "dollars": 145328, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT - SALARY SUPPLEMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT - SALARY SUPPLEMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p58/r32", "label_as_printed": "Salaries & Benefits", "page": 58, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "285,726", "dollars": 285726, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "143,948", "dollars": 143948, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "145,328", "dollars": 145328, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 285726, "sum": 285726 }, { "diff": 0, "printed": 143948, "sum": 143948 }, { "diff": 0, "printed": 145328, "sum": 145328 } ], "state": "exact" }, "department": "SHERIFF'S DEPARTMENT - SALARY SUPPLEMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT - SALARY SUPPLEMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p58/r33", "label_as_printed": "Total SHERIFF'S DEPARTMENT - SALARY SUPPLEMENT", "page": 58, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p58/r32" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "28,899", "dollars": 28899, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT - TENN DEPT OF SAFTEY TRAFFIC GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT - TENN DEPT OF SAFTEY TRAFFIC GRANT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p58/r35", "label_as_printed": "Salaries & Benefits", "page": 58, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2027-approved", "cells": [ { "as_printed": "500", "dollars": 500, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT - TENN DEPT OF SAFTEY TRAFFIC GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT - TENN DEPT OF SAFTEY TRAFFIC GRANT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p58/r36", "label_as_printed": "TRAVEL", "page": 58, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,440", "dollars": 1440, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT - TENN DEPT OF SAFTEY TRAFFIC GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT - TENN DEPT OF SAFTEY TRAFFIC GRANT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p58/r37", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 58, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54010", "book_id": "fy2027-approved", "cells": [ { "as_printed": "627", "dollars": 627, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,500", "dollars": 1500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,500", "dollars": 1500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p58/r6", "label_as_printed": "ANIMAL FOOD & SUPPLIES", "page": 58, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54100", "book_id": "fy2027-approved", "cells": [ { "as_printed": "265", "dollars": 265, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "900", "dollars": 900, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "900", "dollars": 900, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p58/r7", "label_as_printed": "CUSTODIAL SUPPLIES", "page": 58, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54110", "book_id": "fy2027-approved", "cells": [ { "as_printed": "20,368", "dollars": 20368, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "15,350", "dollars": 15350, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "15,350", "dollars": 15350, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p58/r8", "label_as_printed": "DATA PROCESSING SUPPLIES", "page": 58, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54130", "book_id": "fy2027-approved", "cells": [ { "as_printed": "999", "dollars": 999, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p58/r9", "label_as_printed": "DRUGS & MEDICAL SUPPLIES", "page": 58, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "21,359", "dollars": 21359, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 21359, "sum": 21359 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "SHERIFF'S DEPARTMENT - 2023 JAG", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT - 2023 JAG", "heading_from_total": false, "held": null, "id": "fy2027-approved/p59/r10", "label_as_printed": "Capital Expenditures", "page": 59, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p59/r9" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "21,359", "dollars": 21359, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 21359, "sum": 21359 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "SHERIFF'S DEPARTMENT - 2023 JAG", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT - 2023 JAG", "heading_from_total": false, "held": null, "id": "fy2027-approved/p59/r11", "label_as_printed": "Total SHERIFF'S DEPARTMENT - 2023 JAG", "page": 59, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p59/r9" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57900", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "17,614", "dollars": 17614, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT - JAG 24", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT - JAG 24", "heading_from_total": false, "held": null, "id": "fy2027-approved/p59/r13", "label_as_printed": "OTHER EQUIPMENT", "page": 59, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "17,614", "dollars": 17614, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 17614, "sum": 17614 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "SHERIFF'S DEPARTMENT - JAG 24", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT - JAG 24", "heading_from_total": false, "held": null, "id": "fy2027-approved/p59/r14", "label_as_printed": "Capital Expenditures", "page": 59, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p59/r13" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "17,614", "dollars": 17614, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 17614, "sum": 17614 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "SHERIFF'S DEPARTMENT - JAG 24", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT - JAG 24", "heading_from_total": false, "held": null, "id": "fy2027-approved/p59/r15", "label_as_printed": "Total SHERIFF'S DEPARTMENT - JAG 24", "page": 59, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p59/r13" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "28,157", "dollars": 28157, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "44,344", "dollars": 44344, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT - THSO - GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT - THSO - GRANT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p59/r17", "label_as_printed": "Salaries & Benefits", "page": 59, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT - THSO - GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT - THSO - GRANT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p59/r18", "label_as_printed": "TRAVEL", "page": 59, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 500, "sum": 500 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "SHERIFF'S DEPARTMENT - THSO - GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT - THSO - GRANT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p59/r19", "label_as_printed": "Other Expenditures", "page": 59, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p59/r18" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "4,316", "dollars": 4316, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,684", "dollars": 2684, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT - THSO - GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT - THSO - GRANT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p59/r20", "label_as_printed": "OTHER CAPITAL OUTLAY", "page": 59, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "4,316", "dollars": 4316, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,684", "dollars": 2684, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 4316, "sum": 4316 }, { "diff": 0, "printed": 2684, "sum": 2684 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "SHERIFF'S DEPARTMENT - THSO - GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT - THSO - GRANT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p59/r21", "label_as_printed": "Capital Expenditures", "page": 59, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p59/r20" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "32,472", "dollars": 32472, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "47,528", "dollars": 47528, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -1, "printed": 32472, "sum": 32473 }, { "diff": 0, "printed": 47528, "sum": 47528 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "within_rounding" }, "department": "SHERIFF'S DEPARTMENT - THSO - GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT - THSO - GRANT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p59/r22", "label_as_printed": "Total SHERIFF'S DEPARTMENT - THSO - GRANT", "page": 59, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p59/r17", "fy2027-approved/p59/r18", "fy2027-approved/p59/r20" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "58,381", "dollars": 58381, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT - THSO", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT - THSO", "heading_from_total": false, "held": null, "id": "fy2027-approved/p59/r24", "label_as_printed": "Salaries & Benefits", "page": 59, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "519", "dollars": 519, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT - THSO", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT - THSO", "heading_from_total": false, "held": null, "id": "fy2027-approved/p59/r25", "label_as_printed": "TRAVEL", "page": 59, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "519", "dollars": 519, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 519, "sum": 519 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "SHERIFF'S DEPARTMENT - THSO", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT - THSO", "heading_from_total": false, "held": null, "id": "fy2027-approved/p59/r26", "label_as_printed": "Other Expenditures", "page": 59, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p59/r25" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "5,100", "dollars": 5100, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT - THSO", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT - THSO", "heading_from_total": false, "held": null, "id": "fy2027-approved/p59/r27", "label_as_printed": "OTHER CAPITAL OUTLAY", "page": 59, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "5,100", "dollars": 5100, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 5100, "sum": 5100 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "SHERIFF'S DEPARTMENT - THSO", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT - THSO", "heading_from_total": false, "held": null, "id": "fy2027-approved/p59/r28", "label_as_printed": "Capital Expenditures", "page": 59, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p59/r27" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "64,000", "dollars": 64000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 64000, "sum": 64000 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "SHERIFF'S DEPARTMENT - THSO", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT - THSO", "heading_from_total": false, "held": null, "id": "fy2027-approved/p59/r29", "label_as_printed": "Total SHERIFF'S DEPARTMENT - THSO", "page": 59, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p59/r24", "fy2027-approved/p59/r25", "fy2027-approved/p59/r27" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57900", "book_id": "fy2027-approved", "cells": [ { "as_printed": "44,122", "dollars": 44122, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "10,878", "dollars": 10878, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT - OPIOID - STATE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT - OPIOID - STATE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p59/r31", "label_as_printed": "OTHER EQUIPMENT", "page": 59, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "44,122", "dollars": 44122, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "10,878", "dollars": 10878, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 44122, "sum": 44122 }, { "diff": 0, "printed": 10878, "sum": 10878 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "SHERIFF'S DEPARTMENT - OPIOID - STATE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT - OPIOID - STATE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p59/r32", "label_as_printed": "Capital Expenditures", "page": 59, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p59/r31" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "44,122", "dollars": 44122, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "10,878", "dollars": 10878, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 44122, "sum": 44122 }, { "diff": 0, "printed": 10878, "sum": 10878 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "SHERIFF'S DEPARTMENT - OPIOID - STATE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT - OPIOID - STATE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p59/r33", "label_as_printed": "Total SHERIFF'S DEPARTMENT - OPIOID - STATE", "page": 59, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p59/r31" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53200", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT - DRMO - SHERIFF", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT - DRMO - SHERIFF", "heading_from_total": false, "held": null, "id": "fy2027-approved/p59/r35", "label_as_printed": "DUES & MEMBERSHIPS", "page": 59, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "15,000", "dollars": 15000, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "10,000", "dollars": 10000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT - DRMO - SHERIFF", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT - DRMO - SHERIFF", "heading_from_total": false, "held": null, "id": "fy2027-approved/p59/r36", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 59, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "702", "dollars": 702, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "5,000", "dollars": 5000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT - DRMO - SHERIFF", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT - DRMO - SHERIFF", "heading_from_total": false, "held": null, "id": "fy2027-approved/p59/r37", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 59, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "16,702", "dollars": 16702, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "16,000", "dollars": 16000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 16702, "sum": 16702 }, { "diff": 0, "printed": 16000, "sum": 16000 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "SHERIFF'S DEPARTMENT - DRMO - SHERIFF", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT - DRMO - SHERIFF", "heading_from_total": false, "held": null, "id": "fy2027-approved/p59/r38", "label_as_printed": "Other Expenditures", "page": 59, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p59/r35", "fy2027-approved/p59/r36", "fy2027-approved/p59/r37" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,940", "dollars": 1940, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 1940, "sum": 1940 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "SHERIFF'S DEPARTMENT - TENN DEPT OF SAFTEY TRAFFIC GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT - TENN DEPT OF SAFTEY TRAFFIC GRANT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p59/r6", "label_as_printed": "Other Expenditures", "page": 59, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p58/r36", "fy2027-approved/p58/r37" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "30,839", "dollars": 30839, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 30839, "sum": 30839 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "SHERIFF'S DEPARTMENT - TENN DEPT OF SAFTEY TRAFFIC GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT - TENN DEPT OF SAFTEY TRAFFIC GRANT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p59/r7", "label_as_printed": "Total SHERIFF'S DEPARTMENT - TENN DEPT OF SAFTEY", "page": 59, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p58/r35", "fy2027-approved/p58/r36", "fy2027-approved/p58/r37" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57090", "book_id": "fy2027-approved", "cells": [ { "as_printed": "21,359", "dollars": 21359, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT - 2023 JAG", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT - 2023 JAG", "heading_from_total": false, "held": null, "id": "fy2027-approved/p59/r9", "label_as_printed": "DATA PROCESSING EQUIPMENT", "page": 59, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "45,150", "dollars": 45150, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "45,150", "dollars": 45150, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "45,150", "dollars": 45150, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SPECIAL PATROLS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL PATROLS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p60/r10", "label_as_printed": "OTHER CAPITAL OUTLAY", "page": 60, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "45,150", "dollars": 45150, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "45,150", "dollars": 45150, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "45,150", "dollars": 45150, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 45150, "sum": 45150 }, { "diff": 0, "printed": 45150, "sum": 45150 }, { "diff": 0, "printed": 45150, "sum": 45150 } ], "state": "exact" }, "department": "SPECIAL PATROLS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL PATROLS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p60/r11", "label_as_printed": "Capital Expenditures", "page": 60, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p60/r10" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "45,150", "dollars": 45150, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "45,150", "dollars": 45150, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "45,150", "dollars": 45150, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 45150, "sum": 45150 }, { "diff": 0, "printed": 45150, "sum": 45150 }, { "diff": 0, "printed": 45150, "sum": 45150 } ], "state": "exact" }, "department": "SPECIAL PATROLS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL PATROLS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p60/r12", "label_as_printed": "Total SPECIAL PATROLS", "page": 60, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p60/r10" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "5,832,465", "dollars": 5832465, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "6,697,662", "dollars": 6697662, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "7,125,449", "dollars": 7125449, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SPECIAL PATROLS - SCHOOL RESOURCE OFFICERS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL PATROLS - SCHOOL RESOURCE OFFICERS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p60/r14", "label_as_printed": "Salaries & Benefits", "page": 60, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53070", "book_id": "fy2027-approved", "cells": [ { "as_printed": "540", "dollars": 540, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,200", "dollars": 1200, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SPECIAL PATROLS - SCHOOL RESOURCE OFFICERS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL PATROLS - SCHOOL RESOURCE OFFICERS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p60/r15", "label_as_printed": "COMMUNICATION", "page": 60, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53220", "book_id": "fy2027-approved", "cells": [ { "as_printed": "4,743", "dollars": 4743, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "9,140", "dollars": 9140, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "8,000", "dollars": 8000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SPECIAL PATROLS - SCHOOL RESOURCE OFFICERS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL PATROLS - SCHOOL RESOURCE OFFICERS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p60/r16", "label_as_printed": "EVALUATION & TESTING", "page": 60, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53330", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "190", "dollars": 190, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SPECIAL PATROLS - SCHOOL RESOURCE OFFICERS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL PATROLS - SCHOOL RESOURCE OFFICERS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p60/r17", "label_as_printed": "LICENSES", "page": 60, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53340", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "15,000", "dollars": 15000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SPECIAL PATROLS - SCHOOL RESOURCE OFFICERS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL PATROLS - SCHOOL RESOURCE OFFICERS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p60/r18", "label_as_printed": "MAINTENANCE AGREEMENTS", "page": 60, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53360", "book_id": "fy2027-approved", "cells": [ { "as_printed": "2,123", "dollars": 2123, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,000", "dollars": 2000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "2,000", "dollars": 2000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SPECIAL PATROLS - SCHOOL RESOURCE OFFICERS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL PATROLS - SCHOOL RESOURCE OFFICERS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p60/r19", "label_as_printed": "MAINT. & REPAIRS-EQUIPMENT", "page": 60, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53380", "book_id": "fy2027-approved", "cells": [ { "as_printed": "47,418", "dollars": 47418, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "43,955", "dollars": 43955, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "41,800", "dollars": 41800, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SPECIAL PATROLS - SCHOOL RESOURCE OFFICERS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL PATROLS - SCHOOL RESOURCE OFFICERS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p60/r20", "label_as_printed": "MAINT. & REPAIRS-VEHICLES", "page": 60, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2027-approved", "cells": [ { "as_printed": "113,721", "dollars": 113721, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "87,700", "dollars": 87700, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "87,700", "dollars": 87700, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SPECIAL PATROLS - SCHOOL RESOURCE OFFICERS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL PATROLS - SCHOOL RESOURCE OFFICERS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p60/r21", "label_as_printed": "TRAVEL", "page": 60, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53560", "book_id": "fy2027-approved", "cells": [ { "as_printed": "10,398", "dollars": 10398, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "56,800", "dollars": 56800, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "40,000", "dollars": 40000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SPECIAL PATROLS - SCHOOL RESOURCE OFFICERS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL PATROLS - SCHOOL RESOURCE OFFICERS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p60/r22", "label_as_printed": "TUITION", "page": 60, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,626", "dollars": 1626, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "3,500", "dollars": 3500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SPECIAL PATROLS - SCHOOL RESOURCE OFFICERS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL PATROLS - SCHOOL RESOURCE OFFICERS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p60/r23", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 60, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54110", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,900", "dollars": 2900, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SPECIAL PATROLS - SCHOOL RESOURCE OFFICERS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL PATROLS - SCHOOL RESOURCE OFFICERS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p60/r24", "label_as_printed": "DATA PROCESSING SUPPLIES", "page": 60, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54250", "book_id": "fy2027-approved", "cells": [ { "as_printed": "66,173", "dollars": 66173, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "61,000", "dollars": 61000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "61,000", "dollars": 61000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SPECIAL PATROLS - SCHOOL RESOURCE OFFICERS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL PATROLS - SCHOOL RESOURCE OFFICERS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p60/r25", "label_as_printed": "GASOLINE", "page": 60, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54310", "book_id": "fy2027-approved", "cells": [ { "as_printed": "75,577", "dollars": 75577, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "72,450", "dollars": 72450, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "72,450", "dollars": 72450, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SPECIAL PATROLS - SCHOOL RESOURCE OFFICERS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL PATROLS - SCHOOL RESOURCE OFFICERS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p60/r26", "label_as_printed": "LAW ENFORCEMENT SUPPLIES", "page": 60, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54500", "book_id": "fy2027-approved", "cells": [ { "as_printed": "8,981", "dollars": 8981, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "11,000", "dollars": 11000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "11,000", "dollars": 11000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SPECIAL PATROLS - SCHOOL RESOURCE OFFICERS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL PATROLS - SCHOOL RESOURCE OFFICERS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p60/r27", "label_as_printed": "TIRES & TUBES", "page": 60, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54510", "book_id": "fy2027-approved", "cells": [ { "as_printed": "43,215", "dollars": 43215, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "72,500", "dollars": 72500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "60,000", "dollars": 60000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SPECIAL PATROLS - SCHOOL RESOURCE OFFICERS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL PATROLS - SCHOOL RESOURCE OFFICERS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p60/r28", "label_as_printed": "UNIFORMS", "page": 60, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54530", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,407", "dollars": 1407, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,600", "dollars": 1600, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,600", "dollars": 1600, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SPECIAL PATROLS - SCHOOL RESOURCE OFFICERS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL PATROLS - SCHOOL RESOURCE OFFICERS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p60/r29", "label_as_printed": "VEHICLE PARTS", "page": 60, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "3,577", "dollars": 3577, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "6,350", "dollars": 6350, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "5,000", "dollars": 5000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SPECIAL PATROLS - SCHOOL RESOURCE OFFICERS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL PATROLS - SCHOOL RESOURCE OFFICERS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p60/r30", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 60, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "379,498", "dollars": 379498, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "429,285", "dollars": 429285, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "410,050", "dollars": 410050, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -1, "printed": 379498, "sum": 379499 }, { "diff": 0, "printed": 429285, "sum": 429285 }, { "diff": 0, "printed": 410050, "sum": 410050 } ], "state": "within_rounding" }, "department": "SPECIAL PATROLS - SCHOOL RESOURCE OFFICERS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL PATROLS - SCHOOL RESOURCE OFFICERS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p60/r31", "label_as_printed": "Other Expenditures", "page": 60, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p60/r15", "fy2027-approved/p60/r16", "fy2027-approved/p60/r17", "fy2027-approved/p60/r18", "fy2027-approved/p60/r19", "fy2027-approved/p60/r20", "fy2027-approved/p60/r21", "fy2027-approved/p60/r22", "fy2027-approved/p60/r23", "fy2027-approved/p60/r24", "fy2027-approved/p60/r25", "fy2027-approved/p60/r26", "fy2027-approved/p60/r27", "fy2027-approved/p60/r28", "fy2027-approved/p60/r29", "fy2027-approved/p60/r30" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57160", "book_id": "fy2027-approved", "cells": [ { "as_printed": "46,176", "dollars": 46176, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SPECIAL PATROLS - SCHOOL RESOURCE OFFICERS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL PATROLS - SCHOOL RESOURCE OFFICERS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p60/r32", "label_as_printed": "LAW ENFORCEMENT EQUIPMENT", "page": 60, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "46,176", "dollars": 46176, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 46176, "sum": 46176 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "SPECIAL PATROLS - SCHOOL RESOURCE OFFICERS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL PATROLS - SCHOOL RESOURCE OFFICERS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p60/r33", "label_as_printed": "Capital Expenditures", "page": 60, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p60/r32" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "6,258,139", "dollars": 6258139, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "7,126,947", "dollars": 7126947, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "7,535,499", "dollars": 7535499, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -1, "printed": 6258139, "sum": 6258140 }, { "diff": 0, "printed": 7126947, "sum": 7126947 }, { "diff": 0, "printed": 7535499, "sum": 7535499 } ], "state": "within_rounding" }, "department": "SPECIAL PATROLS - SCHOOL RESOURCE OFFICERS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL PATROLS - SCHOOL RESOURCE OFFICERS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p60/r34", "label_as_printed": "Total SPECIAL PATROLS - SCHOOL RESOURCE OFFICERS", "page": 60, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p60/r14", "fy2027-approved/p60/r15", "fy2027-approved/p60/r16", "fy2027-approved/p60/r17", "fy2027-approved/p60/r18", "fy2027-approved/p60/r19", "fy2027-approved/p60/r20", "fy2027-approved/p60/r21", "fy2027-approved/p60/r22", "fy2027-approved/p60/r23", "fy2027-approved/p60/r24", "fy2027-approved/p60/r25", "fy2027-approved/p60/r26", "fy2027-approved/p60/r27", "fy2027-approved/p60/r28", "fy2027-approved/p60/r29", "fy2027-approved/p60/r30", "fy2027-approved/p60/r32" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "117,282", "dollars": 117282, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SPECIAL PATROLS - LITTER ENFORCEMENT OFFICER", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL PATROLS - LITTER ENFORCEMENT OFFICER", "heading_from_total": false, "held": null, "id": "fy2027-approved/p60/r36", "label_as_printed": "Salaries & Benefits", "page": 60, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "117,282", "dollars": 117282, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 117282, "sum": 117282 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "SPECIAL PATROLS - LITTER ENFORCEMENT OFFICER", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL PATROLS - LITTER ENFORCEMENT OFFICER", "heading_from_total": false, "held": null, "id": "fy2027-approved/p60/r37", "label_as_printed": "Total SPECIAL PATROLS - LITTER ENFORCEMENT OFFICER", "page": 60, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p60/r36" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57900", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "10,000", "dollars": 10000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT - DRMO - SHERIFF", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT - DRMO - SHERIFF", "heading_from_total": false, "held": null, "id": "fy2027-approved/p60/r6", "label_as_printed": "OTHER EQUIPMENT", "page": 60, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "10,000", "dollars": 10000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 10000, "sum": 10000 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "SHERIFF'S DEPARTMENT - DRMO - SHERIFF", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT - DRMO - SHERIFF", "heading_from_total": false, "held": null, "id": "fy2027-approved/p60/r7", "label_as_printed": "Capital Expenditures", "page": 60, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p60/r6" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "16,702", "dollars": 16702, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "26,000", "dollars": 26000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 16702, "sum": 16702 }, { "diff": 0, "printed": 26000, "sum": 26000 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "SHERIFF'S DEPARTMENT - DRMO - SHERIFF", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SHERIFF'S DEPARTMENT - DRMO - SHERIFF", "heading_from_total": false, "held": null, "id": "fy2027-approved/p60/r8", "label_as_printed": "Total SHERIFF'S DEPARTMENT - DRMO - SHERIFF", "page": 60, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p59/r35", "fy2027-approved/p59/r36", "fy2027-approved/p59/r37", "fy2027-approved/p60/r6" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53330", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "490", "dollars": 490, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SPECIAL PATROLS - OPIOID - STATE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL PATROLS - OPIOID - STATE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p61/r10", "label_as_printed": "LICENSES", "page": 61, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "5,900", "dollars": 5900, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SPECIAL PATROLS - OPIOID - STATE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL PATROLS - OPIOID - STATE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p61/r11", "label_as_printed": "TRAVEL", "page": 61, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53560", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "3,800", "dollars": 3800, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SPECIAL PATROLS - OPIOID - STATE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL PATROLS - OPIOID - STATE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p61/r12", "label_as_printed": "TUITION", "page": 61, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54110", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,450", "dollars": 1450, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SPECIAL PATROLS - OPIOID - STATE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL PATROLS - OPIOID - STATE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p61/r13", "label_as_printed": "DATA PROCESSING SUPPLIES", "page": 61, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54310", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "2,750", "dollars": 2750, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SPECIAL PATROLS - OPIOID - STATE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL PATROLS - OPIOID - STATE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p61/r14", "label_as_printed": "LAW ENFORCEMENT SUPPLIES", "page": 61, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54510", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "3,200", "dollars": 3200, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SPECIAL PATROLS - OPIOID - STATE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL PATROLS - OPIOID - STATE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p61/r15", "label_as_printed": "UNIFORMS", "page": 61, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "7,000", "dollars": 7000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SPECIAL PATROLS - OPIOID - STATE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL PATROLS - OPIOID - STATE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p61/r16", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 61, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "26,610", "dollars": 26610, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 26610, "sum": 26610 } ], "state": "exact" }, "department": "SPECIAL PATROLS - OPIOID - STATE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL PATROLS - OPIOID - STATE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p61/r17", "label_as_printed": "Other Expenditures", "page": 61, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p61/r8", "fy2027-approved/p61/r9", "fy2027-approved/p61/r10", "fy2027-approved/p61/r11", "fy2027-approved/p61/r12", "fy2027-approved/p61/r13", "fy2027-approved/p61/r14", "fy2027-approved/p61/r15", "fy2027-approved/p61/r16" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57160", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "3,200", "dollars": 3200, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SPECIAL PATROLS - OPIOID - STATE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL PATROLS - OPIOID - STATE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p61/r18", "label_as_printed": "LAW ENFORCEMENT EQUIPMENT", "page": 61, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "3,200", "dollars": 3200, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 3200, "sum": 3200 } ], "state": "exact" }, "department": "SPECIAL PATROLS - OPIOID - STATE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL PATROLS - OPIOID - STATE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p61/r19", "label_as_printed": "Capital Expenditures", "page": 61, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p61/r18" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "130,977", "dollars": 130977, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 130977, "sum": 130977 } ], "state": "exact" }, "department": "SPECIAL PATROLS - OPIOID - STATE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL PATROLS - OPIOID - STATE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p61/r20", "label_as_printed": "Total SPECIAL PATROLS - OPIOID - STATE", "page": 61, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p61/r7", "fy2027-approved/p61/r8", "fy2027-approved/p61/r9", "fy2027-approved/p61/r10", "fy2027-approved/p61/r11", "fy2027-approved/p61/r12", "fy2027-approved/p61/r13", "fy2027-approved/p61/r14", "fy2027-approved/p61/r15", "fy2027-approved/p61/r16", "fy2027-approved/p61/r18" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53050", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,524", "dollars": 1524, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,500", "dollars": 2500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "2,500", "dollars": 2500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "DRUG ENFORCEMENT - DTF - JUSTICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "DRUG ENFORCEMENT - DTF - JUSTICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p61/r22", "label_as_printed": "AUDIT SERVICES", "page": 61, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53070", "book_id": "fy2027-approved", "cells": [ { "as_printed": "12,438", "dollars": 12438, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "18,000", "dollars": 18000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "18,000", "dollars": 18000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "DRUG ENFORCEMENT - DTF - JUSTICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "DRUG ENFORCEMENT - DTF - JUSTICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p61/r23", "label_as_printed": "COMMUNICATION", "page": 61, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53330", "book_id": "fy2027-approved", "cells": [ { "as_printed": "334", "dollars": 334, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,000", "dollars": 2000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "2,000", "dollars": 2000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "DRUG ENFORCEMENT - DTF - JUSTICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "DRUG ENFORCEMENT - DTF - JUSTICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p61/r24", "label_as_printed": "LICENSES", "page": 61, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53380", "book_id": "fy2027-approved", "cells": [ { "as_printed": "617", "dollars": 617, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "DRUG ENFORCEMENT - DTF - JUSTICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "DRUG ENFORCEMENT - DTF - JUSTICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p61/r25", "label_as_printed": "MAINT. & REPAIRS-VEHICLES", "page": 61, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53510", "book_id": "fy2027-approved", "cells": [ { "as_printed": "480", "dollars": 480, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "DRUG ENFORCEMENT - DTF - JUSTICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "DRUG ENFORCEMENT - DTF - JUSTICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p61/r26", "label_as_printed": "RENTALS", "page": 61, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53560", "book_id": "fy2027-approved", "cells": [ { "as_printed": "400", "dollars": 400, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "DRUG ENFORCEMENT - DTF - JUSTICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "DRUG ENFORCEMENT - DTF - JUSTICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p61/r27", "label_as_printed": "TUITION", "page": 61, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "8,518", "dollars": 8518, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "DRUG ENFORCEMENT - DTF - JUSTICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "DRUG ENFORCEMENT - DTF - JUSTICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p61/r28", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 61, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54250", "book_id": "fy2027-approved", "cells": [ { "as_printed": "16,946", "dollars": 16946, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "25,000", "dollars": 25000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "25,000", "dollars": 25000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "DRUG ENFORCEMENT - DTF - JUSTICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "DRUG ENFORCEMENT - DTF - JUSTICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p61/r29", "label_as_printed": "GASOLINE", "page": 61, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "41,256", "dollars": 41256, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "47,500", "dollars": 47500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "47,500", "dollars": 47500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -1, "printed": 41256, "sum": 41257 }, { "diff": 0, "printed": 47500, "sum": 47500 }, { "diff": 0, "printed": 47500, "sum": 47500 } ], "state": "within_rounding" }, "department": "DRUG ENFORCEMENT - DTF - JUSTICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "DRUG ENFORCEMENT - DTF - JUSTICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p61/r30", "label_as_printed": "Other Expenditures", "page": 61, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p61/r22", "fy2027-approved/p61/r23", "fy2027-approved/p61/r24", "fy2027-approved/p61/r25", "fy2027-approved/p61/r26", "fy2027-approved/p61/r27", "fy2027-approved/p61/r28", "fy2027-approved/p61/r29" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57180", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "75,000", "dollars": 75000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "35,000", "dollars": 35000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "DRUG ENFORCEMENT - DTF - JUSTICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "DRUG ENFORCEMENT - DTF - JUSTICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p61/r31", "label_as_printed": "MOTOR VEHICLES", "page": 61, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "75,000", "dollars": 75000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "35,000", "dollars": 35000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 75000, "sum": 75000 }, { "diff": 0, "printed": 35000, "sum": 35000 } ], "state": "exact" }, "department": "DRUG ENFORCEMENT - DTF - JUSTICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "DRUG ENFORCEMENT - DTF - JUSTICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p61/r32", "label_as_printed": "Capital Expenditures", "page": 61, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p61/r31" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "41,256", "dollars": 41256, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "122,500", "dollars": 122500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "82,500", "dollars": 82500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -1, "printed": 41256, "sum": 41257 }, { "diff": 0, "printed": 122500, "sum": 122500 }, { "diff": 0, "printed": 82500, "sum": 82500 } ], "state": "within_rounding" }, "department": "DRUG ENFORCEMENT - DTF - JUSTICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "DRUG ENFORCEMENT - DTF - JUSTICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p61/r33", "label_as_printed": "Total DRUG ENFORCEMENT - DTF - JUSTICE", "page": 61, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p61/r22", "fy2027-approved/p61/r23", "fy2027-approved/p61/r24", "fy2027-approved/p61/r25", "fy2027-approved/p61/r26", "fy2027-approved/p61/r27", "fy2027-approved/p61/r28", "fy2027-approved/p61/r29", "fy2027-approved/p61/r31" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "7,000", "dollars": 7000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "7,000", "dollars": 7000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SEXUAL OFFENDER REGISTRY", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SEXUAL OFFENDER REGISTRY", "heading_from_total": false, "held": null, "id": "fy2027-approved/p61/r35", "label_as_printed": "Salaries & Benefits", "page": 61, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53070", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,664", "dollars": 1664, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,670", "dollars": 1670, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,670", "dollars": 1670, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SEXUAL OFFENDER REGISTRY", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SEXUAL OFFENDER REGISTRY", "heading_from_total": false, "held": null, "id": "fy2027-approved/p61/r36", "label_as_printed": "COMMUNICATION", "page": 61, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53510", "book_id": "fy2027-approved", "cells": [ { "as_printed": "559", "dollars": 559, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "800", "dollars": 800, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "800", "dollars": 800, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SEXUAL OFFENDER REGISTRY", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SEXUAL OFFENDER REGISTRY", "heading_from_total": false, "held": null, "id": "fy2027-approved/p61/r37", "label_as_printed": "RENTALS", "page": 61, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,300", "dollars": 1300, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,300", "dollars": 1300, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SEXUAL OFFENDER REGISTRY", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SEXUAL OFFENDER REGISTRY", "heading_from_total": false, "held": null, "id": "fy2027-approved/p61/r38", "label_as_printed": "TRAVEL", "page": 61, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "101,167", "dollars": 101167, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SPECIAL PATROLS - OPIOID - STATE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL PATROLS - OPIOID - STATE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p61/r7", "label_as_printed": "Salaries & Benefits", "page": 61, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53070", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,200", "dollars": 1200, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SPECIAL PATROLS - OPIOID - STATE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL PATROLS - OPIOID - STATE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p61/r8", "label_as_printed": "COMMUNICATION", "page": 61, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53220", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "820", "dollars": 820, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SPECIAL PATROLS - OPIOID - STATE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SPECIAL PATROLS - OPIOID - STATE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p61/r9", "label_as_printed": "EVALUATION & TESTING", "page": 61, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "8,600", "dollars": 8600, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 8600, "sum": 8600 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "SEXUAL OFFENDER REGISTRY", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SEXUAL OFFENDER REGISTRY", "heading_from_total": false, "held": null, "id": "fy2027-approved/p62/r10", "label_as_printed": "Capital Expenditures", "page": 62, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p62/r9" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "2,976", "dollars": 2976, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "22,370", "dollars": 22370, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "13,770", "dollars": 13770, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 2976, "sum": 2976 }, { "diff": 0, "printed": 22370, "sum": 22370 }, { "diff": 0, "printed": 13770, "sum": 13770 } ], "state": "exact" }, "department": "SEXUAL OFFENDER REGISTRY", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SEXUAL OFFENDER REGISTRY", "heading_from_total": false, "held": null, "id": "fy2027-approved/p62/r11", "label_as_printed": "Total SEXUAL OFFENDER REGISTRY", "page": 62, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p61/r35", "fy2027-approved/p61/r36", "fy2027-approved/p61/r37", "fy2027-approved/p61/r38", "fy2027-approved/p62/r6", "fy2027-approved/p62/r7", "fy2027-approved/p62/r9" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "12,198,914", "dollars": 12198914, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "13,912,189", "dollars": 13912189, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "15,136,579", "dollars": 15136579, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "JAIL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p62/r13", "label_as_printed": "Salaries & Benefits", "page": 62, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53070", "book_id": "fy2027-approved", "cells": [ { "as_printed": "15,061", "dollars": 15061, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "13,700", "dollars": 13700, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "17,000", "dollars": 17000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "JAIL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p62/r14", "label_as_printed": "COMMUNICATION", "page": 62, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53220", "book_id": "fy2027-approved", "cells": [ { "as_printed": "62,333", "dollars": 62333, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "48,600", "dollars": 48600, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "48,600", "dollars": 48600, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "JAIL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p62/r15", "label_as_printed": "EVALUATION & TESTING", "page": 62, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53330", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,785", "dollars": 1785, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,900", "dollars": 1900, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,900", "dollars": 1900, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "JAIL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p62/r16", "label_as_printed": "LICENSES", "page": 62, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53340", "book_id": "fy2027-approved", "cells": [ { "as_printed": "127,443", "dollars": 127443, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "150,400", "dollars": 150400, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "125,000", "dollars": 125000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "JAIL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p62/r17", "label_as_printed": "MAINTENANCE AGREEMENTS", "page": 62, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53350", "book_id": "fy2027-approved", "cells": [ { "as_printed": "74,844", "dollars": 74844, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "58,000", "dollars": 58000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "58,000", "dollars": 58000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "JAIL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p62/r18", "label_as_printed": "MAINT. & REPAIRS-BUILDING", "page": 62, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53360", "book_id": "fy2027-approved", "cells": [ { "as_printed": "41,317", "dollars": 41317, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "46,000", "dollars": 46000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "46,000", "dollars": 46000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "JAIL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p62/r19", "label_as_printed": "MAINT. & REPAIRS-EQUIPMENT", "page": 62, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53380", "book_id": "fy2027-approved", "cells": [ { "as_printed": "5,323", "dollars": 5323, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "3,500", "dollars": 3500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "5,500", "dollars": 5500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "JAIL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p62/r20", "label_as_printed": "MAINT. & REPAIRS-VEHICLES", "page": 62, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53400", "book_id": "fy2027-approved", "cells": [ { "as_printed": "3,441,433", "dollars": 3441433, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "3,450,000", "dollars": 3450000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "3,466,700", "dollars": 3466700, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "JAIL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p62/r21", "label_as_printed": "MEDICAL & DENTAL SERVICES", "page": 62, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53470", "book_id": "fy2027-approved", "cells": [ { "as_printed": "8,025", "dollars": 8025, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,400", "dollars": 2400, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "2,400", "dollars": 2400, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "JAIL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p62/r22", "label_as_printed": "PEST CONTROL", "page": 62, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53490", "book_id": "fy2027-approved", "cells": [ { "as_printed": "4,412", "dollars": 4412, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,000", "dollars": 2000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "2,000", "dollars": 2000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "JAIL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p62/r23", "label_as_printed": "PRINTING, STATIONARY & FORMS", "page": 62, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53510", "book_id": "fy2027-approved", "cells": [ { "as_printed": "5,550", "dollars": 5550, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "5,600", "dollars": 5600, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "6,600", "dollars": 6600, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "JAIL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p62/r24", "label_as_printed": "RENTALS", "page": 62, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2027-approved", "cells": [ { "as_printed": "32,260", "dollars": 32260, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "27,100", "dollars": 27100, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "27,100", "dollars": 27100, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "JAIL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p62/r25", "label_as_printed": "TRAVEL", "page": 62, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53560", "book_id": "fy2027-approved", "cells": [ { "as_printed": "24,911", "dollars": 24911, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "11,150", "dollars": 11150, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "11,150", "dollars": 11150, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "JAIL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p62/r26", "label_as_printed": "TUITION", "page": 62, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53570", "book_id": "fy2027-approved", "cells": [ { "as_printed": "6,951", "dollars": 6951, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,600", "dollars": 1600, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "2,500", "dollars": 2500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "JAIL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p62/r27", "label_as_printed": "VETERINARY SERVICES", "page": 62, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53590", "book_id": "fy2027-approved", "cells": [ { "as_printed": "15,520", "dollars": 15520, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "16,120", "dollars": 16120, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "16,120", "dollars": 16120, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "JAIL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p62/r28", "label_as_printed": "DISPOSAL FEES", "page": 62, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "757,901", "dollars": 757901, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "822,500", "dollars": 822500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "822,500", "dollars": 822500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "JAIL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p62/r29", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 62, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54010", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,232", "dollars": 1232, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,500", "dollars": 1500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,500", "dollars": 1500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "JAIL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p62/r30", "label_as_printed": "ANIMAL FOOD & SUPPLIES", "page": 62, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54100", "book_id": "fy2027-approved", "cells": [ { "as_printed": "15,619", "dollars": 15619, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "18,500", "dollars": 18500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "18,500", "dollars": 18500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "JAIL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p62/r31", "label_as_printed": "CUSTODIAL SUPPLIES", "page": 62, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54110", "book_id": "fy2027-approved", "cells": [ { "as_printed": "3,773", "dollars": 3773, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "4,000", "dollars": 4000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "4,000", "dollars": 4000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "JAIL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p62/r32", "label_as_printed": "DATA PROCESSING SUPPLIES", "page": 62, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54140", "book_id": "fy2027-approved", "cells": [ { "as_printed": "4,858", "dollars": 4858, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "5,500", "dollars": 5500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "5,500", "dollars": 5500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "JAIL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p62/r33", "label_as_printed": "DUPLICATING SUPPLIES", "page": 62, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54150", "book_id": "fy2027-approved", "cells": [ { "as_printed": "367,764", "dollars": 367764, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "347,000", "dollars": 347000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "347,000", "dollars": 347000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "JAIL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p62/r34", "label_as_printed": "ELECTRICITY", "page": 62, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54180", "book_id": "fy2027-approved", "cells": [ { "as_printed": "13,698", "dollars": 13698, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "10,000", "dollars": 10000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "10,000", "dollars": 10000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "JAIL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p62/r35", "label_as_printed": "EQUIPMENT & MACHINERY PARTS", "page": 62, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54250", "book_id": "fy2027-approved", "cells": [ { "as_printed": "18,722", "dollars": 18722, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "18,000", "dollars": 18000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "18,000", "dollars": 18000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "JAIL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p62/r36", "label_as_printed": "GASOLINE", "page": 62, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54310", "book_id": "fy2027-approved", "cells": [ { "as_printed": "87,719", "dollars": 87719, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "65,111", "dollars": 65111, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "64,180", "dollars": 64180, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "JAIL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p62/r37", "label_as_printed": "LAW ENFORCEMENT SUPPLIES", "page": 62, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54320", "book_id": "fy2027-approved", "cells": [ { "as_printed": "2,714", "dollars": 2714, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "6,600", "dollars": 6600, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "6,600", "dollars": 6600, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "JAIL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p62/r38", "label_as_printed": "LIBRARY BOOKS/MEDIA", "page": 62, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53560", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SEXUAL OFFENDER REGISTRY", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SEXUAL OFFENDER REGISTRY", "heading_from_total": false, "held": null, "id": "fy2027-approved/p62/r6", "label_as_printed": "TUITION", "page": 62, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "753", "dollars": 753, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,000", "dollars": 2000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "2,000", "dollars": 2000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SEXUAL OFFENDER REGISTRY", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SEXUAL OFFENDER REGISTRY", "heading_from_total": false, "held": null, "id": "fy2027-approved/p62/r7", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 62, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "2,976", "dollars": 2976, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "6,770", "dollars": 6770, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "6,770", "dollars": 6770, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 2976, "sum": 2976 }, { "diff": 0, "printed": 6770, "sum": 6770 }, { "diff": 0, "printed": 6770, "sum": 6770 } ], "state": "exact" }, "department": "SEXUAL OFFENDER REGISTRY", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SEXUAL OFFENDER REGISTRY", "heading_from_total": false, "held": null, "id": "fy2027-approved/p62/r8", "label_as_printed": "Other Expenditures", "page": 62, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p61/r36", "fy2027-approved/p61/r37", "fy2027-approved/p61/r38", "fy2027-approved/p62/r6", "fy2027-approved/p62/r7" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57160", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "8,600", "dollars": 8600, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SEXUAL OFFENDER REGISTRY", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SEXUAL OFFENDER REGISTRY", "heading_from_total": false, "held": null, "id": "fy2027-approved/p62/r9", "label_as_printed": "LAW ENFORCEMENT EQUIPMENT", "page": 62, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54510", "book_id": "fy2027-approved", "cells": [ { "as_printed": "56,948", "dollars": 56948, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "49,600", "dollars": 49600, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "49,600", "dollars": 49600, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "JAIL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p63/r10", "label_as_printed": "UNIFORMS", "page": 63, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54540", "book_id": "fy2027-approved", "cells": [ { "as_printed": "120,576", "dollars": 120576, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "120,000", "dollars": 120000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "120,000", "dollars": 120000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "JAIL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p63/r11", "label_as_printed": "WATER & SEWER", "page": 63, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "66,051", "dollars": 66051, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "59,000", "dollars": 59000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "59,000", "dollars": 59000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "JAIL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p63/r12", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 63, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "55040", "book_id": "fy2027-approved", "cells": [ { "as_printed": "43,058", "dollars": 43058, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "10,000", "dollars": 10000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "10,000", "dollars": 10000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "JAIL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p63/r13", "label_as_printed": "INDIRECT COST", "page": 63, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "5,551,283", "dollars": 5551283, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "5,474,881", "dollars": 5474881, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "5,473,950", "dollars": 5473950, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -3, "printed": 5551283, "sum": 5551286 }, { "diff": 0, "printed": 5474881, "sum": 5474881 }, { "diff": 0, "printed": 5473950, "sum": 5473950 } ], "state": "within_rounding" }, "department": "JAIL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p63/r14", "label_as_printed": "Other Expenditures", "page": 63, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p62/r14", "fy2027-approved/p62/r15", "fy2027-approved/p62/r16", "fy2027-approved/p62/r17", "fy2027-approved/p62/r18", "fy2027-approved/p62/r19", "fy2027-approved/p62/r20", "fy2027-approved/p62/r21", "fy2027-approved/p62/r22", "fy2027-approved/p62/r23", "fy2027-approved/p62/r24", "fy2027-approved/p62/r25", "fy2027-approved/p62/r26", "fy2027-approved/p62/r27", "fy2027-approved/p62/r28", "fy2027-approved/p62/r29", "fy2027-approved/p62/r30", "fy2027-approved/p62/r31", "fy2027-approved/p62/r32", "fy2027-approved/p62/r33", "fy2027-approved/p62/r34", "fy2027-approved/p62/r35", "fy2027-approved/p62/r36", "fy2027-approved/p62/r37", "fy2027-approved/p62/r38", "fy2027-approved/p63/r6", "fy2027-approved/p63/r7", "fy2027-approved/p63/r8", "fy2027-approved/p63/r9", "fy2027-approved/p63/r10", "fy2027-approved/p63/r11", "fy2027-approved/p63/r12", "fy2027-approved/p63/r13" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57900", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "360,000", "dollars": 360000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "JAIL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p63/r15", "label_as_printed": "OTHER EQUIPMENT", "page": 63, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "360,000", "dollars": 360000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 360000, "sum": 360000 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "JAIL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p63/r16", "label_as_printed": "Capital Expenditures", "page": 63, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p63/r15" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "17,750,196", "dollars": 17750196, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "19,747,070", "dollars": 19747070, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "20,610,529", "dollars": 20610529, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -4, "printed": 17750196, "sum": 17750200 }, { "diff": 0, "printed": 19747070, "sum": 19747070 }, { "diff": 0, "printed": 20610529, "sum": 20610529 } ], "state": "within_rounding" }, "department": "JAIL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p63/r17", "label_as_printed": "Total JAIL", "page": 63, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p62/r13", "fy2027-approved/p62/r14", "fy2027-approved/p62/r15", "fy2027-approved/p62/r16", "fy2027-approved/p62/r17", "fy2027-approved/p62/r18", "fy2027-approved/p62/r19", "fy2027-approved/p62/r20", "fy2027-approved/p62/r21", "fy2027-approved/p62/r22", "fy2027-approved/p62/r23", "fy2027-approved/p62/r24", "fy2027-approved/p62/r25", "fy2027-approved/p62/r26", "fy2027-approved/p62/r27", "fy2027-approved/p62/r28", "fy2027-approved/p62/r29", "fy2027-approved/p62/r30", "fy2027-approved/p62/r31", "fy2027-approved/p62/r32", "fy2027-approved/p62/r33", "fy2027-approved/p62/r34", "fy2027-approved/p62/r35", "fy2027-approved/p62/r36", "fy2027-approved/p62/r37", "fy2027-approved/p62/r38", "fy2027-approved/p63/r6", "fy2027-approved/p63/r7", "fy2027-approved/p63/r8", "fy2027-approved/p63/r9", "fy2027-approved/p63/r10", "fy2027-approved/p63/r11", "fy2027-approved/p63/r12", "fy2027-approved/p63/r13", "fy2027-approved/p63/r15" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "6,934", "dollars": 6934, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "JAIL - SCAAP GRANT 2019", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL - SCAAP GRANT 2019", "heading_from_total": false, "held": null, "id": "fy2027-approved/p63/r19", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 63, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "6,934", "dollars": 6934, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 6934, "sum": 6934 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "JAIL - SCAAP GRANT 2019", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL - SCAAP GRANT 2019", "heading_from_total": false, "held": null, "id": "fy2027-approved/p63/r20", "label_as_printed": "Other Expenditures", "page": 63, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p63/r19" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "6,934", "dollars": 6934, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 6934, "sum": 6934 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "JAIL - SCAAP GRANT 2019", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL - SCAAP GRANT 2019", "heading_from_total": false, "held": null, "id": "fy2027-approved/p63/r21", "label_as_printed": "Total JAIL - SCAAP GRANT 2019", "page": 63, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p63/r19" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "21,648", "dollars": 21648, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,729", "dollars": 1729, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "JAIL - SCAAP GRANT FY 2021", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL - SCAAP GRANT FY 2021", "heading_from_total": false, "held": null, "id": "fy2027-approved/p63/r23", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 63, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "21,648", "dollars": 21648, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,729", "dollars": 1729, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 21648, "sum": 21648 }, { "diff": 0, "printed": 1729, "sum": 1729 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "JAIL - SCAAP GRANT FY 2021", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL - SCAAP GRANT FY 2021", "heading_from_total": false, "held": null, "id": "fy2027-approved/p63/r24", "label_as_printed": "Other Expenditures", "page": 63, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p63/r23" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "21,648", "dollars": 21648, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,729", "dollars": 1729, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 21648, "sum": 21648 }, { "diff": 0, "printed": 1729, "sum": 1729 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "JAIL - SCAAP GRANT FY 2021", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL - SCAAP GRANT FY 2021", "heading_from_total": false, "held": null, "id": "fy2027-approved/p63/r25", "label_as_printed": "Total JAIL - SCAAP GRANT FY 2021", "page": 63, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p63/r23" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57900", "book_id": "fy2027-approved", "cells": [ { "as_printed": "7,774", "dollars": 7774, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "28,479", "dollars": 28479, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "JAIL - SCAAP GRANT FY 2022", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL - SCAAP GRANT FY 2022", "heading_from_total": false, "held": null, "id": "fy2027-approved/p63/r27", "label_as_printed": "OTHER EQUIPMENT", "page": 63, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "7,774", "dollars": 7774, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "28,479", "dollars": 28479, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 7774, "sum": 7774 }, { "diff": 0, "printed": 28479, "sum": 28479 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "JAIL - SCAAP GRANT FY 2022", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL - SCAAP GRANT FY 2022", "heading_from_total": false, "held": null, "id": "fy2027-approved/p63/r28", "label_as_printed": "Capital Expenditures", "page": 63, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p63/r27" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "7,774", "dollars": 7774, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "28,479", "dollars": 28479, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 7774, "sum": 7774 }, { "diff": 0, "printed": 28479, "sum": 28479 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "JAIL - SCAAP GRANT FY 2022", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL - SCAAP GRANT FY 2022", "heading_from_total": false, "held": null, "id": "fy2027-approved/p63/r29", "label_as_printed": "Total JAIL - SCAAP GRANT FY 2022", "page": 63, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p63/r27" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57900", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "26,651", "dollars": 26651, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "JAIL - SCAAP FEDERAL 2022", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL - SCAAP FEDERAL 2022", "heading_from_total": false, "held": null, "id": "fy2027-approved/p63/r31", "label_as_printed": "OTHER EQUIPMENT", "page": 63, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "26,651", "dollars": 26651, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 26651, "sum": 26651 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "JAIL - SCAAP FEDERAL 2022", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL - SCAAP FEDERAL 2022", "heading_from_total": false, "held": null, "id": "fy2027-approved/p63/r32", "label_as_printed": "Capital Expenditures", "page": 63, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p63/r31" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "26,651", "dollars": 26651, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 26651, "sum": 26651 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "JAIL - SCAAP FEDERAL 2022", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL - SCAAP FEDERAL 2022", "heading_from_total": false, "held": null, "id": "fy2027-approved/p63/r33", "label_as_printed": "Total JAIL - SCAAP FEDERAL 2022", "page": 63, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p63/r31" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "4,250", "dollars": 4250, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "45,582", "dollars": 45582, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "JAIL - SCAAP 2023", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL - SCAAP 2023", "heading_from_total": false, "held": null, "id": "fy2027-approved/p63/r35", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 63, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "4,250", "dollars": 4250, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "45,582", "dollars": 45582, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 4250, "sum": 4250 }, { "diff": 0, "printed": 45582, "sum": 45582 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "JAIL - SCAAP 2023", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL - SCAAP 2023", "heading_from_total": false, "held": null, "id": "fy2027-approved/p63/r36", "label_as_printed": "Other Expenditures", "page": 63, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p63/r35" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "4,250", "dollars": 4250, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "45,582", "dollars": 45582, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 4250, "sum": 4250 }, { "diff": 0, "printed": 45582, "sum": 45582 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "JAIL - SCAAP 2023", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL - SCAAP 2023", "heading_from_total": false, "held": null, "id": "fy2027-approved/p63/r37", "label_as_printed": "Total JAIL - SCAAP 2023", "page": 63, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p63/r35" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54340", "book_id": "fy2027-approved", "cells": [ { "as_printed": "45,745", "dollars": 45745, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "25,000", "dollars": 25000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "25,000", "dollars": 25000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "JAIL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p63/r6", "label_as_printed": "NATURAL GAS", "page": 63, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54350", "book_id": "fy2027-approved", "cells": [ { "as_printed": "3,815", "dollars": 3815, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,500", "dollars": 2500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "4,000", "dollars": 4000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "JAIL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p63/r7", "label_as_printed": "OFFICE SUPPLIES", "page": 63, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54410", "book_id": "fy2027-approved", "cells": [ { "as_printed": "71,972", "dollars": 71972, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "70,000", "dollars": 70000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "70,000", "dollars": 70000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "JAIL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p63/r8", "label_as_printed": "PRISONERS CLOTHING", "page": 63, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54500", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,953", "dollars": 1953, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,000", "dollars": 2000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "2,000", "dollars": 2000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "JAIL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p63/r9", "label_as_printed": "TIRES & TUBES", "page": 63, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "13,036", "dollars": 13036, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "27,251", "dollars": 27251, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 13036, "sum": 13036 }, { "diff": 0, "printed": 27251, "sum": 27251 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "JAIL - FY 24 SCAAP GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL - FY 24 SCAAP GRANT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p64/r10", "label_as_printed": "Total JAIL - FY 24 SCAAP GRANT", "page": 64, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p64/r7", "fy2027-approved/p64/r8" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "393,543", "dollars": 393543, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "JAIL - VIOLENT CRIME INTERVENTION FUND", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL - VIOLENT CRIME INTERVENTION FUND", "heading_from_total": false, "held": null, "id": "fy2027-approved/p64/r12", "label_as_printed": "OTHER CAPITAL OUTLAY", "page": 64, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "393,543", "dollars": 393543, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 393543, "sum": 393543 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "JAIL - VIOLENT CRIME INTERVENTION FUND", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL - VIOLENT CRIME INTERVENTION FUND", "heading_from_total": false, "held": null, "id": "fy2027-approved/p64/r13", "label_as_printed": "Capital Expenditures", "page": 64, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p64/r12" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "393,543", "dollars": 393543, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 393543, "sum": 393543 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "JAIL - VIOLENT CRIME INTERVENTION FUND", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL - VIOLENT CRIME INTERVENTION FUND", "heading_from_total": false, "held": null, "id": "fy2027-approved/p64/r14", "label_as_printed": "Total JAIL - VIOLENT CRIME INTERVENTION FUND", "page": 64, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p64/r12" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,396,061", "dollars": 1396061, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,630,175", "dollars": 1630175, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,744,808", "dollars": 1744808, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "WORKHOUSE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "WORKHOUSE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p64/r16", "label_as_printed": "Salaries & Benefits", "page": 64, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53070", "book_id": "fy2027-approved", "cells": [ { "as_printed": "3,644", "dollars": 3644, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "4,100", "dollars": 4100, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "4,100", "dollars": 4100, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "WORKHOUSE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "WORKHOUSE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p64/r17", "label_as_printed": "COMMUNICATION", "page": 64, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53340", "book_id": "fy2027-approved", "cells": [ { "as_printed": "3,679", "dollars": 3679, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "WORKHOUSE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "WORKHOUSE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p64/r18", "label_as_printed": "MAINTENANCE AGREEMENTS", "page": 64, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53350", "book_id": "fy2027-approved", "cells": [ { "as_printed": "7,945", "dollars": 7945, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "WORKHOUSE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "WORKHOUSE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p64/r19", "label_as_printed": "MAINT. & REPAIRS-BUILDING", "page": 64, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53380", "book_id": "fy2027-approved", "cells": [ { "as_printed": "2,757", "dollars": 2757, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,500", "dollars": 1500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,500", "dollars": 1500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "WORKHOUSE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "WORKHOUSE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p64/r20", "label_as_printed": "MAINT. & REPAIRS-VEHICLES", "page": 64, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53400", "book_id": "fy2027-approved", "cells": [ { "as_printed": "500,000", "dollars": 500000, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "500,000", "dollars": 500000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "500,000", "dollars": 500000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "WORKHOUSE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "WORKHOUSE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p64/r21", "label_as_printed": "MEDICAL & DENTAL SERVICES", "page": 64, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53470", "book_id": "fy2027-approved", "cells": [ { "as_printed": "418", "dollars": 418, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "WORKHOUSE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "WORKHOUSE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p64/r22", "label_as_printed": "PEST CONTROL", "page": 64, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53510", "book_id": "fy2027-approved", "cells": [ { "as_printed": "2,212", "dollars": 2212, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "WORKHOUSE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "WORKHOUSE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p64/r23", "label_as_printed": "RENTALS", "page": 64, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "150,263", "dollars": 150263, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "125,000", "dollars": 125000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "125,000", "dollars": 125000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "WORKHOUSE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "WORKHOUSE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p64/r24", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 64, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54100", "book_id": "fy2027-approved", "cells": [ { "as_printed": "6,083", "dollars": 6083, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "WORKHOUSE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "WORKHOUSE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p64/r25", "label_as_printed": "CUSTODIAL SUPPLIES", "page": 64, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54120", "book_id": "fy2027-approved", "cells": [ { "as_printed": "2,661", "dollars": 2661, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "3,350", "dollars": 3350, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "3,350", "dollars": 3350, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "WORKHOUSE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "WORKHOUSE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p64/r26", "label_as_printed": "DIESEL FUEL", "page": 64, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54150", "book_id": "fy2027-approved", "cells": [ { "as_printed": "12,615", "dollars": 12615, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "WORKHOUSE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "WORKHOUSE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p64/r27", "label_as_printed": "ELECTRICITY", "page": 64, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54180", "book_id": "fy2027-approved", "cells": [ { "as_printed": "901", "dollars": 901, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "WORKHOUSE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "WORKHOUSE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p64/r28", "label_as_printed": "EQUIPMENT & MACHINERY PARTS", "page": 64, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54250", "book_id": "fy2027-approved", "cells": [ { "as_printed": "505", "dollars": 505, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "800", "dollars": 800, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "800", "dollars": 800, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "WORKHOUSE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "WORKHOUSE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p64/r29", "label_as_printed": "GASOLINE", "page": 64, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54310", "book_id": "fy2027-approved", "cells": [ { "as_printed": "2,490", "dollars": 2490, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,500", "dollars": 2500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "2,500", "dollars": 2500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "WORKHOUSE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "WORKHOUSE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p64/r30", "label_as_printed": "LAW ENFORCEMENT SUPPLIES", "page": 64, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54340", "book_id": "fy2027-approved", "cells": [ { "as_printed": "2,737", "dollars": 2737, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "WORKHOUSE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "WORKHOUSE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p64/r31", "label_as_printed": "NATURAL GAS", "page": 64, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54410", "book_id": "fy2027-approved", "cells": [ { "as_printed": "13,214", "dollars": 13214, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "16,000", "dollars": 16000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "16,000", "dollars": 16000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "WORKHOUSE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "WORKHOUSE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p64/r32", "label_as_printed": "PRISONERS CLOTHING", "page": 64, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54500", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "WORKHOUSE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "WORKHOUSE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p64/r33", "label_as_printed": "TIRES & TUBES", "page": 64, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54510", "book_id": "fy2027-approved", "cells": [ { "as_printed": "3,501", "dollars": 3501, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "WORKHOUSE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "WORKHOUSE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p64/r34", "label_as_printed": "UNIFORMS", "page": 64, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54540", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,362", "dollars": 1362, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "WORKHOUSE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "WORKHOUSE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p64/r35", "label_as_printed": "WATER & SEWER", "page": 64, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "3,750", "dollars": 3750, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "6,000", "dollars": 6000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "6,000", "dollars": 6000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "WORKHOUSE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "WORKHOUSE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p64/r36", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 64, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "720,737", "dollars": 720737, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "662,750", "dollars": 662750, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "662,750", "dollars": 662750, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 720737, "sum": 720737 }, { "diff": 0, "printed": 662750, "sum": 662750 }, { "diff": 0, "printed": 662750, "sum": 662750 } ], "state": "exact" }, "department": "WORKHOUSE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "WORKHOUSE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p64/r37", "label_as_printed": "Other Expenditures", "page": 64, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p64/r17", "fy2027-approved/p64/r18", "fy2027-approved/p64/r19", "fy2027-approved/p64/r20", "fy2027-approved/p64/r21", "fy2027-approved/p64/r22", "fy2027-approved/p64/r23", "fy2027-approved/p64/r24", "fy2027-approved/p64/r25", "fy2027-approved/p64/r26", "fy2027-approved/p64/r27", "fy2027-approved/p64/r28", "fy2027-approved/p64/r29", "fy2027-approved/p64/r30", "fy2027-approved/p64/r31", "fy2027-approved/p64/r32", "fy2027-approved/p64/r33", "fy2027-approved/p64/r34", "fy2027-approved/p64/r35", "fy2027-approved/p64/r36" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "2,116,798", "dollars": 2116798, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,292,925", "dollars": 2292925, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "2,407,558", "dollars": 2407558, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 2116798, "sum": 2116798 }, { "diff": 0, "printed": 2292925, "sum": 2292925 }, { "diff": 0, "printed": 2407558, "sum": 2407558 } ], "state": "exact" }, "department": "WORKHOUSE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "WORKHOUSE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p64/r38", "label_as_printed": "Total WORKHOUSE", "page": 64, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p64/r16", "fy2027-approved/p64/r17", "fy2027-approved/p64/r18", "fy2027-approved/p64/r19", "fy2027-approved/p64/r20", "fy2027-approved/p64/r21", "fy2027-approved/p64/r22", "fy2027-approved/p64/r23", "fy2027-approved/p64/r24", "fy2027-approved/p64/r25", "fy2027-approved/p64/r26", "fy2027-approved/p64/r27", "fy2027-approved/p64/r28", "fy2027-approved/p64/r29", "fy2027-approved/p64/r30", "fy2027-approved/p64/r31", "fy2027-approved/p64/r32", "fy2027-approved/p64/r33", "fy2027-approved/p64/r34", "fy2027-approved/p64/r35", "fy2027-approved/p64/r36" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "7,252", "dollars": 7252, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "JAIL - FY 24 SCAAP GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL - FY 24 SCAAP GRANT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p64/r7", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 64, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "5,784", "dollars": 5784, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "27,251", "dollars": 27251, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "JAIL - FY 24 SCAAP GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL - FY 24 SCAAP GRANT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p64/r8", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 64, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "13,036", "dollars": 13036, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "27,251", "dollars": 27251, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 13036, "sum": 13036 }, { "diff": 0, "printed": 27251, "sum": 27251 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "JAIL - FY 24 SCAAP GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JAIL - FY 24 SCAAP GRANT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p64/r9", "label_as_printed": "Other Expenditures", "page": 64, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p64/r7", "fy2027-approved/p64/r8" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53480", "book_id": "fy2027-approved", "cells": [ { "as_printed": "170", "dollars": 170, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "200", "dollars": 200, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "200", "dollars": 200, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COMMUNITY CORRECTIONS - COMMUNITY CORRECTIONS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COMMUNITY CORRECTIONS - COMMUNITY CORRECTIONS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p65/r10", "label_as_printed": "POSTAL CHARGES", "page": 65, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53490", "book_id": "fy2027-approved", "cells": [ { "as_printed": "303", "dollars": 303, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "700", "dollars": 700, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "700", "dollars": 700, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COMMUNITY CORRECTIONS - COMMUNITY CORRECTIONS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COMMUNITY CORRECTIONS - COMMUNITY CORRECTIONS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p65/r11", "label_as_printed": "PRINTING, STATIONARY & FORMS", "page": 65, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53510", "book_id": "fy2027-approved", "cells": [ { "as_printed": "46,852", "dollars": 46852, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "41,472", "dollars": 41472, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "41,472", "dollars": 41472, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COMMUNITY CORRECTIONS - COMMUNITY CORRECTIONS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COMMUNITY CORRECTIONS - COMMUNITY CORRECTIONS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p65/r12", "label_as_printed": "RENTALS", "page": 65, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2027-approved", "cells": [ { "as_printed": "3,313", "dollars": 3313, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "4,000", "dollars": 4000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "4,000", "dollars": 4000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COMMUNITY CORRECTIONS - COMMUNITY CORRECTIONS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COMMUNITY CORRECTIONS - COMMUNITY CORRECTIONS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p65/r13", "label_as_printed": "TRAVEL", "page": 65, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53560", "book_id": "fy2027-approved", "cells": [ { "as_printed": "3,920", "dollars": 3920, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COMMUNITY CORRECTIONS - COMMUNITY CORRECTIONS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COMMUNITY CORRECTIONS - COMMUNITY CORRECTIONS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p65/r14", "label_as_printed": "TUITION", "page": 65, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "15,785", "dollars": 15785, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "18,980", "dollars": 18980, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "18,980", "dollars": 18980, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COMMUNITY CORRECTIONS - COMMUNITY CORRECTIONS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COMMUNITY CORRECTIONS - COMMUNITY CORRECTIONS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p65/r15", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 65, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54140", "book_id": "fy2027-approved", "cells": [ { "as_printed": "123", "dollars": 123, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "300", "dollars": 300, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "300", "dollars": 300, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COMMUNITY CORRECTIONS - COMMUNITY CORRECTIONS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COMMUNITY CORRECTIONS - COMMUNITY CORRECTIONS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p65/r16", "label_as_printed": "DUPLICATING SUPPLIES", "page": 65, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54150", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,748", "dollars": 1748, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,800", "dollars": 1800, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,800", "dollars": 1800, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COMMUNITY CORRECTIONS - COMMUNITY CORRECTIONS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COMMUNITY CORRECTIONS - COMMUNITY CORRECTIONS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p65/r17", "label_as_printed": "ELECTRICITY", "page": 65, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54220", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "300", "dollars": 300, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "300", "dollars": 300, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COMMUNITY CORRECTIONS - COMMUNITY CORRECTIONS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COMMUNITY CORRECTIONS - COMMUNITY CORRECTIONS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p65/r18", "label_as_printed": "FOOD SUPPLIES", "page": 65, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54250", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,305", "dollars": 1305, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,500", "dollars": 2500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "2,500", "dollars": 2500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COMMUNITY CORRECTIONS - COMMUNITY CORRECTIONS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COMMUNITY CORRECTIONS - COMMUNITY CORRECTIONS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p65/r19", "label_as_printed": "GASOLINE", "page": 65, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "11,647", "dollars": 11647, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "11,671", "dollars": 11671, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "11,671", "dollars": 11671, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COMMUNITY CORRECTIONS - COMMUNITY CORRECTIONS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COMMUNITY CORRECTIONS - COMMUNITY CORRECTIONS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p65/r20", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 65, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "55020", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "700", "dollars": 700, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "700", "dollars": 700, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COMMUNITY CORRECTIONS - COMMUNITY CORRECTIONS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COMMUNITY CORRECTIONS - COMMUNITY CORRECTIONS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p65/r21", "label_as_printed": "BUILDING & CONTENTS INSURANCE", "page": 65, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "55060", "book_id": "fy2027-approved", "cells": [ { "as_printed": "36", "dollars": 36, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,700", "dollars": 1700, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,700", "dollars": 1700, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COMMUNITY CORRECTIONS - COMMUNITY CORRECTIONS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COMMUNITY CORRECTIONS - COMMUNITY CORRECTIONS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p65/r22", "label_as_printed": "LIABILITY INSURANCE", "page": 65, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "55110", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,618", "dollars": 1618, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,800", "dollars": 1800, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,800", "dollars": 1800, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COMMUNITY CORRECTIONS - COMMUNITY CORRECTIONS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COMMUNITY CORRECTIONS - COMMUNITY CORRECTIONS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p65/r23", "label_as_printed": "VEHICLE & EQUIPMENT INSURANCE", "page": 65, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "93,203", "dollars": 93203, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "92,623", "dollars": 92623, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "92,623", "dollars": 92623, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -2, "printed": 93203, "sum": 93205 }, { "diff": 0, "printed": 92623, "sum": 92623 }, { "diff": 0, "printed": 92623, "sum": 92623 } ], "state": "within_rounding" }, "department": "COMMUNITY CORRECTIONS - COMMUNITY CORRECTIONS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COMMUNITY CORRECTIONS - COMMUNITY CORRECTIONS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p65/r24", "label_as_printed": "Other Expenditures", "page": 65, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p65/r8", "fy2027-approved/p65/r9", "fy2027-approved/p65/r10", "fy2027-approved/p65/r11", "fy2027-approved/p65/r12", "fy2027-approved/p65/r13", "fy2027-approved/p65/r14", "fy2027-approved/p65/r15", "fy2027-approved/p65/r16", "fy2027-approved/p65/r17", "fy2027-approved/p65/r18", "fy2027-approved/p65/r19", "fy2027-approved/p65/r20", "fy2027-approved/p65/r21", "fy2027-approved/p65/r22", "fy2027-approved/p65/r23" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "766,197", "dollars": 766197, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "891,029", "dollars": 891029, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "931,028", "dollars": 931028, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -2, "printed": 766197, "sum": 766199 }, { "diff": 0, "printed": 891029, "sum": 891029 }, { "diff": 0, "printed": 931028, "sum": 931028 } ], "state": "within_rounding" }, "department": "COMMUNITY CORRECTIONS - COMMUNITY CORRECTIONS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COMMUNITY CORRECTIONS - COMMUNITY CORRECTIONS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p65/r25", "label_as_printed": "Total COMMUNITY CORRECTIONS - COMMUNITY", "page": 65, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p65/r7", "fy2027-approved/p65/r8", "fy2027-approved/p65/r9", "fy2027-approved/p65/r10", "fy2027-approved/p65/r11", "fy2027-approved/p65/r12", "fy2027-approved/p65/r13", "fy2027-approved/p65/r14", "fy2027-approved/p65/r15", "fy2027-approved/p65/r16", "fy2027-approved/p65/r17", "fy2027-approved/p65/r18", "fy2027-approved/p65/r19", "fy2027-approved/p65/r20", "fy2027-approved/p65/r21", "fy2027-approved/p65/r22", "fy2027-approved/p65/r23" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "295,852", "dollars": 295852, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "310,346", "dollars": 310346, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "327,940", "dollars": 327940, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "JUVENILE SERVICES - CHILD ADVOCACY CENTER", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JUVENILE SERVICES - CHILD ADVOCACY CENTER", "heading_from_total": false, "held": null, "id": "fy2027-approved/p65/r27", "label_as_printed": "Salaries & Benefits", "page": 65, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53070", "book_id": "fy2027-approved", "cells": [ { "as_printed": "954", "dollars": 954, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "JUVENILE SERVICES - CHILD ADVOCACY CENTER", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JUVENILE SERVICES - CHILD ADVOCACY CENTER", "heading_from_total": false, "held": null, "id": "fy2027-approved/p65/r28", "label_as_printed": "COMMUNICATION", "page": 65, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53200", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,900", "dollars": 1900, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "5,150", "dollars": 5150, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "JUVENILE SERVICES - CHILD ADVOCACY CENTER", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JUVENILE SERVICES - CHILD ADVOCACY CENTER", "heading_from_total": false, "held": null, "id": "fy2027-approved/p65/r29", "label_as_printed": "DUES & MEMBERSHIPS", "page": 65, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2027-approved", "cells": [ { "as_printed": "3,506", "dollars": 3506, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "7,900", "dollars": 7900, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "7,900", "dollars": 7900, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "JUVENILE SERVICES - CHILD ADVOCACY CENTER", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JUVENILE SERVICES - CHILD ADVOCACY CENTER", "heading_from_total": false, "held": null, "id": "fy2027-approved/p65/r30", "label_as_printed": "TRAVEL", "page": 65, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "846", "dollars": 846, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,600", "dollars": 2600, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "2,600", "dollars": 2600, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "JUVENILE SERVICES - CHILD ADVOCACY CENTER", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JUVENILE SERVICES - CHILD ADVOCACY CENTER", "heading_from_total": false, "held": null, "id": "fy2027-approved/p65/r31", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 65, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54220", "book_id": "fy2027-approved", "cells": [ { "as_printed": "293", "dollars": 293, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "JUVENILE SERVICES - CHILD ADVOCACY CENTER", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JUVENILE SERVICES - CHILD ADVOCACY CENTER", "heading_from_total": false, "held": null, "id": "fy2027-approved/p65/r32", "label_as_printed": "FOOD SUPPLIES", "page": 65, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54350", "book_id": "fy2027-approved", "cells": [ { "as_printed": "368", "dollars": 368, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "JUVENILE SERVICES - CHILD ADVOCACY CENTER", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JUVENILE SERVICES - CHILD ADVOCACY CENTER", "heading_from_total": false, "held": null, "id": "fy2027-approved/p65/r33", "label_as_printed": "OFFICE SUPPLIES", "page": 65, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "306", "dollars": 306, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,500", "dollars": 1500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,500", "dollars": 1500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "JUVENILE SERVICES - CHILD ADVOCACY CENTER", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JUVENILE SERVICES - CHILD ADVOCACY CENTER", "heading_from_total": false, "held": null, "id": "fy2027-approved/p65/r34", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 65, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "7,273", "dollars": 7273, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "15,900", "dollars": 15900, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "19,150", "dollars": 19150, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 7273, "sum": 7273 }, { "diff": 0, "printed": 15900, "sum": 15900 }, { "diff": 0, "printed": 19150, "sum": 19150 } ], "state": "exact" }, "department": "JUVENILE SERVICES - CHILD ADVOCACY CENTER", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JUVENILE SERVICES - CHILD ADVOCACY CENTER", "heading_from_total": false, "held": null, "id": "fy2027-approved/p65/r35", "label_as_printed": "Other Expenditures", "page": 65, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p65/r28", "fy2027-approved/p65/r29", "fy2027-approved/p65/r30", "fy2027-approved/p65/r31", "fy2027-approved/p65/r32", "fy2027-approved/p65/r33", "fy2027-approved/p65/r34" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "303,124", "dollars": 303124, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "326,246", "dollars": 326246, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "347,090", "dollars": 347090, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -1, "printed": 303124, "sum": 303125 }, { "diff": 0, "printed": 326246, "sum": 326246 }, { "diff": 0, "printed": 347090, "sum": 347090 } ], "state": "within_rounding" }, "department": "JUVENILE SERVICES - CHILD ADVOCACY CENTER", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JUVENILE SERVICES - CHILD ADVOCACY CENTER", "heading_from_total": false, "held": null, "id": "fy2027-approved/p65/r36", "label_as_printed": "Total JUVENILE SERVICES - CHILD ADVOCACY CENTER", "page": 65, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p65/r27", "fy2027-approved/p65/r28", "fy2027-approved/p65/r29", "fy2027-approved/p65/r30", "fy2027-approved/p65/r31", "fy2027-approved/p65/r32", "fy2027-approved/p65/r33", "fy2027-approved/p65/r34" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "85,013", "dollars": 85013, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "88,771", "dollars": 88771, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "90,754", "dollars": 90754, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "JUVENILE SERVICES - AT-RISK GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JUVENILE SERVICES - AT-RISK GRANT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p65/r38", "label_as_printed": "Salaries & Benefits", "page": 65, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "672,994", "dollars": 672994, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "798,406", "dollars": 798406, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "838,405", "dollars": 838405, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COMMUNITY CORRECTIONS - COMMUNITY CORRECTIONS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COMMUNITY CORRECTIONS - COMMUNITY CORRECTIONS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p65/r7", "label_as_printed": "Salaries & Benefits", "page": 65, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53070", "book_id": "fy2027-approved", "cells": [ { "as_printed": "3,707", "dollars": 3707, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "5,000", "dollars": 5000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "5,000", "dollars": 5000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COMMUNITY CORRECTIONS - COMMUNITY CORRECTIONS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COMMUNITY CORRECTIONS - COMMUNITY CORRECTIONS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p65/r8", "label_as_printed": "COMMUNICATION", "page": 65, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53380", "book_id": "fy2027-approved", "cells": [ { "as_printed": "2,678", "dollars": 2678, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COMMUNITY CORRECTIONS - COMMUNITY CORRECTIONS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COMMUNITY CORRECTIONS - COMMUNITY CORRECTIONS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p65/r9", "label_as_printed": "MAINT. & REPAIRS-VEHICLES", "page": 65, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "6,426", "dollars": 6426, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "7,500", "dollars": 7500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "7,500", "dollars": 7500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "JUVENILE SERVICES - AT-RISK GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JUVENILE SERVICES - AT-RISK GRANT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p66/r10", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 66, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "10,417", "dollars": 10417, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "14,065", "dollars": 14065, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "13,805", "dollars": 13805, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 10417, "sum": 10417 }, { "diff": 0, "printed": 14065, "sum": 14065 }, { "diff": 0, "printed": 13805, "sum": 13805 } ], "state": "exact" }, "department": "JUVENILE SERVICES - AT-RISK GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JUVENILE SERVICES - AT-RISK GRANT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p66/r11", "label_as_printed": "Other Expenditures", "page": 66, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p66/r6", "fy2027-approved/p66/r7", "fy2027-approved/p66/r8", "fy2027-approved/p66/r9", "fy2027-approved/p66/r10" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "95,430", "dollars": 95430, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "102,836", "dollars": 102836, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "104,559", "dollars": 104559, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 95430, "sum": 95430 }, { "diff": 0, "printed": 102836, "sum": 102836 }, { "diff": 0, "printed": 104559, "sum": 104559 } ], "state": "exact" }, "department": "JUVENILE SERVICES - AT-RISK GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JUVENILE SERVICES - AT-RISK GRANT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p66/r12", "label_as_printed": "Total JUVENILE SERVICES - AT-RISK GRANT", "page": 66, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p65/r38", "fy2027-approved/p66/r6", "fy2027-approved/p66/r7", "fy2027-approved/p66/r8", "fy2027-approved/p66/r9", "fy2027-approved/p66/r10" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "7,486", "dollars": 7486, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "JUVENILE SERVICES - CACTN - RED", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JUVENILE SERVICES - CACTN - RED", "heading_from_total": false, "held": null, "id": "fy2027-approved/p66/r14", "label_as_printed": "TRAVEL", "page": 66, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "54,235", "dollars": 54235, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "97,500", "dollars": 97500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "90,948", "dollars": 90948, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "JUVENILE SERVICES - CACTN - RED", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JUVENILE SERVICES - CACTN - RED", "heading_from_total": false, "held": null, "id": "fy2027-approved/p66/r15", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 66, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "3,745", "dollars": 3745, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,500", "dollars": 1500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,500", "dollars": 1500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "JUVENILE SERVICES - CACTN - RED", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JUVENILE SERVICES - CACTN - RED", "heading_from_total": false, "held": null, "id": "fy2027-approved/p66/r16", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 66, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "57,980", "dollars": 57980, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "106,486", "dollars": 106486, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "92,448", "dollars": 92448, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 57980, "sum": 57980 }, { "diff": 0, "printed": 106486, "sum": 106486 }, { "diff": 0, "printed": 92448, "sum": 92448 } ], "state": "exact" }, "department": "JUVENILE SERVICES - CACTN - RED", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JUVENILE SERVICES - CACTN - RED", "heading_from_total": false, "held": null, "id": "fy2027-approved/p66/r17", "label_as_printed": "Other Expenditures", "page": 66, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p66/r14", "fy2027-approved/p66/r15", "fy2027-approved/p66/r16" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "57,980", "dollars": 57980, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "106,486", "dollars": 106486, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "92,448", "dollars": 92448, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 57980, "sum": 57980 }, { "diff": 0, "printed": 106486, "sum": 106486 }, { "diff": 0, "printed": 92448, "sum": 92448 } ], "state": "exact" }, "department": "JUVENILE SERVICES - CACTN - RED", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JUVENILE SERVICES - CACTN - RED", "heading_from_total": false, "held": null, "id": "fy2027-approved/p66/r18", "label_as_printed": "Total JUVENILE SERVICES - CACTN - RED", "page": 66, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p66/r14", "fy2027-approved/p66/r15", "fy2027-approved/p66/r16" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "23,717", "dollars": 23717, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,850", "dollars": 1850, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "JUVENILE SERVICES - CACTN - BLUE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JUVENILE SERVICES - CACTN - BLUE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p66/r20", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 66, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "24,562", "dollars": 24562, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "JUVENILE SERVICES - CACTN - BLUE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JUVENILE SERVICES - CACTN - BLUE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p66/r21", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 66, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "48,279", "dollars": 48279, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,850", "dollars": 1850, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 48279, "sum": 48279 }, { "diff": 0, "printed": 1850, "sum": 1850 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "JUVENILE SERVICES - CACTN - BLUE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JUVENILE SERVICES - CACTN - BLUE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p66/r22", "label_as_printed": "Other Expenditures", "page": 66, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p66/r20", "fy2027-approved/p66/r21" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "48,279", "dollars": 48279, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,850", "dollars": 1850, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 48279, "sum": 48279 }, { "diff": 0, "printed": 1850, "sum": 1850 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "JUVENILE SERVICES - CACTN - BLUE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JUVENILE SERVICES - CACTN - BLUE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p66/r23", "label_as_printed": "Total JUVENILE SERVICES - CACTN - BLUE", "page": 66, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p66/r20", "fy2027-approved/p66/r21" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "28,846", "dollars": 28846, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "JUVENILE SERVICES - DIRECT APPROPRIATION GRANT - CA", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JUVENILE SERVICES - DIRECT APPROPRIATION GRANT - CA", "heading_from_total": false, "held": null, "id": "fy2027-approved/p66/r25", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 66, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "28,846", "dollars": 28846, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 28846, "sum": 28846 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "JUVENILE SERVICES - DIRECT APPROPRIATION GRANT - CA", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JUVENILE SERVICES - DIRECT APPROPRIATION GRANT - CA", "heading_from_total": false, "held": null, "id": "fy2027-approved/p66/r26", "label_as_printed": "Other Expenditures", "page": 66, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p66/r25" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "28,846", "dollars": 28846, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 28846, "sum": 28846 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "JUVENILE SERVICES - DIRECT APPROPRIATION GRANT - CA", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JUVENILE SERVICES - DIRECT APPROPRIATION GRANT - CA", "heading_from_total": false, "held": null, "id": "fy2027-approved/p66/r27", "label_as_printed": "Total JUVENILE SERVICES - DIRECT APPROPRIATION", "page": 66, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p66/r25" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "96,884", "dollars": 96884, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "JUVENILE SERVICES - OPIOID - STATE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JUVENILE SERVICES - OPIOID - STATE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p66/r29", "label_as_printed": "Salaries & Benefits", "page": 66, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "40,000", "dollars": 40000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "2,500", "dollars": 2500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "JUVENILE SERVICES - OPIOID - STATE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JUVENILE SERVICES - OPIOID - STATE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p66/r30", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 66, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "17,400", "dollars": 17400, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "JUVENILE SERVICES - OPIOID - STATE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JUVENILE SERVICES - OPIOID - STATE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p66/r31", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 66, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "57,400", "dollars": 57400, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "2,500", "dollars": 2500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 57400, "sum": 57400 }, { "diff": 0, "printed": 2500, "sum": 2500 } ], "state": "exact" }, "department": "JUVENILE SERVICES - OPIOID - STATE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JUVENILE SERVICES - OPIOID - STATE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p66/r32", "label_as_printed": "Other Expenditures", "page": 66, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p66/r30", "fy2027-approved/p66/r31" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "57,400", "dollars": 57400, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "99,384", "dollars": 99384, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 57400, "sum": 57400 }, { "diff": 0, "printed": 99384, "sum": 99384 } ], "state": "exact" }, "department": "JUVENILE SERVICES - OPIOID - STATE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JUVENILE SERVICES - OPIOID - STATE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p66/r33", "label_as_printed": "Total JUVENILE SERVICES - OPIOID - STATE", "page": 66, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p66/r29", "fy2027-approved/p66/r30", "fy2027-approved/p66/r31" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "822,915", "dollars": 822915, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,571,048", "dollars": 2571048, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "3,714,030", "dollars": 3714030, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "FIRE PREVENTION & CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FIRE PREVENTION & CONTROL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p66/r35", "label_as_printed": "Salaries & Benefits", "page": 66, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53070", "book_id": "fy2027-approved", "cells": [ { "as_printed": "37,106", "dollars": 37106, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "62,663", "dollars": 62663, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "16,000", "dollars": 16000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "FIRE PREVENTION & CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FIRE PREVENTION & CONTROL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p66/r36", "label_as_printed": "COMMUNICATION", "page": 66, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53160", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "FIRE PREVENTION & CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FIRE PREVENTION & CONTROL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p66/r37", "label_as_printed": "CONTRIBUTIONS", "page": 66, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53200", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,300", "dollars": 1300, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "3,100", "dollars": 3100, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "FIRE PREVENTION & CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FIRE PREVENTION & CONTROL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p66/r38", "label_as_printed": "DUES & MEMBERSHIPS", "page": 66, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53170", "book_id": "fy2027-approved", "cells": [ { "as_printed": "3,205", "dollars": 3205, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "3,205", "dollars": 3205, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "3,205", "dollars": 3205, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "JUVENILE SERVICES - AT-RISK GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JUVENILE SERVICES - AT-RISK GRANT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p66/r6", "label_as_printed": "DATA PROCESSING SERVICES", "page": 66, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53300", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "600", "dollars": 600, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "600", "dollars": 600, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "JUVENILE SERVICES - AT-RISK GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JUVENILE SERVICES - AT-RISK GRANT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p66/r7", "label_as_printed": "OPERATING LEASE PAYMENTS", "page": 66, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2027-approved", "cells": [ { "as_printed": "586", "dollars": 586, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,760", "dollars": 1760, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,500", "dollars": 1500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "JUVENILE SERVICES - AT-RISK GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JUVENILE SERVICES - AT-RISK GRANT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p66/r8", "label_as_printed": "TRAVEL", "page": 66, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53560", "book_id": "fy2027-approved", "cells": [ { "as_printed": "200", "dollars": 200, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "JUVENILE SERVICES - AT-RISK GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "JUVENILE SERVICES - AT-RISK GRANT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p66/r9", "label_as_printed": "TUITION", "page": 66, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53380", "book_id": "fy2027-approved", "cells": [ { "as_printed": "15,228", "dollars": 15228, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "43,532", "dollars": 43532, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "35,000", "dollars": 35000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "FIRE PREVENTION & CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FIRE PREVENTION & CONTROL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p67/r10", "label_as_printed": "MAINT. & REPAIRS-VEHICLES", "page": 67, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53400", "book_id": "fy2027-approved", "cells": [ { "as_printed": "974", "dollars": 974, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "27,900", "dollars": 27900, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "17,000", "dollars": 17000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "FIRE PREVENTION & CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FIRE PREVENTION & CONTROL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p67/r11", "label_as_printed": "MEDICAL & DENTAL SERVICES", "page": 67, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53480", "book_id": "fy2027-approved", "cells": [ { "as_printed": "64", "dollars": 64, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "400", "dollars": 400, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "200", "dollars": 200, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "FIRE PREVENTION & CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FIRE PREVENTION & CONTROL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p67/r12", "label_as_printed": "POSTAL CHARGES", "page": 67, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53510", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,200", "dollars": 1200, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,700", "dollars": 1700, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "FIRE PREVENTION & CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FIRE PREVENTION & CONTROL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p67/r13", "label_as_printed": "RENTALS", "page": 67, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2027-approved", "cells": [ { "as_printed": "14,231", "dollars": 14231, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "20,149", "dollars": 20149, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "24,700", "dollars": 24700, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "FIRE PREVENTION & CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FIRE PREVENTION & CONTROL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p67/r14", "label_as_printed": "TRAVEL", "page": 67, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53560", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "18,450", "dollars": 18450, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "21,250", "dollars": 21250, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "FIRE PREVENTION & CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FIRE PREVENTION & CONTROL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p67/r15", "label_as_printed": "TUITION", "page": 67, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "44,106", "dollars": 44106, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "92,025", "dollars": 92025, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "40,000", "dollars": 40000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "FIRE PREVENTION & CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FIRE PREVENTION & CONTROL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p67/r16", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 67, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54120", "book_id": "fy2027-approved", "cells": [ { "as_printed": "24,797", "dollars": 24797, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "30,000", "dollars": 30000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "52,500", "dollars": 52500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "FIRE PREVENTION & CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FIRE PREVENTION & CONTROL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p67/r17", "label_as_printed": "DIESEL FUEL", "page": 67, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54130", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "20,000", "dollars": 20000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "10,000", "dollars": 10000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "FIRE PREVENTION & CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FIRE PREVENTION & CONTROL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p67/r18", "label_as_printed": "DRUGS & MEDICAL SUPPLIES", "page": 67, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54180", "book_id": "fy2027-approved", "cells": [ { "as_printed": "3,465", "dollars": 3465, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "21,755", "dollars": 21755, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "11,000", "dollars": 11000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "FIRE PREVENTION & CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FIRE PREVENTION & CONTROL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p67/r19", "label_as_printed": "EQUIPMENT & MACHINERY PARTS", "page": 67, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54220", "book_id": "fy2027-approved", "cells": [ { "as_printed": "338", "dollars": 338, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "450", "dollars": 450, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "FIRE PREVENTION & CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FIRE PREVENTION & CONTROL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p67/r20", "label_as_printed": "FOOD SUPPLIES", "page": 67, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54250", "book_id": "fy2027-approved", "cells": [ { "as_printed": "13,588", "dollars": 13588, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "16,200", "dollars": 16200, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "25,000", "dollars": 25000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "FIRE PREVENTION & CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FIRE PREVENTION & CONTROL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p67/r21", "label_as_printed": "GASOLINE", "page": 67, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54290", "book_id": "fy2027-approved", "cells": [ { "as_printed": "282", "dollars": 282, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "10,000", "dollars": 10000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "10,000", "dollars": 10000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "FIRE PREVENTION & CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FIRE PREVENTION & CONTROL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p67/r22", "label_as_printed": "INSTRUCTIONAL SUPPLY/MATERIAL", "page": 67, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54510", "book_id": "fy2027-approved", "cells": [ { "as_printed": "27,823", "dollars": 27823, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "214,144", "dollars": 214144, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "100,750", "dollars": 100750, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "FIRE PREVENTION & CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FIRE PREVENTION & CONTROL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p67/r23", "label_as_printed": "UNIFORMS", "page": 67, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54520", "book_id": "fy2027-approved", "cells": [ { "as_printed": "44,711", "dollars": 44711, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "47,000", "dollars": 47000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "61,100", "dollars": 61100, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "FIRE PREVENTION & CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FIRE PREVENTION & CONTROL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p67/r24", "label_as_printed": "UTILITIES", "page": 67, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54680", "book_id": "fy2027-approved", "cells": [ { "as_printed": "739", "dollars": 739, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "13,600", "dollars": 13600, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "7,000", "dollars": 7000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "FIRE PREVENTION & CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FIRE PREVENTION & CONTROL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p67/r25", "label_as_printed": "CHEMICALS", "page": 67, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "59,406", "dollars": 59406, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "84,612", "dollars": 84612, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "256,400", "dollars": 256400, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "FIRE PREVENTION & CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FIRE PREVENTION & CONTROL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p67/r26", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 67, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "55060", "book_id": "fy2027-approved", "cells": [ { "as_printed": "6,611", "dollars": 6611, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "7,411", "dollars": 7411, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "7,699", "dollars": 7699, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "FIRE PREVENTION & CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FIRE PREVENTION & CONTROL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p67/r27", "label_as_printed": "LIABILITY INSURANCE", "page": 67, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "338,895", "dollars": 338895, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "856,328", "dollars": 856328, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "794,926", "dollars": 794926, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 338895, "sum": 338895 }, { "diff": 0, "printed": 856328, "sum": 856328 }, { "diff": 0, "printed": 794926, "sum": 794926 } ], "state": "exact" }, "department": "FIRE PREVENTION & CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FIRE PREVENTION & CONTROL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p67/r28", "label_as_printed": "Other Expenditures", "page": 67, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p66/r36", "fy2027-approved/p66/r37", "fy2027-approved/p66/r38", "fy2027-approved/p67/r6", "fy2027-approved/p67/r7", "fy2027-approved/p67/r8", "fy2027-approved/p67/r9", "fy2027-approved/p67/r10", "fy2027-approved/p67/r11", "fy2027-approved/p67/r12", "fy2027-approved/p67/r13", "fy2027-approved/p67/r14", "fy2027-approved/p67/r15", "fy2027-approved/p67/r16", "fy2027-approved/p67/r17", "fy2027-approved/p67/r18", "fy2027-approved/p67/r19", "fy2027-approved/p67/r20", "fy2027-approved/p67/r21", "fy2027-approved/p67/r22", "fy2027-approved/p67/r23", "fy2027-approved/p67/r24", "fy2027-approved/p67/r25", "fy2027-approved/p67/r26", "fy2027-approved/p67/r27" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57080", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "20,000", "dollars": 20000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "FIRE PREVENTION & CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FIRE PREVENTION & CONTROL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p67/r29", "label_as_printed": "COMMUNICATION EQUIPMENT", "page": 67, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57090", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "14,900", "dollars": 14900, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "76,100", "dollars": 76100, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "FIRE PREVENTION & CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FIRE PREVENTION & CONTROL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p67/r30", "label_as_printed": "DATA PROCESSING EQUIPMENT", "page": 67, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57180", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "432,736", "dollars": 432736, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "FIRE PREVENTION & CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FIRE PREVENTION & CONTROL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p67/r31", "label_as_printed": "MOTOR VEHICLES", "page": 67, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57900", "book_id": "fy2027-approved", "cells": [ { "as_printed": "212,015", "dollars": 212015, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "140,683", "dollars": 140683, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "390,500", "dollars": 390500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "FIRE PREVENTION & CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FIRE PREVENTION & CONTROL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p67/r32", "label_as_printed": "OTHER EQUIPMENT", "page": 67, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "250,000", "dollars": 250000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "FIRE PREVENTION & CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FIRE PREVENTION & CONTROL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p67/r33", "label_as_printed": "OTHER CAPITAL OUTLAY", "page": 67, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "212,015", "dollars": 212015, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "588,319", "dollars": 588319, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "736,600", "dollars": 736600, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 212015, "sum": 212015 }, { "diff": 0, "printed": 588319, "sum": 588319 }, { "diff": 0, "printed": 736600, "sum": 736600 } ], "state": "exact" }, "department": "FIRE PREVENTION & CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FIRE PREVENTION & CONTROL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p67/r34", "label_as_printed": "Capital Expenditures", "page": 67, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p67/r29", "fy2027-approved/p67/r30", "fy2027-approved/p67/r31", "fy2027-approved/p67/r32", "fy2027-approved/p67/r33" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,373,825", "dollars": 1373825, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "4,015,695", "dollars": 4015695, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "5,245,556", "dollars": 5245556, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 1373825, "sum": 1373825 }, { "diff": 0, "printed": 4015695, "sum": 4015695 }, { "diff": 0, "printed": 5245556, "sum": 5245556 } ], "state": "exact" }, "department": "FIRE PREVENTION & CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FIRE PREVENTION & CONTROL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p67/r35", "label_as_printed": "Total FIRE PREVENTION & CONTROL", "page": 67, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p66/r35", "fy2027-approved/p66/r36", "fy2027-approved/p66/r37", "fy2027-approved/p66/r38", "fy2027-approved/p67/r6", "fy2027-approved/p67/r7", "fy2027-approved/p67/r8", "fy2027-approved/p67/r9", "fy2027-approved/p67/r10", "fy2027-approved/p67/r11", "fy2027-approved/p67/r12", "fy2027-approved/p67/r13", "fy2027-approved/p67/r14", "fy2027-approved/p67/r15", "fy2027-approved/p67/r16", "fy2027-approved/p67/r17", "fy2027-approved/p67/r18", "fy2027-approved/p67/r19", "fy2027-approved/p67/r20", "fy2027-approved/p67/r21", "fy2027-approved/p67/r22", "fy2027-approved/p67/r23", "fy2027-approved/p67/r24", "fy2027-approved/p67/r25", "fy2027-approved/p67/r26", "fy2027-approved/p67/r27", "fy2027-approved/p67/r29", "fy2027-approved/p67/r30", "fy2027-approved/p67/r31", "fy2027-approved/p67/r32", "fy2027-approved/p67/r33" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "11,000", "dollars": 11000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "FIRE PREVENTION & CONTROL - TEMA - HAZARDOUS MATERIALS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FIRE PREVENTION & CONTROL - TEMA - HAZARDOUS MATERIALS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p67/r37", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 67, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "7,767", "dollars": 7767, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "FIRE PREVENTION & CONTROL - TEMA - HAZARDOUS MATERIALS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FIRE PREVENTION & CONTROL - TEMA - HAZARDOUS MATERIALS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p67/r38", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 67, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53220", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "38,260", "dollars": 38260, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "6,250", "dollars": 6250, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "FIRE PREVENTION & CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FIRE PREVENTION & CONTROL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p67/r6", "label_as_printed": "EVALUATION & TESTING", "page": 67, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53330", "book_id": "fy2027-approved", "cells": [ { "as_printed": "11,289", "dollars": 11289, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "25,877", "dollars": 25877, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "28,377", "dollars": 28377, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "FIRE PREVENTION & CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FIRE PREVENTION & CONTROL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p67/r7", "label_as_printed": "LICENSES", "page": 67, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53350", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "22,200", "dollars": 22200, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "22,200", "dollars": 22200, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "FIRE PREVENTION & CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FIRE PREVENTION & CONTROL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p67/r8", "label_as_printed": "MAINT. & REPAIRS-BUILDING", "page": 67, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53360", "book_id": "fy2027-approved", "cells": [ { "as_printed": "34,137", "dollars": 34137, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "36,700", "dollars": 36700, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "36,700", "dollars": 36700, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "FIRE PREVENTION & CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FIRE PREVENTION & CONTROL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p67/r9", "label_as_printed": "MAINT. & REPAIRS-EQUIPMENT", "page": 67, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "33,960", "dollars": 33960, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 33960, "sum": 33960 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "FIRE PREVENTION & CONTROL - TENNESSEE FIREFIGHTER EQUIP GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FIRE PREVENTION & CONTROL - TENNESSEE FIREFIGHTER EQUIP GRANT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p68/r10", "label_as_printed": "Other Expenditures", "page": 68, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p68/r9" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "33,960", "dollars": 33960, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 33960, "sum": 33960 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "FIRE PREVENTION & CONTROL - TENNESSEE FIREFIGHTER EQUIP GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FIRE PREVENTION & CONTROL - TENNESSEE FIREFIGHTER EQUIP GRANT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p68/r11", "label_as_printed": "Total FIRE PREVENTION & CONTROL - TENNESSEE", "page": 68, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p68/r9" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54510", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "32,000", "dollars": 32000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "FIRE PREVENTION & CONTROL - FIRE FIGHTER EQUIPMENT GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FIRE PREVENTION & CONTROL - FIRE FIGHTER EQUIPMENT GRANT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p68/r13", "label_as_printed": "UNIFORMS", "page": 68, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "32,000", "dollars": 32000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 32000, "sum": 32000 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "FIRE PREVENTION & CONTROL - FIRE FIGHTER EQUIPMENT GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FIRE PREVENTION & CONTROL - FIRE FIGHTER EQUIPMENT GRANT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p68/r14", "label_as_printed": "Other Expenditures", "page": 68, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p68/r13" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "32,000", "dollars": 32000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 32000, "sum": 32000 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "FIRE PREVENTION & CONTROL - FIRE FIGHTER EQUIPMENT GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FIRE PREVENTION & CONTROL - FIRE FIGHTER EQUIPMENT GRANT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p68/r15", "label_as_printed": "Total FIRE PREVENTION & CONTROL - FIRE FIGHTER", "page": 68, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p68/r13" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "423,104", "dollars": 423104, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "487,666", "dollars": 487666, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "628,414", "dollars": 628414, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "EMERGENCY MANAGEMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "EMERGENCY MANAGEMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p68/r17", "label_as_printed": "Salaries & Benefits", "page": 68, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53070", "book_id": "fy2027-approved", "cells": [ { "as_printed": "2,463", "dollars": 2463, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "7,502", "dollars": 7502, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "5,102", "dollars": 5102, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "EMERGENCY MANAGEMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "EMERGENCY MANAGEMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p68/r18", "label_as_printed": "COMMUNICATION", "page": 68, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53120", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,700", "dollars": 2700, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "EMERGENCY MANAGEMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "EMERGENCY MANAGEMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p68/r19", "label_as_printed": "CONTRACTS - PRIVATE AGENCIES", "page": 68, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53200", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "800", "dollars": 800, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "EMERGENCY MANAGEMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "EMERGENCY MANAGEMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p68/r20", "label_as_printed": "DUES & MEMBERSHIPS", "page": 68, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53380", "book_id": "fy2027-approved", "cells": [ { "as_printed": "793", "dollars": 793, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "5,000", "dollars": 5000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "16,000", "dollars": 16000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "EMERGENCY MANAGEMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "EMERGENCY MANAGEMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p68/r21", "label_as_printed": "MAINT. & REPAIRS-VEHICLES", "page": 68, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53510", "book_id": "fy2027-approved", "cells": [ { "as_printed": "79,992", "dollars": 79992, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "5,000", "dollars": 5000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "2,000", "dollars": 2000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "EMERGENCY MANAGEMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "EMERGENCY MANAGEMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p68/r22", "label_as_printed": "RENTALS", "page": 68, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,247", "dollars": 1247, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "20,000", "dollars": 20000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "20,000", "dollars": 20000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "EMERGENCY MANAGEMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "EMERGENCY MANAGEMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p68/r23", "label_as_printed": "TRAVEL", "page": 68, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53560", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "5,000", "dollars": 5000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "5,000", "dollars": 5000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "EMERGENCY MANAGEMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "EMERGENCY MANAGEMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p68/r24", "label_as_printed": "TUITION", "page": 68, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "10,425", "dollars": 10425, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "10,380", "dollars": 10380, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "9,580", "dollars": 9580, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "EMERGENCY MANAGEMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "EMERGENCY MANAGEMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p68/r25", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 68, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54120", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,500", "dollars": 1500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "EMERGENCY MANAGEMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "EMERGENCY MANAGEMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p68/r26", "label_as_printed": "DIESEL FUEL", "page": 68, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54250", "book_id": "fy2027-approved", "cells": [ { "as_printed": "4,011", "dollars": 4011, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "6,500", "dollars": 6500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "6,500", "dollars": 6500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "EMERGENCY MANAGEMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "EMERGENCY MANAGEMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p68/r27", "label_as_printed": "GASOLINE", "page": 68, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54510", "book_id": "fy2027-approved", "cells": [ { "as_printed": "550", "dollars": 550, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "5,000", "dollars": 5000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "5,000", "dollars": 5000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "EMERGENCY MANAGEMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "EMERGENCY MANAGEMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p68/r28", "label_as_printed": "UNIFORMS", "page": 68, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54520", "book_id": "fy2027-approved", "cells": [ { "as_printed": "47,758", "dollars": 47758, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "9,500", "dollars": 9500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "8,000", "dollars": 8000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "EMERGENCY MANAGEMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "EMERGENCY MANAGEMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p68/r29", "label_as_printed": "UTILITIES", "page": 68, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "8,700", "dollars": 8700, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "16,698", "dollars": 16698, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "10,000", "dollars": 10000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "EMERGENCY MANAGEMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "EMERGENCY MANAGEMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p68/r30", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 68, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "55060", "book_id": "fy2027-approved", "cells": [ { "as_printed": "829", "dollars": 829, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "EMERGENCY MANAGEMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "EMERGENCY MANAGEMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p68/r31", "label_as_printed": "LIABILITY INSURANCE", "page": 68, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "156,768", "dollars": 156768, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "94,280", "dollars": 94280, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "90,482", "dollars": 90482, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 156768, "sum": 156768 }, { "diff": 0, "printed": 94280, "sum": 94280 }, { "diff": 0, "printed": 90482, "sum": 90482 } ], "state": "exact" }, "department": "EMERGENCY MANAGEMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "EMERGENCY MANAGEMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p68/r32", "label_as_printed": "Other Expenditures", "page": 68, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p68/r18", "fy2027-approved/p68/r19", "fy2027-approved/p68/r20", "fy2027-approved/p68/r21", "fy2027-approved/p68/r22", "fy2027-approved/p68/r23", "fy2027-approved/p68/r24", "fy2027-approved/p68/r25", "fy2027-approved/p68/r26", "fy2027-approved/p68/r27", "fy2027-approved/p68/r28", "fy2027-approved/p68/r29", "fy2027-approved/p68/r30", "fy2027-approved/p68/r31" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57900", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "3,302", "dollars": 3302, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "20,000", "dollars": 20000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "EMERGENCY MANAGEMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "EMERGENCY MANAGEMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p68/r33", "label_as_printed": "OTHER EQUIPMENT", "page": 68, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "3,302", "dollars": 3302, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "20,000", "dollars": 20000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 3302, "sum": 3302 }, { "diff": 0, "printed": 20000, "sum": 20000 } ], "state": "exact" }, "department": "EMERGENCY MANAGEMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "EMERGENCY MANAGEMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p68/r34", "label_as_printed": "Capital Expenditures", "page": 68, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p68/r33" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "579,872", "dollars": 579872, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "585,248", "dollars": 585248, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "738,896", "dollars": 738896, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 579872, "sum": 579872 }, { "diff": 0, "printed": 585248, "sum": 585248 }, { "diff": 0, "printed": 738896, "sum": 738896 } ], "state": "exact" }, "department": "EMERGENCY MANAGEMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "EMERGENCY MANAGEMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p68/r35", "label_as_printed": "Total EMERGENCY MANAGEMENT", "page": 68, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p68/r17", "fy2027-approved/p68/r18", "fy2027-approved/p68/r19", "fy2027-approved/p68/r20", "fy2027-approved/p68/r21", "fy2027-approved/p68/r22", "fy2027-approved/p68/r23", "fy2027-approved/p68/r24", "fy2027-approved/p68/r25", "fy2027-approved/p68/r26", "fy2027-approved/p68/r27", "fy2027-approved/p68/r28", "fy2027-approved/p68/r29", "fy2027-approved/p68/r30", "fy2027-approved/p68/r31", "fy2027-approved/p68/r33" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "11,065", "dollars": 11065, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "OTHER EMERGENCY MANAGEMENT - HOMELAND", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER EMERGENCY MANAGEMENT - HOMELAND", "heading_from_total": true, "held": null, "id": "fy2027-approved/p68/r36", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 68, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,221", "dollars": 1221, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "OTHER EMERGENCY MANAGEMENT - HOMELAND", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER EMERGENCY MANAGEMENT - HOMELAND", "heading_from_total": true, "held": null, "id": "fy2027-approved/p68/r37", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 68, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "7,767", "dollars": 7767, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "11,000", "dollars": 11000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 7767, "sum": 7767 }, { "diff": 0, "printed": 11000, "sum": 11000 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "FIRE PREVENTION & CONTROL - TEMA - HAZARDOUS MATERIALS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FIRE PREVENTION & CONTROL - TEMA - HAZARDOUS MATERIALS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p68/r6", "label_as_printed": "Other Expenditures", "page": 68, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p67/r37", "fy2027-approved/p67/r38" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "7,767", "dollars": 7767, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "11,000", "dollars": 11000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 7767, "sum": 7767 }, { "diff": 0, "printed": 11000, "sum": 11000 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "FIRE PREVENTION & CONTROL - TEMA - HAZARDOUS MATERIALS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FIRE PREVENTION & CONTROL - TEMA - HAZARDOUS MATERIALS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p68/r7", "label_as_printed": "Total FIRE PREVENTION & CONTROL - TEMA - HAZARDOUS", "page": 68, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p67/r37", "fy2027-approved/p67/r38" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54510", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "33,960", "dollars": 33960, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "FIRE PREVENTION & CONTROL - TENNESSEE FIREFIGHTER EQUIP GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FIRE PREVENTION & CONTROL - TENNESSEE FIREFIGHTER EQUIP GRANT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p68/r9", "label_as_printed": "UNIFORMS", "page": 68, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "19,646", "dollars": 19646, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "OTHER EMERGENCY MANAGEMENT - 23 HOMELAND SECURITY GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER EMERGENCY MANAGEMENT - 23 HOMELAND SECURITY GRANT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p69/r11", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 69, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "87,275", "dollars": 87275, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "OTHER EMERGENCY MANAGEMENT - 23 HOMELAND SECURITY GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER EMERGENCY MANAGEMENT - 23 HOMELAND SECURITY GRANT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p69/r12", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 69, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "106,921", "dollars": 106921, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 106921, "sum": 106921 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "OTHER EMERGENCY MANAGEMENT - 23 HOMELAND SECURITY GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER EMERGENCY MANAGEMENT - 23 HOMELAND SECURITY GRANT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p69/r13", "label_as_printed": "Other Expenditures", "page": 69, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p69/r11", "fy2027-approved/p69/r12" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "106,921", "dollars": 106921, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 106921, "sum": 106921 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "OTHER EMERGENCY MANAGEMENT - 23 HOMELAND SECURITY GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER EMERGENCY MANAGEMENT - 23 HOMELAND SECURITY GRANT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p69/r14", "label_as_printed": "Total OTHER EMERGENCY MANAGEMENT - 23 HOMELAND", "page": 69, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p69/r11", "fy2027-approved/p69/r12" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "40,000", "dollars": 40000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "OTHER EMERGENCY MANAGEMENT - 24 HOMELAND SECURITY GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER EMERGENCY MANAGEMENT - 24 HOMELAND SECURITY GRANT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p69/r16", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 69, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "56,465", "dollars": 56465, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "OTHER EMERGENCY MANAGEMENT - 24 HOMELAND SECURITY GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER EMERGENCY MANAGEMENT - 24 HOMELAND SECURITY GRANT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p69/r17", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 69, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "96,465", "dollars": 96465, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 96465, "sum": 96465 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "OTHER EMERGENCY MANAGEMENT - 24 HOMELAND SECURITY GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER EMERGENCY MANAGEMENT - 24 HOMELAND SECURITY GRANT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p69/r18", "label_as_printed": "Other Expenditures", "page": 69, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p69/r16", "fy2027-approved/p69/r17" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "96,465", "dollars": 96465, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 96465, "sum": 96465 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "OTHER EMERGENCY MANAGEMENT - 24 HOMELAND SECURITY GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER EMERGENCY MANAGEMENT - 24 HOMELAND SECURITY GRANT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p69/r19", "label_as_printed": "Total OTHER EMERGENCY MANAGEMENT - 24 HOMELAND", "page": 69, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p69/r16", "fy2027-approved/p69/r17" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53400", "book_id": "fy2027-approved", "cells": [ { "as_printed": "522,840", "dollars": 522840, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "550,000", "dollars": 550000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "550,000", "dollars": 550000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COUNTY CORONER / MED EXAMINER", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY CORONER / MED EXAMINER", "heading_from_total": false, "held": null, "id": "fy2027-approved/p69/r21", "label_as_printed": "MEDICAL & DENTAL SERVICES", "page": 69, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "28,600", "dollars": 28600, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "35,000", "dollars": 35000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "35,000", "dollars": 35000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "COUNTY CORONER / MED EXAMINER", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY CORONER / MED EXAMINER", "heading_from_total": false, "held": null, "id": "fy2027-approved/p69/r22", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 69, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "551,440", "dollars": 551440, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "585,000", "dollars": 585000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "585,000", "dollars": 585000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 551440, "sum": 551440 }, { "diff": 0, "printed": 585000, "sum": 585000 }, { "diff": 0, "printed": 585000, "sum": 585000 } ], "state": "exact" }, "department": "COUNTY CORONER / MED EXAMINER", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY CORONER / MED EXAMINER", "heading_from_total": false, "held": null, "id": "fy2027-approved/p69/r23", "label_as_printed": "Other Expenditures", "page": 69, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p69/r21", "fy2027-approved/p69/r22" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "551,440", "dollars": 551440, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "585,000", "dollars": 585000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "585,000", "dollars": 585000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 551440, "sum": 551440 }, { "diff": 0, "printed": 585000, "sum": 585000 }, { "diff": 0, "printed": 585000, "sum": 585000 } ], "state": "exact" }, "department": "COUNTY CORONER / MED EXAMINER", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "COUNTY CORONER / MED EXAMINER", "heading_from_total": false, "held": null, "id": "fy2027-approved/p69/r24", "label_as_printed": "Total COUNTY CORONER / MED EXAMINER", "page": 69, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p69/r21", "fy2027-approved/p69/r22" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "198,516", "dollars": 198516, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "207,283", "dollars": 207283, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "219,131", "dollars": 219131, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "HEALTH DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "HEALTH DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p69/r26", "label_as_printed": "Salaries & Benefits", "page": 69, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53070", "book_id": "fy2027-approved", "cells": [ { "as_printed": "11,482", "dollars": 11482, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "14,400", "dollars": 14400, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "14,400", "dollars": 14400, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "HEALTH DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "HEALTH DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p69/r27", "label_as_printed": "COMMUNICATION", "page": 69, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53200", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "700", "dollars": 700, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "200", "dollars": 200, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "HEALTH DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "HEALTH DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p69/r28", "label_as_printed": "DUES & MEMBERSHIPS", "page": 69, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53290", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "HEALTH DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "HEALTH DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p69/r29", "label_as_printed": "LAUNDRY SERVICE", "page": 69, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53330", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "100", "dollars": 100, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "100", "dollars": 100, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "HEALTH DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "HEALTH DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p69/r30", "label_as_printed": "LICENSES", "page": 69, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53510", "book_id": "fy2027-approved", "cells": [ { "as_printed": "2,354", "dollars": 2354, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,162", "dollars": 2162, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "2,162", "dollars": 2162, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "HEALTH DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "HEALTH DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p69/r31", "label_as_printed": "RENTALS", "page": 69, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,418", "dollars": 1418, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,100", "dollars": 1100, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,100", "dollars": 1100, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "HEALTH DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "HEALTH DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p69/r32", "label_as_printed": "TRAVEL", "page": 69, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53560", "book_id": "fy2027-approved", "cells": [ { "as_printed": "925", "dollars": 925, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "HEALTH DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "HEALTH DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p69/r33", "label_as_printed": "TUITION", "page": 69, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "2,942", "dollars": 2942, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "6,000", "dollars": 6000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "6,000", "dollars": 6000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "HEALTH DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "HEALTH DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p69/r34", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 69, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54150", "book_id": "fy2027-approved", "cells": [ { "as_printed": "75,081", "dollars": 75081, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "69,000", "dollars": 69000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "69,000", "dollars": 69000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "HEALTH DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "HEALTH DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p69/r35", "label_as_printed": "ELECTRICITY", "page": 69, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54290", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "HEALTH DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "HEALTH DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p69/r36", "label_as_printed": "INSTRUCTIONAL SUPPLY/MATERIAL", "page": 69, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54340", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "5,500", "dollars": 5500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "5,500", "dollars": 5500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "HEALTH DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "HEALTH DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p69/r37", "label_as_printed": "NATURAL GAS", "page": 69, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54350", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "HEALTH DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "HEALTH DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p69/r38", "label_as_printed": "OFFICE SUPPLIES", "page": 69, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "12,286", "dollars": 12286, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 12286, "sum": 12286 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "OTHER EMERGENCY MANAGEMENT - HOMELAND", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER EMERGENCY MANAGEMENT - HOMELAND", "heading_from_total": true, "held": null, "id": "fy2027-approved/p69/r6", "label_as_printed": "Other Expenditures", "page": 69, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p68/r36", "fy2027-approved/p68/r37" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57900", "book_id": "fy2027-approved", "cells": [ { "as_printed": "82,705", "dollars": 82705, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "OTHER EMERGENCY MANAGEMENT - HOMELAND", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER EMERGENCY MANAGEMENT - HOMELAND", "heading_from_total": true, "held": null, "id": "fy2027-approved/p69/r7", "label_as_printed": "OTHER EQUIPMENT", "page": 69, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "82,705", "dollars": 82705, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 82705, "sum": 82705 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "OTHER EMERGENCY MANAGEMENT - HOMELAND", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER EMERGENCY MANAGEMENT - HOMELAND", "heading_from_total": true, "held": null, "id": "fy2027-approved/p69/r8", "label_as_printed": "Capital Expenditures", "page": 69, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p69/r7" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "94,991", "dollars": 94991, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 94991, "sum": 94991 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "OTHER EMERGENCY MANAGEMENT - HOMELAND", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER EMERGENCY MANAGEMENT - HOMELAND", "heading_from_total": true, "held": null, "id": "fy2027-approved/p69/r9", "label_as_printed": "Total OTHER EMERGENCY MANAGEMENT - HOMELAND", "page": 69, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p68/r36", "fy2027-approved/p68/r37", "fy2027-approved/p69/r7" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "96,020", "dollars": 96020, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "109,148", "dollars": 109148, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "108,648", "dollars": 108648, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -1, "printed": 96020, "sum": 96021 }, { "diff": 0, "printed": 109148, "sum": 109148 }, { "diff": 0, "printed": 108648, "sum": 108648 } ], "state": "within_rounding" }, "department": "HEALTH DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "HEALTH DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p70/r10", "label_as_printed": "Other Expenditures", "page": 70, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p69/r27", "fy2027-approved/p69/r28", "fy2027-approved/p69/r29", "fy2027-approved/p69/r30", "fy2027-approved/p69/r31", "fy2027-approved/p69/r32", "fy2027-approved/p69/r33", "fy2027-approved/p69/r34", "fy2027-approved/p69/r35", "fy2027-approved/p69/r36", "fy2027-approved/p69/r37", "fy2027-approved/p69/r38", "fy2027-approved/p70/r6", "fy2027-approved/p70/r7", "fy2027-approved/p70/r8", "fy2027-approved/p70/r9" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "294,536", "dollars": 294536, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "316,431", "dollars": 316431, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "327,779", "dollars": 327779, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -1, "printed": 294536, "sum": 294537 }, { "diff": 0, "printed": 316431, "sum": 316431 }, { "diff": 0, "printed": 327779, "sum": 327779 } ], "state": "within_rounding" }, "department": "HEALTH DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "HEALTH DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p70/r11", "label_as_printed": "Total HEALTH DEPARTMENT", "page": 70, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p69/r26", "fy2027-approved/p69/r27", "fy2027-approved/p69/r28", "fy2027-approved/p69/r29", "fy2027-approved/p69/r30", "fy2027-approved/p69/r31", "fy2027-approved/p69/r32", "fy2027-approved/p69/r33", "fy2027-approved/p69/r34", "fy2027-approved/p69/r35", "fy2027-approved/p69/r36", "fy2027-approved/p69/r37", "fy2027-approved/p69/r38", "fy2027-approved/p70/r6", "fy2027-approved/p70/r7", "fy2027-approved/p70/r8", "fy2027-approved/p70/r9" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,494,719", "dollars": 1494719, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,178,409", "dollars": 2178409, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "2,329,448", "dollars": 2329448, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "RABIES & ANIMAL CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "RABIES & ANIMAL CONTROL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p70/r13", "label_as_printed": "Salaries & Benefits", "page": 70, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53070", "book_id": "fy2027-approved", "cells": [ { "as_printed": "17,901", "dollars": 17901, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "28,540", "dollars": 28540, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "20,000", "dollars": 20000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "RABIES & ANIMAL CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "RABIES & ANIMAL CONTROL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p70/r14", "label_as_printed": "COMMUNICATION", "page": 70, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53330", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "RABIES & ANIMAL CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "RABIES & ANIMAL CONTROL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p70/r15", "label_as_printed": "LICENSES", "page": 70, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53350", "book_id": "fy2027-approved", "cells": [ { "as_printed": "6,930", "dollars": 6930, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,500", "dollars": 1500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,500", "dollars": 1500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "RABIES & ANIMAL CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "RABIES & ANIMAL CONTROL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p70/r16", "label_as_printed": "MAINT. & REPAIRS-BUILDING", "page": 70, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53360", "book_id": "fy2027-approved", "cells": [ { "as_printed": "2,099", "dollars": 2099, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "RABIES & ANIMAL CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "RABIES & ANIMAL CONTROL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p70/r17", "label_as_printed": "MAINT. & REPAIRS-EQUIPMENT", "page": 70, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53380", "book_id": "fy2027-approved", "cells": [ { "as_printed": "17,645", "dollars": 17645, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "13,060", "dollars": 13060, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "9,000", "dollars": 9000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "RABIES & ANIMAL CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "RABIES & ANIMAL CONTROL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p70/r18", "label_as_printed": "MAINT. & REPAIRS-VEHICLES", "page": 70, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53490", "book_id": "fy2027-approved", "cells": [ { "as_printed": "2,631", "dollars": 2631, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "3,300", "dollars": 3300, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "2,500", "dollars": 2500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "RABIES & ANIMAL CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "RABIES & ANIMAL CONTROL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p70/r19", "label_as_printed": "PRINTING, STATIONARY & FORMS", "page": 70, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53510", "book_id": "fy2027-approved", "cells": [ { "as_printed": "4,172", "dollars": 4172, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "9,000", "dollars": 9000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "7,000", "dollars": 7000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "RABIES & ANIMAL CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "RABIES & ANIMAL CONTROL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p70/r20", "label_as_printed": "RENTALS", "page": 70, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,500", "dollars": 2500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "2,000", "dollars": 2000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "RABIES & ANIMAL CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "RABIES & ANIMAL CONTROL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p70/r21", "label_as_printed": "TRAVEL", "page": 70, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53560", "book_id": "fy2027-approved", "cells": [ { "as_printed": "2,125", "dollars": 2125, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "8,745", "dollars": 8745, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "5,000", "dollars": 5000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "RABIES & ANIMAL CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "RABIES & ANIMAL CONTROL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p70/r22", "label_as_printed": "TUITION", "page": 70, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53570", "book_id": "fy2027-approved", "cells": [ { "as_printed": "33,976", "dollars": 33976, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "50,256", "dollars": 50256, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "15,000", "dollars": 15000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "RABIES & ANIMAL CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "RABIES & ANIMAL CONTROL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p70/r23", "label_as_printed": "VETERINARY SERVICES", "page": 70, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "40,937", "dollars": 40937, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "58,338", "dollars": 58338, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "40,225", "dollars": 40225, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "RABIES & ANIMAL CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "RABIES & ANIMAL CONTROL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p70/r24", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 70, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54010", "book_id": "fy2027-approved", "cells": [ { "as_printed": "9,895", "dollars": 9895, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "25,777", "dollars": 25777, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "27,000", "dollars": 27000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "RABIES & ANIMAL CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "RABIES & ANIMAL CONTROL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p70/r25", "label_as_printed": "ANIMAL FOOD & SUPPLIES", "page": 70, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54100", "book_id": "fy2027-approved", "cells": [ { "as_printed": "23,388", "dollars": 23388, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "22,430", "dollars": 22430, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "31,270", "dollars": 31270, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "RABIES & ANIMAL CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "RABIES & ANIMAL CONTROL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p70/r26", "label_as_printed": "CUSTODIAL SUPPLIES", "page": 70, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54130", "book_id": "fy2027-approved", "cells": [ { "as_printed": "54,243", "dollars": 54243, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "40,786", "dollars": 40786, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "87,520", "dollars": 87520, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "RABIES & ANIMAL CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "RABIES & ANIMAL CONTROL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p70/r27", "label_as_printed": "DRUGS & MEDICAL SUPPLIES", "page": 70, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54250", "book_id": "fy2027-approved", "cells": [ { "as_printed": "26,873", "dollars": 26873, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "25,800", "dollars": 25800, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "25,800", "dollars": 25800, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "RABIES & ANIMAL CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "RABIES & ANIMAL CONTROL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p70/r28", "label_as_printed": "GASOLINE", "page": 70, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54350", "book_id": "fy2027-approved", "cells": [ { "as_printed": "2,975", "dollars": 2975, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,500", "dollars": 1500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "2,500", "dollars": 2500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "RABIES & ANIMAL CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "RABIES & ANIMAL CONTROL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p70/r29", "label_as_printed": "OFFICE SUPPLIES", "page": 70, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54510", "book_id": "fy2027-approved", "cells": [ { "as_printed": "4,611", "dollars": 4611, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "9,500", "dollars": 9500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "9,500", "dollars": 9500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "RABIES & ANIMAL CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "RABIES & ANIMAL CONTROL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p70/r30", "label_as_printed": "UNIFORMS", "page": 70, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "33,479", "dollars": 33479, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "50,757", "dollars": 50757, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "29,484", "dollars": 29484, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "RABIES & ANIMAL CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "RABIES & ANIMAL CONTROL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p70/r31", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 70, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "283,880", "dollars": 283880, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "353,289", "dollars": 353289, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "316,799", "dollars": 316799, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 283880, "sum": 283880 }, { "diff": 0, "printed": 353289, "sum": 353289 }, { "diff": 0, "printed": 316799, "sum": 316799 } ], "state": "exact" }, "department": "RABIES & ANIMAL CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "RABIES & ANIMAL CONTROL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p70/r32", "label_as_printed": "Other Expenditures", "page": 70, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p70/r14", "fy2027-approved/p70/r15", "fy2027-approved/p70/r16", "fy2027-approved/p70/r17", "fy2027-approved/p70/r18", "fy2027-approved/p70/r19", "fy2027-approved/p70/r20", "fy2027-approved/p70/r21", "fy2027-approved/p70/r22", "fy2027-approved/p70/r23", "fy2027-approved/p70/r24", "fy2027-approved/p70/r25", "fy2027-approved/p70/r26", "fy2027-approved/p70/r27", "fy2027-approved/p70/r28", "fy2027-approved/p70/r29", "fy2027-approved/p70/r30", "fy2027-approved/p70/r31" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57900", "book_id": "fy2027-approved", "cells": [ { "as_printed": "224,003", "dollars": 224003, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "92,148", "dollars": 92148, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "15,000", "dollars": 15000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "RABIES & ANIMAL CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "RABIES & ANIMAL CONTROL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p70/r33", "label_as_printed": "OTHER EQUIPMENT", "page": 70, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "29,179", "dollars": 29179, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "339,020", "dollars": 339020, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "RABIES & ANIMAL CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "RABIES & ANIMAL CONTROL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p70/r34", "label_as_printed": "OTHER CAPITAL OUTLAY", "page": 70, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "253,182", "dollars": 253182, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "431,168", "dollars": 431168, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "15,000", "dollars": 15000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 253182, "sum": 253182 }, { "diff": 0, "printed": 431168, "sum": 431168 }, { "diff": 0, "printed": 15000, "sum": 15000 } ], "state": "exact" }, "department": "RABIES & ANIMAL CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "RABIES & ANIMAL CONTROL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p70/r35", "label_as_printed": "Capital Expenditures", "page": 70, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p70/r33", "fy2027-approved/p70/r34" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "2,031,781", "dollars": 2031781, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,962,866", "dollars": 2962866, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "2,661,247", "dollars": 2661247, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 2031781, "sum": 2031781 }, { "diff": 0, "printed": 2962866, "sum": 2962866 }, { "diff": 0, "printed": 2661247, "sum": 2661247 } ], "state": "exact" }, "department": "RABIES & ANIMAL CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "RABIES & ANIMAL CONTROL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p70/r36", "label_as_printed": "Total RABIES & ANIMAL CONTROL", "page": 70, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p70/r13", "fy2027-approved/p70/r14", "fy2027-approved/p70/r15", "fy2027-approved/p70/r16", "fy2027-approved/p70/r17", "fy2027-approved/p70/r18", "fy2027-approved/p70/r19", "fy2027-approved/p70/r20", "fy2027-approved/p70/r21", "fy2027-approved/p70/r22", "fy2027-approved/p70/r23", "fy2027-approved/p70/r24", "fy2027-approved/p70/r25", "fy2027-approved/p70/r26", "fy2027-approved/p70/r27", "fy2027-approved/p70/r28", "fy2027-approved/p70/r29", "fy2027-approved/p70/r30", "fy2027-approved/p70/r31", "fy2027-approved/p70/r33", "fy2027-approved/p70/r34" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53570", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "4,000", "dollars": 4000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "RABIES & ANIMAL CONTROL - 2025 ASPCA SUBARU", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "RABIES & ANIMAL CONTROL - 2025 ASPCA SUBARU", "heading_from_total": false, "held": null, "id": "fy2027-approved/p70/r38", "label_as_printed": "VETERINARY SERVICES", "page": 70, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54540", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "4,450", "dollars": 4450, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "4,450", "dollars": 4450, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "HEALTH DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "HEALTH DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p70/r6", "label_as_printed": "WATER & SEWER", "page": 70, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,819", "dollars": 1819, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,500", "dollars": 2500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "2,500", "dollars": 2500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "HEALTH DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "HEALTH DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p70/r7", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 70, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "55060", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "98", "dollars": 98, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "98", "dollars": 98, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "HEALTH DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "HEALTH DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p70/r8", "label_as_printed": "LIABILITY INSURANCE", "page": 70, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "55080", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "138", "dollars": 138, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "138", "dollars": 138, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "HEALTH DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "HEALTH DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p70/r9", "label_as_printed": "PREMIUMS-CORPORATE SURETY BOND", "page": 70, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53070", "book_id": "fy2027-approved", "cells": [ { "as_printed": "8,078", "dollars": 8078, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "7,440", "dollars": 7440, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "7,740", "dollars": 7740, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "RABIES & ANIMAL CONTROL - ANIMAL CONTROL - FT CAMPBELL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "RABIES & ANIMAL CONTROL - ANIMAL CONTROL - FT CAMPBELL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p71/r10", "label_as_printed": "COMMUNICATION", "page": 71, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53570", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "10,000", "dollars": 10000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "5,000", "dollars": 5000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "RABIES & ANIMAL CONTROL - ANIMAL CONTROL - FT CAMPBELL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "RABIES & ANIMAL CONTROL - ANIMAL CONTROL - FT CAMPBELL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p71/r11", "label_as_printed": "VETERINARY SERVICES", "page": 71, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "8,131", "dollars": 8131, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "8,000", "dollars": 8000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "9,300", "dollars": 9300, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "RABIES & ANIMAL CONTROL - ANIMAL CONTROL - FT CAMPBELL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "RABIES & ANIMAL CONTROL - ANIMAL CONTROL - FT CAMPBELL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p71/r12", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 71, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "16,209", "dollars": 16209, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "25,440", "dollars": 25440, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "22,040", "dollars": 22040, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 16209, "sum": 16209 }, { "diff": 0, "printed": 25440, "sum": 25440 }, { "diff": 0, "printed": 22040, "sum": 22040 } ], "state": "exact" }, "department": "RABIES & ANIMAL CONTROL - ANIMAL CONTROL - FT CAMPBELL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "RABIES & ANIMAL CONTROL - ANIMAL CONTROL - FT CAMPBELL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p71/r13", "label_as_printed": "Other Expenditures", "page": 71, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p71/r10", "fy2027-approved/p71/r11", "fy2027-approved/p71/r12" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57180", "book_id": "fy2027-approved", "cells": [ { "as_printed": "45,918", "dollars": 45918, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "22,885", "dollars": 22885, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "RABIES & ANIMAL CONTROL - ANIMAL CONTROL - FT CAMPBELL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "RABIES & ANIMAL CONTROL - ANIMAL CONTROL - FT CAMPBELL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p71/r14", "label_as_printed": "MOTOR VEHICLES", "page": 71, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "45,918", "dollars": 45918, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "22,885", "dollars": 22885, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 45918, "sum": 45918 }, { "diff": 0, "printed": 22885, "sum": 22885 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "RABIES & ANIMAL CONTROL - ANIMAL CONTROL - FT CAMPBELL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "RABIES & ANIMAL CONTROL - ANIMAL CONTROL - FT CAMPBELL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p71/r15", "label_as_printed": "Capital Expenditures", "page": 71, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p71/r14" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "263,671", "dollars": 263671, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "276,489", "dollars": 276489, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "271,811", "dollars": 271811, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -1, "printed": 263671, "sum": 263672 }, { "diff": 0, "printed": 276489, "sum": 276489 }, { "diff": 0, "printed": 271811, "sum": 271811 } ], "state": "within_rounding" }, "department": "RABIES & ANIMAL CONTROL - ANIMAL CONTROL - FT CAMPBELL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "RABIES & ANIMAL CONTROL - ANIMAL CONTROL - FT CAMPBELL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p71/r16", "label_as_printed": "Total RABIES & ANIMAL CONTROL - ANIMAL CONTROL - FT", "page": 71, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p71/r9", "fy2027-approved/p71/r10", "fy2027-approved/p71/r11", "fy2027-approved/p71/r12", "fy2027-approved/p71/r14" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "16,373,956", "dollars": 16373956, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "19,424,321", "dollars": 19424321, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "20,691,805", "dollars": 20691805, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "AMBULANCE SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE SERVICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p71/r18", "label_as_printed": "Salaries & Benefits", "page": 71, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53070", "book_id": "fy2027-approved", "cells": [ { "as_printed": "40,054", "dollars": 40054, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "49,949", "dollars": 49949, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "26,700", "dollars": 26700, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "AMBULANCE SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE SERVICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p71/r19", "label_as_printed": "COMMUNICATION", "page": 71, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53120", "book_id": "fy2027-approved", "cells": [ { "as_printed": "342,494", "dollars": 342494, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "348,000", "dollars": 348000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "362,000", "dollars": 362000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "AMBULANCE SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE SERVICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p71/r20", "label_as_printed": "CONTRACTS - PRIVATE AGENCIES", "page": 71, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53160", "book_id": "fy2027-approved", "cells": [ { "as_printed": "39,907", "dollars": 39907, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "37,118", "dollars": 37118, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "42,000", "dollars": 42000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "AMBULANCE SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE SERVICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p71/r21", "label_as_printed": "CONTRIBUTIONS", "page": 71, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53170", "book_id": "fy2027-approved", "cells": [ { "as_printed": "16,950", "dollars": 16950, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "18,250", "dollars": 18250, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "14,250", "dollars": 14250, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "AMBULANCE SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE SERVICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p71/r22", "label_as_printed": "DATA PROCESSING SERVICES", "page": 71, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53180", "book_id": "fy2027-approved", "cells": [ { "as_printed": "25,766", "dollars": 25766, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "28,500", "dollars": 28500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "26,000", "dollars": 26000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "AMBULANCE SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE SERVICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p71/r23", "label_as_printed": "DEBT COLLECTION SERVICES", "page": 71, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53200", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,075", "dollars": 1075, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,675", "dollars": 1675, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,675", "dollars": 1675, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "AMBULANCE SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE SERVICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p71/r24", "label_as_printed": "DUES & MEMBERSHIPS", "page": 71, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53280", "book_id": "fy2027-approved", "cells": [ { "as_printed": "4,595", "dollars": 4595, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "5,700", "dollars": 5700, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "5,500", "dollars": 5500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "AMBULANCE SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE SERVICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p71/r25", "label_as_printed": "JANITORIAL SERVICES", "page": 71, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53330", "book_id": "fy2027-approved", "cells": [ { "as_printed": "9,279", "dollars": 9279, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "9,000", "dollars": 9000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "8,000", "dollars": 8000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "AMBULANCE SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE SERVICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p71/r26", "label_as_printed": "LICENSES", "page": 71, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53340", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "86,600", "dollars": 86600, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "97,700", "dollars": 97700, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "AMBULANCE SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE SERVICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p71/r27", "label_as_printed": "MAINTENANCE AGREEMENTS", "page": 71, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53350", "book_id": "fy2027-approved", "cells": [ { "as_printed": "17,426", "dollars": 17426, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "131,998", "dollars": 131998, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "50,000", "dollars": 50000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "AMBULANCE SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE SERVICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p71/r28", "label_as_printed": "MAINT. & REPAIRS-BUILDING", "page": 71, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53360", "book_id": "fy2027-approved", "cells": [ { "as_printed": "22,881", "dollars": 22881, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "18,500", "dollars": 18500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "18,000", "dollars": 18000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "AMBULANCE SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE SERVICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p71/r29", "label_as_printed": "MAINT. & REPAIRS-EQUIPMENT", "page": 71, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53380", "book_id": "fy2027-approved", "cells": [ { "as_printed": "81,131", "dollars": 81131, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "87,767", "dollars": 87767, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "85,500", "dollars": 85500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "AMBULANCE SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE SERVICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p71/r30", "label_as_printed": "MAINT. & REPAIRS-VEHICLES", "page": 71, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53400", "book_id": "fy2027-approved", "cells": [ { "as_printed": "6,513", "dollars": 6513, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "7,500", "dollars": 7500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "5,500", "dollars": 5500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "AMBULANCE SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE SERVICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p71/r31", "label_as_printed": "MEDICAL & DENTAL SERVICES", "page": 71, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53470", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,080", "dollars": 1080, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,500", "dollars": 1500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "AMBULANCE SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE SERVICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p71/r32", "label_as_printed": "PEST CONTROL", "page": 71, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53480", "book_id": "fy2027-approved", "cells": [ { "as_printed": "312", "dollars": 312, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "400", "dollars": 400, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "400", "dollars": 400, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "AMBULANCE SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE SERVICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p71/r33", "label_as_printed": "POSTAL CHARGES", "page": 71, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53490", "book_id": "fy2027-approved", "cells": [ { "as_printed": "478", "dollars": 478, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "AMBULANCE SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE SERVICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p71/r34", "label_as_printed": "PRINTING, STATIONARY & FORMS", "page": 71, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53510", "book_id": "fy2027-approved", "cells": [ { "as_printed": "6,453", "dollars": 6453, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "5,680", "dollars": 5680, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "4,380", "dollars": 4380, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "AMBULANCE SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE SERVICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p71/r35", "label_as_printed": "RENTALS", "page": 71, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2027-approved", "cells": [ { "as_printed": "7,887", "dollars": 7887, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "21,527", "dollars": 21527, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "20,500", "dollars": 20500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "AMBULANCE SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE SERVICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p71/r36", "label_as_printed": "TRAVEL", "page": 71, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53560", "book_id": "fy2027-approved", "cells": [ { "as_printed": "96,061", "dollars": 96061, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "96,144", "dollars": 96144, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "48,090", "dollars": 48090, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "AMBULANCE SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE SERVICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p71/r37", "label_as_printed": "TUITION", "page": 71, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53590", "book_id": "fy2027-approved", "cells": [ { "as_printed": "6,789", "dollars": 6789, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "7,660", "dollars": 7660, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "7,660", "dollars": 7660, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "AMBULANCE SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE SERVICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p71/r38", "label_as_printed": "DISPOSAL FEES", "page": 71, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "4,000", "dollars": 4000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 4000, "sum": 4000 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "RABIES & ANIMAL CONTROL - 2025 ASPCA SUBARU", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "RABIES & ANIMAL CONTROL - 2025 ASPCA SUBARU", "heading_from_total": false, "held": null, "id": "fy2027-approved/p71/r6", "label_as_printed": "Other Expenditures", "page": 71, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p70/r38" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "4,000", "dollars": 4000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 4000, "sum": 4000 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "RABIES & ANIMAL CONTROL - 2025 ASPCA SUBARU", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "RABIES & ANIMAL CONTROL - 2025 ASPCA SUBARU", "heading_from_total": false, "held": null, "id": "fy2027-approved/p71/r7", "label_as_printed": "Total RABIES & ANIMAL CONTROL - 2025 ASPCA SUBARU", "page": 71, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p70/r38" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "201,545", "dollars": 201545, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "228,164", "dollars": 228164, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "249,771", "dollars": 249771, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "RABIES & ANIMAL CONTROL - ANIMAL CONTROL - FT CAMPBELL", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "RABIES & ANIMAL CONTROL - ANIMAL CONTROL - FT CAMPBELL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p71/r9", "label_as_printed": "Salaries & Benefits", "page": 71, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54140", "book_id": "fy2027-approved", "cells": [ { "as_printed": "951", "dollars": 951, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "AMBULANCE SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE SERVICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p72/r10", "label_as_printed": "DUPLICATING SUPPLIES", "page": 72, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54150", "book_id": "fy2027-approved", "cells": [ { "as_printed": "86,761", "dollars": 86761, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "81,000", "dollars": 81000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "90,000", "dollars": 90000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "AMBULANCE SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE SERVICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p72/r11", "label_as_printed": "ELECTRICITY", "page": 72, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54220", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,752", "dollars": 1752, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,500", "dollars": 2500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "2,500", "dollars": 2500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "AMBULANCE SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE SERVICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p72/r12", "label_as_printed": "FOOD SUPPLIES", "page": 72, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54250", "book_id": "fy2027-approved", "cells": [ { "as_printed": "221,873", "dollars": 221873, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "293,500", "dollars": 293500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "265,000", "dollars": 265000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "AMBULANCE SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE SERVICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p72/r13", "label_as_printed": "GASOLINE", "page": 72, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54290", "book_id": "fy2027-approved", "cells": [ { "as_printed": "9,106", "dollars": 9106, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "15,000", "dollars": 15000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "15,000", "dollars": 15000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "AMBULANCE SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE SERVICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p72/r14", "label_as_printed": "INSTRUCTIONAL SUPPLY/MATERIAL", "page": 72, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54340", "book_id": "fy2027-approved", "cells": [ { "as_printed": "16,345", "dollars": 16345, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "19,325", "dollars": 19325, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "20,325", "dollars": 20325, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "AMBULANCE SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE SERVICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p72/r15", "label_as_printed": "NATURAL GAS", "page": 72, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54350", "book_id": "fy2027-approved", "cells": [ { "as_printed": "769", "dollars": 769, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,250", "dollars": 1250, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "AMBULANCE SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE SERVICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p72/r16", "label_as_printed": "OFFICE SUPPLIES", "page": 72, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54420", "book_id": "fy2027-approved", "cells": [ { "as_printed": "6,912", "dollars": 6912, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "8,000", "dollars": 8000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "7,000", "dollars": 7000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "AMBULANCE SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE SERVICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p72/r17", "label_as_printed": "PROPANE GAS", "page": 72, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54500", "book_id": "fy2027-approved", "cells": [ { "as_printed": "41,407", "dollars": 41407, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "45,000", "dollars": 45000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "45,000", "dollars": 45000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "AMBULANCE SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE SERVICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p72/r18", "label_as_printed": "TIRES & TUBES", "page": 72, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54510", "book_id": "fy2027-approved", "cells": [ { "as_printed": "127,825", "dollars": 127825, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "102,000", "dollars": 102000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "109,000", "dollars": 109000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "AMBULANCE SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE SERVICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p72/r19", "label_as_printed": "UNIFORMS", "page": 72, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54530", "book_id": "fy2027-approved", "cells": [ { "as_printed": "13,902", "dollars": 13902, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "20,250", "dollars": 20250, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "17,000", "dollars": 17000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "AMBULANCE SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE SERVICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p72/r20", "label_as_printed": "VEHICLE PARTS", "page": 72, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54540", "book_id": "fy2027-approved", "cells": [ { "as_printed": "12,603", "dollars": 12603, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "14,800", "dollars": 14800, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "14,800", "dollars": 14800, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "AMBULANCE SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE SERVICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p72/r21", "label_as_printed": "WATER & SEWER", "page": 72, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "26,690", "dollars": 26690, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "41,800", "dollars": 41800, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "62,300", "dollars": 62300, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "AMBULANCE SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE SERVICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p72/r22", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 72, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "55040", "book_id": "fy2027-approved", "cells": [ { "as_printed": "47,687", "dollars": 47687, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "15,000", "dollars": 15000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "15,000", "dollars": 15000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "AMBULANCE SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE SERVICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p72/r23", "label_as_printed": "INDIRECT COST", "page": 72, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "55080", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "100", "dollars": 100, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "100", "dollars": 100, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "AMBULANCE SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE SERVICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p72/r24", "label_as_printed": "PREMIUMS-CORPORATE SURETY BOND", "page": 72, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "55990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "307,080", "dollars": 307080, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "327,000", "dollars": 327000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "327,000", "dollars": 327000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "AMBULANCE SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE SERVICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p72/r25", "label_as_printed": "OTHER CHARGES", "page": 72, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "2,484,991", "dollars": 2484991, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,927,837", "dollars": 2927837, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "2,799,415", "dollars": 2799415, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 1, "printed": 2484991, "sum": 2484990 }, { "diff": 0, "printed": 2927837, "sum": 2927837 }, { "diff": 0, "printed": 2799415, "sum": 2799415 } ], "state": "within_rounding" }, "department": "AMBULANCE SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE SERVICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p72/r26", "label_as_printed": "Other Expenditures", "page": 72, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p71/r19", "fy2027-approved/p71/r20", "fy2027-approved/p71/r21", "fy2027-approved/p71/r22", "fy2027-approved/p71/r23", "fy2027-approved/p71/r24", "fy2027-approved/p71/r25", "fy2027-approved/p71/r26", "fy2027-approved/p71/r27", "fy2027-approved/p71/r28", "fy2027-approved/p71/r29", "fy2027-approved/p71/r30", "fy2027-approved/p71/r31", "fy2027-approved/p71/r32", "fy2027-approved/p71/r33", "fy2027-approved/p71/r34", "fy2027-approved/p71/r35", "fy2027-approved/p71/r36", "fy2027-approved/p71/r37", "fy2027-approved/p71/r38", "fy2027-approved/p72/r6", "fy2027-approved/p72/r7", "fy2027-approved/p72/r8", "fy2027-approved/p72/r9", "fy2027-approved/p72/r10", "fy2027-approved/p72/r11", "fy2027-approved/p72/r12", "fy2027-approved/p72/r13", "fy2027-approved/p72/r14", "fy2027-approved/p72/r15", "fy2027-approved/p72/r16", "fy2027-approved/p72/r17", "fy2027-approved/p72/r18", "fy2027-approved/p72/r19", "fy2027-approved/p72/r20", "fy2027-approved/p72/r21", "fy2027-approved/p72/r22", "fy2027-approved/p72/r23", "fy2027-approved/p72/r24", "fy2027-approved/p72/r25" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57070", "book_id": "fy2027-approved", "cells": [ { "as_printed": "31,568", "dollars": 31568, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "AMBULANCE SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE SERVICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p72/r27", "label_as_printed": "BUILDING IMPROVEMENTS", "page": 72, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57110", "book_id": "fy2027-approved", "cells": [ { "as_printed": "2,983", "dollars": 2983, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "67,293", "dollars": 67293, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "76,000", "dollars": 76000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "AMBULANCE SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE SERVICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p72/r28", "label_as_printed": "FURNITURE & FIXTURES", "page": 72, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57120", "book_id": "fy2027-approved", "cells": [ { "as_printed": "18,000", "dollars": 18000, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "AMBULANCE SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE SERVICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p72/r29", "label_as_printed": "HEATING/AIR CONDITIONING EQUIP", "page": 72, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57180", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "60,000", "dollars": 60000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "AMBULANCE SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE SERVICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p72/r30", "label_as_printed": "MOTOR VEHICLES", "page": 72, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57350", "book_id": "fy2027-approved", "cells": [ { "as_printed": "247,783", "dollars": 247783, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "415,042", "dollars": 415042, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "390,519", "dollars": 390519, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "AMBULANCE SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE SERVICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p72/r31", "label_as_printed": "HEALTH EQUIPMENT", "page": 72, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57900", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "33,026", "dollars": 33026, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "AMBULANCE SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE SERVICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p72/r32", "label_as_printed": "OTHER EQUIPMENT", "page": 72, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "300,334", "dollars": 300334, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "515,361", "dollars": 515361, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "526,519", "dollars": 526519, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 300334, "sum": 300334 }, { "diff": 0, "printed": 515361, "sum": 515361 }, { "diff": 0, "printed": 526519, "sum": 526519 } ], "state": "exact" }, "department": "AMBULANCE SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE SERVICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p72/r33", "label_as_printed": "Capital Expenditures", "page": 72, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p72/r27", "fy2027-approved/p72/r28", "fy2027-approved/p72/r29", "fy2027-approved/p72/r30", "fy2027-approved/p72/r31", "fy2027-approved/p72/r32" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "19,159,280", "dollars": 19159280, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "22,867,519", "dollars": 22867519, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "24,017,739", "dollars": 24017739, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 19159280, "sum": 19159280 }, { "diff": 0, "printed": 22867519, "sum": 22867519 }, { "diff": 0, "printed": 24017739, "sum": 24017739 } ], "state": "exact" }, "department": "AMBULANCE SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE SERVICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p72/r34", "label_as_printed": "Total AMBULANCE SERVICE", "page": 72, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p71/r18", "fy2027-approved/p71/r19", "fy2027-approved/p71/r20", "fy2027-approved/p71/r21", "fy2027-approved/p71/r22", "fy2027-approved/p71/r23", "fy2027-approved/p71/r24", "fy2027-approved/p71/r25", "fy2027-approved/p71/r26", "fy2027-approved/p71/r27", "fy2027-approved/p71/r28", "fy2027-approved/p71/r29", "fy2027-approved/p71/r30", "fy2027-approved/p71/r31", "fy2027-approved/p71/r32", "fy2027-approved/p71/r33", "fy2027-approved/p71/r34", "fy2027-approved/p71/r35", "fy2027-approved/p71/r36", "fy2027-approved/p71/r37", "fy2027-approved/p71/r38", "fy2027-approved/p72/r6", "fy2027-approved/p72/r7", "fy2027-approved/p72/r8", "fy2027-approved/p72/r9", "fy2027-approved/p72/r10", "fy2027-approved/p72/r11", "fy2027-approved/p72/r12", "fy2027-approved/p72/r13", "fy2027-approved/p72/r14", "fy2027-approved/p72/r15", "fy2027-approved/p72/r16", "fy2027-approved/p72/r17", "fy2027-approved/p72/r18", "fy2027-approved/p72/r19", "fy2027-approved/p72/r20", "fy2027-approved/p72/r21", "fy2027-approved/p72/r22", "fy2027-approved/p72/r23", "fy2027-approved/p72/r24", "fy2027-approved/p72/r25", "fy2027-approved/p72/r27", "fy2027-approved/p72/r28", "fy2027-approved/p72/r29", "fy2027-approved/p72/r30", "fy2027-approved/p72/r31", "fy2027-approved/p72/r32" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57090", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "30,304", "dollars": 30304, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "AMBULANCE SERVICE - ESSENTIAL EQUIPMENT GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE SERVICE - ESSENTIAL EQUIPMENT GRANT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p72/r36", "label_as_printed": "DATA PROCESSING EQUIPMENT", "page": 72, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "30,304", "dollars": 30304, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 30304, "sum": 30304 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "AMBULANCE SERVICE - ESSENTIAL EQUIPMENT GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE SERVICE - ESSENTIAL EQUIPMENT GRANT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p72/r37", "label_as_printed": "Capital Expenditures", "page": 72, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p72/r36" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "30,304", "dollars": 30304, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 30304, "sum": 30304 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "AMBULANCE SERVICE - ESSENTIAL EQUIPMENT GRANT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE SERVICE - ESSENTIAL EQUIPMENT GRANT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p72/r38", "label_as_printed": "Total AMBULANCE SERVICE - ESSENTIAL EQUIPMENT", "page": 72, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p72/r36" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "40,290", "dollars": 40290, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "93,594", "dollars": 93594, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "105,785", "dollars": 105785, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "AMBULANCE SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE SERVICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p72/r6", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 72, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54100", "book_id": "fy2027-approved", "cells": [ { "as_printed": "14,808", "dollars": 14808, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "20,000", "dollars": 20000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "17,500", "dollars": 17500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "AMBULANCE SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE SERVICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p72/r7", "label_as_printed": "CUSTODIAL SUPPLIES", "page": 72, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54120", "book_id": "fy2027-approved", "cells": [ { "as_printed": "7,515", "dollars": 7515, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "11,000", "dollars": 11000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "8,000", "dollars": 8000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "AMBULANCE SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE SERVICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p72/r8", "label_as_printed": "DIESEL FUEL", "page": 72, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54130", "book_id": "fy2027-approved", "cells": [ { "as_printed": "773,583", "dollars": 773583, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "850,250", "dollars": 850250, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "850,250", "dollars": 850250, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "AMBULANCE SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE SERVICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p72/r9", "label_as_printed": "DRUGS & MEDICAL SUPPLIES", "page": 72, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57350", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "500,000", "dollars": 500000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "AMBULANCE SERVICE - OPIOID - BROWN GREER", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE SERVICE - OPIOID - BROWN GREER", "heading_from_total": false, "held": null, "id": "fy2027-approved/p73/r11", "label_as_printed": "HEALTH EQUIPMENT", "page": 73, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "500,000", "dollars": 500000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 500000, "sum": 500000 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "AMBULANCE SERVICE - OPIOID - BROWN GREER", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE SERVICE - OPIOID - BROWN GREER", "heading_from_total": false, "held": null, "id": "fy2027-approved/p73/r12", "label_as_printed": "Capital Expenditures", "page": 73, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p73/r11" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "500,000", "dollars": 500000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 500000, "sum": 500000 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "AMBULANCE SERVICE - OPIOID - BROWN GREER", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE SERVICE - OPIOID - BROWN GREER", "heading_from_total": false, "held": null, "id": "fy2027-approved/p73/r13", "label_as_printed": "Total AMBULANCE SERVICE - OPIOID - BROWN GREER", "page": 73, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p73/r11" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54290", "book_id": "fy2027-approved", "cells": [ { "as_printed": "2,935", "dollars": 2935, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "3,250", "dollars": 3250, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "AMBULANCE SERVICE - EMS - CPR CLASSES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE SERVICE - EMS - CPR CLASSES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p73/r15", "label_as_printed": "INSTRUCTIONAL SUPPLY/MATERIAL", "page": 73, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "2,935", "dollars": 2935, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "3,250", "dollars": 3250, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 2935, "sum": 2935 }, { "diff": 0, "printed": 3000, "sum": 3000 }, { "diff": 0, "printed": 3250, "sum": 3250 } ], "state": "exact" }, "department": "AMBULANCE SERVICE - EMS - CPR CLASSES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE SERVICE - EMS - CPR CLASSES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p73/r16", "label_as_printed": "Other Expenditures", "page": 73, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p73/r15" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "2,935", "dollars": 2935, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "3,250", "dollars": 3250, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 2935, "sum": 2935 }, { "diff": 0, "printed": 3000, "sum": 3000 }, { "diff": 0, "printed": 3250, "sum": 3250 } ], "state": "exact" }, "department": "AMBULANCE SERVICE - EMS - CPR CLASSES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE SERVICE - EMS - CPR CLASSES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p73/r17", "label_as_printed": "Total AMBULANCE SERVICE - EMS - CPR CLASSES", "page": 73, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p73/r15" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "750", "dollars": 750, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "800", "dollars": 800, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "OTHER LOCAL HLTH SRVCS (WIC)", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER LOCAL HLTH SRVCS (WIC)", "heading_from_total": false, "held": null, "id": "fy2027-approved/p73/r19", "label_as_printed": "Salaries & Benefits", "page": 73, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "750", "dollars": 750, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "800", "dollars": 800, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 750, "sum": 750 }, { "diff": 0, "printed": 800, "sum": 800 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "OTHER LOCAL HLTH SRVCS (WIC)", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER LOCAL HLTH SRVCS (WIC)", "heading_from_total": false, "held": null, "id": "fy2027-approved/p73/r20", "label_as_printed": "Total OTHER LOCAL HLTH SRVCS (WIC)", "page": 73, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p73/r19" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "2,913,913", "dollars": 2913913, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "3,581,161", "dollars": 3581161, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "3,539,125", "dollars": 3539125, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "OTHER LOCAL HLTH SRVCS (WIC) - WIC PROGRAM", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER LOCAL HLTH SRVCS (WIC) - WIC PROGRAM", "heading_from_total": false, "held": null, "id": "fy2027-approved/p73/r22", "label_as_printed": "Salaries & Benefits", "page": 73, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53070", "book_id": "fy2027-approved", "cells": [ { "as_printed": "3,611", "dollars": 3611, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "8,100", "dollars": 8100, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "8,100", "dollars": 8100, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "OTHER LOCAL HLTH SRVCS (WIC) - WIC PROGRAM", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER LOCAL HLTH SRVCS (WIC) - WIC PROGRAM", "heading_from_total": false, "held": null, "id": "fy2027-approved/p73/r23", "label_as_printed": "COMMUNICATION", "page": 73, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53280", "book_id": "fy2027-approved", "cells": [ { "as_printed": "14,400", "dollars": 14400, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "14,400", "dollars": 14400, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "14,400", "dollars": 14400, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "OTHER LOCAL HLTH SRVCS (WIC) - WIC PROGRAM", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER LOCAL HLTH SRVCS (WIC) - WIC PROGRAM", "heading_from_total": false, "held": null, "id": "fy2027-approved/p73/r24", "label_as_printed": "JANITORIAL SERVICES", "page": 73, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2027-approved", "cells": [ { "as_printed": "12,654", "dollars": 12654, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "22,000", "dollars": 22000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "22,000", "dollars": 22000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "OTHER LOCAL HLTH SRVCS (WIC) - WIC PROGRAM", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER LOCAL HLTH SRVCS (WIC) - WIC PROGRAM", "heading_from_total": false, "held": null, "id": "fy2027-approved/p73/r25", "label_as_printed": "TRAVEL", "page": 73, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53560", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "OTHER LOCAL HLTH SRVCS (WIC) - WIC PROGRAM", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER LOCAL HLTH SRVCS (WIC) - WIC PROGRAM", "heading_from_total": false, "held": null, "id": "fy2027-approved/p73/r26", "label_as_printed": "TUITION", "page": 73, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "7,700", "dollars": 7700, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "7,700", "dollars": 7700, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "OTHER LOCAL HLTH SRVCS (WIC) - WIC PROGRAM", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER LOCAL HLTH SRVCS (WIC) - WIC PROGRAM", "heading_from_total": false, "held": null, "id": "fy2027-approved/p73/r27", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 73, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "17,300", "dollars": 17300, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "17,300", "dollars": 17300, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "OTHER LOCAL HLTH SRVCS (WIC) - WIC PROGRAM", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER LOCAL HLTH SRVCS (WIC) - WIC PROGRAM", "heading_from_total": false, "held": null, "id": "fy2027-approved/p73/r28", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 73, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "55060", "book_id": "fy2027-approved", "cells": [ { "as_printed": "31,085", "dollars": 31085, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "45,000", "dollars": 45000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "45,000", "dollars": 45000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "OTHER LOCAL HLTH SRVCS (WIC) - WIC PROGRAM", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER LOCAL HLTH SRVCS (WIC) - WIC PROGRAM", "heading_from_total": false, "held": null, "id": "fy2027-approved/p73/r29", "label_as_printed": "LIABILITY INSURANCE", "page": 73, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "61,750", "dollars": 61750, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "115,500", "dollars": 115500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "115,500", "dollars": 115500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 61750, "sum": 61750 }, { "diff": 0, "printed": 115500, "sum": 115500 }, { "diff": 0, "printed": 115500, "sum": 115500 } ], "state": "exact" }, "department": "OTHER LOCAL HLTH SRVCS (WIC) - WIC PROGRAM", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER LOCAL HLTH SRVCS (WIC) - WIC PROGRAM", "heading_from_total": false, "held": null, "id": "fy2027-approved/p73/r30", "label_as_printed": "Other Expenditures", "page": 73, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p73/r23", "fy2027-approved/p73/r24", "fy2027-approved/p73/r25", "fy2027-approved/p73/r26", "fy2027-approved/p73/r27", "fy2027-approved/p73/r28", "fy2027-approved/p73/r29" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "2,975,663", "dollars": 2975663, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "3,696,661", "dollars": 3696661, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "3,654,625", "dollars": 3654625, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 2975663, "sum": 2975663 }, { "diff": 0, "printed": 3696661, "sum": 3696661 }, { "diff": 0, "printed": 3654625, "sum": 3654625 } ], "state": "exact" }, "department": "OTHER LOCAL HLTH SRVCS (WIC) - WIC PROGRAM", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER LOCAL HLTH SRVCS (WIC) - WIC PROGRAM", "heading_from_total": false, "held": null, "id": "fy2027-approved/p73/r31", "label_as_printed": "Total OTHER LOCAL HLTH SRVCS (WIC) - WIC PROGRAM", "page": 73, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p73/r22", "fy2027-approved/p73/r23", "fy2027-approved/p73/r24", "fy2027-approved/p73/r25", "fy2027-approved/p73/r26", "fy2027-approved/p73/r27", "fy2027-approved/p73/r28", "fy2027-approved/p73/r29" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53160", "book_id": "fy2027-approved", "cells": [ { "as_printed": "31,262", "dollars": 31262, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "33,912", "dollars": 33912, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "33,912", "dollars": 33912, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "APPROPRIATION TO STATE - HEALTH DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "APPROPRIATION TO STATE - HEALTH DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p73/r33", "label_as_printed": "CONTRIBUTIONS", "page": 73, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "31,262", "dollars": 31262, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "33,912", "dollars": 33912, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "33,912", "dollars": 33912, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 31262, "sum": 31262 }, { "diff": 0, "printed": 33912, "sum": 33912 }, { "diff": 0, "printed": 33912, "sum": 33912 } ], "state": "exact" }, "department": "APPROPRIATION TO STATE - HEALTH DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "APPROPRIATION TO STATE - HEALTH DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p73/r34", "label_as_printed": "Other Expenditures", "page": 73, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p73/r33" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "31,262", "dollars": 31262, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "33,912", "dollars": 33912, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "33,912", "dollars": 33912, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 31262, "sum": 31262 }, { "diff": 0, "printed": 33912, "sum": 33912 }, { "diff": 0, "printed": 33912, "sum": 33912 } ], "state": "exact" }, "department": "APPROPRIATION TO STATE - HEALTH DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "APPROPRIATION TO STATE - HEALTH DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p73/r35", "label_as_printed": "Total APPROPRIATION TO STATE - HEALTH DEPARTMENT", "page": 73, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p73/r33" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "248,804", "dollars": 248804, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,197", "dollars": 1197, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "AMBULANCE SERVICE - OPIOID - STATE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE SERVICE - OPIOID - STATE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p73/r7", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 73, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "248,804", "dollars": 248804, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,197", "dollars": 1197, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 248804, "sum": 248804 }, { "diff": 0, "printed": 1197, "sum": 1197 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "AMBULANCE SERVICE - OPIOID - STATE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE SERVICE - OPIOID - STATE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p73/r8", "label_as_printed": "Other Expenditures", "page": 73, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p73/r7" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "248,804", "dollars": 248804, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,197", "dollars": 1197, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 248804, "sum": 248804 }, { "diff": 0, "printed": 1197, "sum": 1197 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "AMBULANCE SERVICE - OPIOID - STATE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AMBULANCE SERVICE - OPIOID - STATE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p73/r9", "label_as_printed": "Total AMBULANCE SERVICE - OPIOID - STATE", "page": 73, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p73/r7" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53350", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "325", "dollars": 325, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "325", "dollars": 325, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "OTHER LOCAL WELFARE SERVICES - PAUPER BURIALS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER LOCAL WELFARE SERVICES - PAUPER BURIALS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p74/r11", "label_as_printed": "MAINT. & REPAIRS-BUILDING", "page": 74, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53410", "book_id": "fy2027-approved", "cells": [ { "as_printed": "19,500", "dollars": 19500, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "20,000", "dollars": 20000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "20,000", "dollars": 20000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "OTHER LOCAL WELFARE SERVICES - PAUPER BURIALS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER LOCAL WELFARE SERVICES - PAUPER BURIALS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p74/r12", "label_as_printed": "PAUPER BURIALS", "page": 74, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "OTHER LOCAL WELFARE SERVICES - PAUPER BURIALS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER LOCAL WELFARE SERVICES - PAUPER BURIALS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p74/r13", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 74, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "19,500", "dollars": 19500, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "20,825", "dollars": 20825, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "20,825", "dollars": 20825, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 19500, "sum": 19500 }, { "diff": 0, "printed": 20825, "sum": 20825 }, { "diff": 0, "printed": 20825, "sum": 20825 } ], "state": "exact" }, "department": "OTHER LOCAL WELFARE SERVICES - PAUPER BURIALS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER LOCAL WELFARE SERVICES - PAUPER BURIALS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p74/r14", "label_as_printed": "Other Expenditures", "page": 74, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p74/r11", "fy2027-approved/p74/r12", "fy2027-approved/p74/r13" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "19,500", "dollars": 19500, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "20,825", "dollars": 20825, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "20,825", "dollars": 20825, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 19500, "sum": 19500 }, { "diff": 0, "printed": 20825, "sum": 20825 }, { "diff": 0, "printed": 20825, "sum": 20825 } ], "state": "exact" }, "department": "OTHER LOCAL WELFARE SERVICES - PAUPER BURIALS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER LOCAL WELFARE SERVICES - PAUPER BURIALS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p74/r15", "label_as_printed": "Total OTHER LOCAL WELFARE SERVICES - PAUPER", "page": 74, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p74/r11", "fy2027-approved/p74/r12", "fy2027-approved/p74/r13" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53160", "book_id": "fy2027-approved", "cells": [ { "as_printed": "3,103,037", "dollars": 3103037, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "4,099,487", "dollars": 4099487, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "4,591,490", "dollars": 4591490, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "LIBRARIES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "LIBRARIES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p74/r17", "label_as_printed": "CONTRIBUTIONS", "page": 74, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "3,103,037", "dollars": 3103037, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "4,099,487", "dollars": 4099487, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "4,591,490", "dollars": 4591490, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 3103037, "sum": 3103037 }, { "diff": 0, "printed": 4099487, "sum": 4099487 }, { "diff": 0, "printed": 4591490, "sum": 4591490 } ], "state": "exact" }, "department": "LIBRARIES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "LIBRARIES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p74/r18", "label_as_printed": "Other Expenditures", "page": 74, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p74/r17" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "3,103,037", "dollars": 3103037, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "4,099,487", "dollars": 4099487, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "4,591,490", "dollars": 4591490, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 3103037, "sum": 3103037 }, { "diff": 0, "printed": 4099487, "sum": 4099487 }, { "diff": 0, "printed": 4591490, "sum": 4591490 } ], "state": "exact" }, "department": "LIBRARIES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "LIBRARIES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p74/r19", "label_as_printed": "Total LIBRARIES", "page": 74, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p74/r17" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "2,257,076", "dollars": 2257076, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "3,206,613", "dollars": 3206613, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "3,358,406", "dollars": 3358406, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "PARKS & FAIR BOARDS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PARKS & FAIR BOARDS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p74/r21", "label_as_printed": "Salaries & Benefits", "page": 74, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53070", "book_id": "fy2027-approved", "cells": [ { "as_printed": "16,950", "dollars": 16950, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "21,225", "dollars": 21225, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "19,525", "dollars": 19525, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "PARKS & FAIR BOARDS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PARKS & FAIR BOARDS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p74/r22", "label_as_printed": "COMMUNICATION", "page": 74, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53200", "book_id": "fy2027-approved", "cells": [ { "as_printed": "3,487", "dollars": 3487, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "4,845", "dollars": 4845, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "4,045", "dollars": 4045, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "PARKS & FAIR BOARDS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PARKS & FAIR BOARDS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p74/r23", "label_as_printed": "DUES & MEMBERSHIPS", "page": 74, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53380", "book_id": "fy2027-approved", "cells": [ { "as_printed": "15,245", "dollars": 15245, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "19,000", "dollars": 19000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "22,800", "dollars": 22800, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "PARKS & FAIR BOARDS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PARKS & FAIR BOARDS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p74/r24", "label_as_printed": "MAINT. & REPAIRS-VEHICLES", "page": 74, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53480", "book_id": "fy2027-approved", "cells": [ { "as_printed": "82", "dollars": 82, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "PARKS & FAIR BOARDS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PARKS & FAIR BOARDS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p74/r25", "label_as_printed": "POSTAL CHARGES", "page": 74, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53510", "book_id": "fy2027-approved", "cells": [ { "as_printed": "34,280", "dollars": 34280, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "49,800", "dollars": 49800, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "49,800", "dollars": 49800, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "PARKS & FAIR BOARDS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PARKS & FAIR BOARDS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p74/r26", "label_as_printed": "RENTALS", "page": 74, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2027-approved", "cells": [ { "as_printed": "21,508", "dollars": 21508, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "32,000", "dollars": 32000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "23,000", "dollars": 23000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "PARKS & FAIR BOARDS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PARKS & FAIR BOARDS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p74/r27", "label_as_printed": "TRAVEL", "page": 74, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53560", "book_id": "fy2027-approved", "cells": [ { "as_printed": "23,378", "dollars": 23378, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "24,500", "dollars": 24500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "24,500", "dollars": 24500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "PARKS & FAIR BOARDS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PARKS & FAIR BOARDS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p74/r28", "label_as_printed": "TUITION", "page": 74, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53590", "book_id": "fy2027-approved", "cells": [ { "as_printed": "12,196", "dollars": 12196, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "14,678", "dollars": 14678, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "14,678", "dollars": 14678, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "PARKS & FAIR BOARDS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PARKS & FAIR BOARDS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p74/r29", "label_as_printed": "DISPOSAL FEES", "page": 74, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "538,432", "dollars": 538432, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "603,538", "dollars": 603538, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "599,000", "dollars": 599000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "PARKS & FAIR BOARDS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PARKS & FAIR BOARDS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p74/r30", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 74, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54100", "book_id": "fy2027-approved", "cells": [ { "as_printed": "24,646", "dollars": 24646, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "24,000", "dollars": 24000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "24,000", "dollars": 24000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "PARKS & FAIR BOARDS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PARKS & FAIR BOARDS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p74/r31", "label_as_printed": "CUSTODIAL SUPPLIES", "page": 74, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54150", "book_id": "fy2027-approved", "cells": [ { "as_printed": "147,652", "dollars": 147652, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "144,400", "dollars": 144400, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "144,400", "dollars": 144400, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "PARKS & FAIR BOARDS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PARKS & FAIR BOARDS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p74/r32", "label_as_printed": "ELECTRICITY", "page": 74, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54200", "book_id": "fy2027-approved", "cells": [ { "as_printed": "36,192", "dollars": 36192, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "57,000", "dollars": 57000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "45,000", "dollars": 45000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "PARKS & FAIR BOARDS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PARKS & FAIR BOARDS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p74/r33", "label_as_printed": "FERTILIZER, LIME & SEED", "page": 74, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54250", "book_id": "fy2027-approved", "cells": [ { "as_printed": "36,898", "dollars": 36898, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "43,000", "dollars": 43000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "43,000", "dollars": 43000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "PARKS & FAIR BOARDS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PARKS & FAIR BOARDS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p74/r34", "label_as_printed": "GASOLINE", "page": 74, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54350", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,252", "dollars": 1252, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,500", "dollars": 1500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,500", "dollars": 1500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "PARKS & FAIR BOARDS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PARKS & FAIR BOARDS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p74/r35", "label_as_printed": "OFFICE SUPPLIES", "page": 74, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54420", "book_id": "fy2027-approved", "cells": [ { "as_printed": "3,492", "dollars": 3492, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "6,000", "dollars": 6000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "4,000", "dollars": 4000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "PARKS & FAIR BOARDS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PARKS & FAIR BOARDS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p74/r36", "label_as_printed": "PROPANE GAS", "page": 74, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54450", "book_id": "fy2027-approved", "cells": [ { "as_printed": "9,159", "dollars": 9159, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "10,000", "dollars": 10000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "10,000", "dollars": 10000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "PARKS & FAIR BOARDS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PARKS & FAIR BOARDS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p74/r37", "label_as_printed": "SAND", "page": 74, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54510", "book_id": "fy2027-approved", "cells": [ { "as_printed": "10,306", "dollars": 10306, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "8,600", "dollars": 8600, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "8,600", "dollars": 8600, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "PARKS & FAIR BOARDS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PARKS & FAIR BOARDS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p74/r38", "label_as_printed": "UNIFORMS", "page": 74, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53160", "book_id": "fy2027-approved", "cells": [ { "as_printed": "122,211", "dollars": 122211, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "122,211", "dollars": 122211, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "122,211", "dollars": 122211, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "APPROPRIATION TO STATE - TENNESSEE REHAB CENTER", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "APPROPRIATION TO STATE - TENNESSEE REHAB CENTER", "heading_from_total": false, "held": null, "id": "fy2027-approved/p74/r7", "label_as_printed": "CONTRIBUTIONS", "page": 74, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "122,211", "dollars": 122211, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "122,211", "dollars": 122211, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "122,211", "dollars": 122211, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 122211, "sum": 122211 }, { "diff": 0, "printed": 122211, "sum": 122211 }, { "diff": 0, "printed": 122211, "sum": 122211 } ], "state": "exact" }, "department": "APPROPRIATION TO STATE - TENNESSEE REHAB CENTER", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "APPROPRIATION TO STATE - TENNESSEE REHAB CENTER", "heading_from_total": false, "held": null, "id": "fy2027-approved/p74/r8", "label_as_printed": "Other Expenditures", "page": 74, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p74/r7" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "122,211", "dollars": 122211, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "122,211", "dollars": 122211, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "122,211", "dollars": 122211, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 122211, "sum": 122211 }, { "diff": 0, "printed": 122211, "sum": 122211 }, { "diff": 0, "printed": 122211, "sum": 122211 } ], "state": "exact" }, "department": "APPROPRIATION TO STATE - TENNESSEE REHAB CENTER", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "APPROPRIATION TO STATE - TENNESSEE REHAB CENTER", "heading_from_total": false, "held": null, "id": "fy2027-approved/p74/r9", "label_as_printed": "Total APPROPRIATION TO STATE - TENNESSEE REHAB", "page": 74, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p74/r7" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "286,529", "dollars": 286529, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "275,000", "dollars": 275000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "260,000", "dollars": 260000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "PARKS & FAIR BOARDS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PARKS & FAIR BOARDS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p75/r10", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 75, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "55040", "book_id": "fy2027-approved", "cells": [ { "as_printed": "2,500", "dollars": 2500, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "PARKS & FAIR BOARDS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PARKS & FAIR BOARDS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p75/r11", "label_as_printed": "INDIRECT COST", "page": 75, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,313,656", "dollars": 1313656, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,427,586", "dollars": 1427586, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,382,548", "dollars": 1382548, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 1313656, "sum": 1313656 }, { "diff": 0, "printed": 1427586, "sum": 1427586 }, { "diff": 0, "printed": 1382548, "sum": 1382548 } ], "state": "exact" }, "department": "PARKS & FAIR BOARDS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PARKS & FAIR BOARDS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p75/r12", "label_as_printed": "Other Expenditures", "page": 75, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p74/r22", "fy2027-approved/p74/r23", "fy2027-approved/p74/r24", "fy2027-approved/p74/r25", "fy2027-approved/p74/r26", "fy2027-approved/p74/r27", "fy2027-approved/p74/r28", "fy2027-approved/p74/r29", "fy2027-approved/p74/r30", "fy2027-approved/p74/r31", "fy2027-approved/p74/r32", "fy2027-approved/p74/r33", "fy2027-approved/p74/r34", "fy2027-approved/p74/r35", "fy2027-approved/p74/r36", "fy2027-approved/p74/r37", "fy2027-approved/p74/r38", "fy2027-approved/p75/r6", "fy2027-approved/p75/r7", "fy2027-approved/p75/r8", "fy2027-approved/p75/r9", "fy2027-approved/p75/r10", "fy2027-approved/p75/r11" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57110", "book_id": "fy2027-approved", "cells": [ { "as_printed": "4,105", "dollars": 4105, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "PARKS & FAIR BOARDS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PARKS & FAIR BOARDS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p75/r13", "label_as_printed": "FURNITURE & FIXTURES", "page": 75, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57170", "book_id": "fy2027-approved", "cells": [ { "as_printed": "69,931", "dollars": 69931, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "173,650", "dollars": 173650, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "PARKS & FAIR BOARDS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PARKS & FAIR BOARDS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p75/r14", "label_as_printed": "MAINTENANCE EQUIPMENT", "page": 75, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57180", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "183,803", "dollars": 183803, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "64,000", "dollars": 64000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "PARKS & FAIR BOARDS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PARKS & FAIR BOARDS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p75/r15", "label_as_printed": "MOTOR VEHICLES", "page": 75, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "5,767", "dollars": 5767, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "204,197", "dollars": 204197, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "PARKS & FAIR BOARDS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PARKS & FAIR BOARDS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p75/r16", "label_as_printed": "OTHER CAPITAL OUTLAY", "page": 75, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "79,803", "dollars": 79803, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "561,650", "dollars": 561650, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "64,000", "dollars": 64000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 79803, "sum": 79803 }, { "diff": 0, "printed": 561650, "sum": 561650 }, { "diff": 0, "printed": 64000, "sum": 64000 } ], "state": "exact" }, "department": "PARKS & FAIR BOARDS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PARKS & FAIR BOARDS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p75/r17", "label_as_printed": "Capital Expenditures", "page": 75, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p75/r13", "fy2027-approved/p75/r14", "fy2027-approved/p75/r15", "fy2027-approved/p75/r16" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "3,650,535", "dollars": 3650535, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "5,195,849", "dollars": 5195849, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "4,804,954", "dollars": 4804954, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 3650535, "sum": 3650535 }, { "diff": 0, "printed": 5195849, "sum": 5195849 }, { "diff": 0, "printed": 4804954, "sum": 4804954 } ], "state": "exact" }, "department": "PARKS & FAIR BOARDS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PARKS & FAIR BOARDS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p75/r18", "label_as_printed": "Total PARKS & FAIR BOARDS", "page": 75, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p74/r21", "fy2027-approved/p74/r22", "fy2027-approved/p74/r23", "fy2027-approved/p74/r24", "fy2027-approved/p74/r25", "fy2027-approved/p74/r26", "fy2027-approved/p74/r27", "fy2027-approved/p74/r28", "fy2027-approved/p74/r29", "fy2027-approved/p74/r30", "fy2027-approved/p74/r31", "fy2027-approved/p74/r32", "fy2027-approved/p74/r33", "fy2027-approved/p74/r34", "fy2027-approved/p74/r35", "fy2027-approved/p74/r36", "fy2027-approved/p74/r37", "fy2027-approved/p74/r38", "fy2027-approved/p75/r6", "fy2027-approved/p75/r7", "fy2027-approved/p75/r8", "fy2027-approved/p75/r9", "fy2027-approved/p75/r10", "fy2027-approved/p75/r11", "fy2027-approved/p75/r13", "fy2027-approved/p75/r14", "fy2027-approved/p75/r15", "fy2027-approved/p75/r16" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "140", "dollars": 140, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "PARKS & FAIR BOARDS - DOWNTOWN COMMONS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PARKS & FAIR BOARDS - DOWNTOWN COMMONS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p75/r20", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 75, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "140", "dollars": 140, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 140, "sum": 140 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "PARKS & FAIR BOARDS - DOWNTOWN COMMONS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PARKS & FAIR BOARDS - DOWNTOWN COMMONS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p75/r21", "label_as_printed": "Other Expenditures", "page": 75, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p75/r20" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "140", "dollars": 140, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 140, "sum": 140 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "PARKS & FAIR BOARDS - DOWNTOWN COMMONS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PARKS & FAIR BOARDS - DOWNTOWN COMMONS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p75/r22", "label_as_printed": "Total PARKS & FAIR BOARDS - DOWNTOWN COMMONS", "page": 75, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p75/r20" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53380", "book_id": "fy2027-approved", "cells": [ { "as_printed": "80", "dollars": 80, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "400", "dollars": 400, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "400", "dollars": 400, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "OTHER SOCIAL, CULTURAL & REC - VETERANS COMMISSION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER SOCIAL, CULTURAL & REC - VETERANS COMMISSION", "heading_from_total": false, "held": null, "id": "fy2027-approved/p75/r24", "label_as_printed": "MAINT. & REPAIRS-VEHICLES", "page": 75, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53480", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "88", "dollars": 88, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "88", "dollars": 88, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "OTHER SOCIAL, CULTURAL & REC - VETERANS COMMISSION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER SOCIAL, CULTURAL & REC - VETERANS COMMISSION", "heading_from_total": false, "held": null, "id": "fy2027-approved/p75/r25", "label_as_printed": "POSTAL CHARGES", "page": 75, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54250", "book_id": "fy2027-approved", "cells": [ { "as_printed": "3,583", "dollars": 3583, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "7,000", "dollars": 7000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "7,000", "dollars": 7000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "OTHER SOCIAL, CULTURAL & REC - VETERANS COMMISSION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER SOCIAL, CULTURAL & REC - VETERANS COMMISSION", "heading_from_total": false, "held": null, "id": "fy2027-approved/p75/r26", "label_as_printed": "GASOLINE", "page": 75, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54350", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "200", "dollars": 200, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "200", "dollars": 200, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "OTHER SOCIAL, CULTURAL & REC - VETERANS COMMISSION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER SOCIAL, CULTURAL & REC - VETERANS COMMISSION", "heading_from_total": false, "held": null, "id": "fy2027-approved/p75/r27", "label_as_printed": "OFFICE SUPPLIES", "page": 75, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "55110", "book_id": "fy2027-approved", "cells": [ { "as_printed": "895", "dollars": 895, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,000", "dollars": 2000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "2,000", "dollars": 2000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "OTHER SOCIAL, CULTURAL & REC - VETERANS COMMISSION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER SOCIAL, CULTURAL & REC - VETERANS COMMISSION", "heading_from_total": false, "held": null, "id": "fy2027-approved/p75/r28", "label_as_printed": "VEHICLE & EQUIPMENT INSURANCE", "page": 75, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "4,558", "dollars": 4558, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "9,688", "dollars": 9688, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "9,688", "dollars": 9688, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 4558, "sum": 4558 }, { "diff": 0, "printed": 9688, "sum": 9688 }, { "diff": 0, "printed": 9688, "sum": 9688 } ], "state": "exact" }, "department": "OTHER SOCIAL, CULTURAL & REC - VETERANS COMMISSION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER SOCIAL, CULTURAL & REC - VETERANS COMMISSION", "heading_from_total": false, "held": null, "id": "fy2027-approved/p75/r29", "label_as_printed": "Other Expenditures", "page": 75, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p75/r24", "fy2027-approved/p75/r25", "fy2027-approved/p75/r26", "fy2027-approved/p75/r27", "fy2027-approved/p75/r28" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "4,558", "dollars": 4558, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "9,688", "dollars": 9688, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "9,688", "dollars": 9688, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 4558, "sum": 4558 }, { "diff": 0, "printed": 9688, "sum": 9688 }, { "diff": 0, "printed": 9688, "sum": 9688 } ], "state": "exact" }, "department": "OTHER SOCIAL, CULTURAL & REC - VETERANS COMMISSION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER SOCIAL, CULTURAL & REC - VETERANS COMMISSION", "heading_from_total": false, "held": null, "id": "fy2027-approved/p75/r30", "label_as_printed": "Total OTHER SOCIAL, CULTURAL & REC - VETERANS", "page": 75, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p75/r24", "fy2027-approved/p75/r25", "fy2027-approved/p75/r26", "fy2027-approved/p75/r27", "fy2027-approved/p75/r28" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "2,794", "dollars": 2794, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "3,015", "dollars": 3015, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "3,015", "dollars": 3015, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "AGRICULTURAL EXTENSION SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AGRICULTURAL EXTENSION SERVICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p75/r32", "label_as_printed": "Salaries & Benefits", "page": 75, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53160", "book_id": "fy2027-approved", "cells": [ { "as_printed": "510,105", "dollars": 510105, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "538,324", "dollars": 538324, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "554,969", "dollars": 554969, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "AGRICULTURAL EXTENSION SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AGRICULTURAL EXTENSION SERVICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p75/r33", "label_as_printed": "CONTRIBUTIONS", "page": 75, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53380", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,441", "dollars": 1441, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "2,000", "dollars": 2000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "AGRICULTURAL EXTENSION SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AGRICULTURAL EXTENSION SERVICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p75/r34", "label_as_printed": "MAINT. & REPAIRS-VEHICLES", "page": 75, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53510", "book_id": "fy2027-approved", "cells": [ { "as_printed": "3,009", "dollars": 3009, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "5,300", "dollars": 5300, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "4,000", "dollars": 4000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "AGRICULTURAL EXTENSION SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AGRICULTURAL EXTENSION SERVICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p75/r35", "label_as_printed": "RENTALS", "page": 75, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2027-approved", "cells": [ { "as_printed": "11,344", "dollars": 11344, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "8,344", "dollars": 8344, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "8,500", "dollars": 8500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "AGRICULTURAL EXTENSION SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AGRICULTURAL EXTENSION SERVICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p75/r36", "label_as_printed": "TRAVEL", "page": 75, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "77,955", "dollars": 77955, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "85,595", "dollars": 85595, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "96,000", "dollars": 96000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "AGRICULTURAL EXTENSION SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AGRICULTURAL EXTENSION SERVICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p75/r37", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 75, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54250", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,606", "dollars": 1606, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "2,500", "dollars": 2500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "AGRICULTURAL EXTENSION SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AGRICULTURAL EXTENSION SERVICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p75/r38", "label_as_printed": "GASOLINE", "page": 75, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54540", "book_id": "fy2027-approved", "cells": [ { "as_printed": "79,706", "dollars": 79706, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "81,200", "dollars": 81200, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "81,200", "dollars": 81200, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "PARKS & FAIR BOARDS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PARKS & FAIR BOARDS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p75/r6", "label_as_printed": "WATER & SEWER", "page": 75, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54560", "book_id": "fy2027-approved", "cells": [ { "as_printed": "4,427", "dollars": 4427, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "6,800", "dollars": 6800, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "PARKS & FAIR BOARDS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PARKS & FAIR BOARDS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p75/r7", "label_as_printed": "GRAVEL & CHART", "page": 75, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54640", "book_id": "fy2027-approved", "cells": [ { "as_printed": "4,710", "dollars": 4710, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "PARKS & FAIR BOARDS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PARKS & FAIR BOARDS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p75/r8", "label_as_printed": "TOP SOIL", "page": 75, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54670", "book_id": "fy2027-approved", "cells": [ { "as_printed": "629", "dollars": 629, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "PARKS & FAIR BOARDS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "PARKS & FAIR BOARDS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p75/r9", "label_as_printed": "FENCING", "page": 75, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53160", "book_id": "fy2027-approved", "cells": [ { "as_printed": "2,000", "dollars": 2000, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,000", "dollars": 2000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "2,000", "dollars": 2000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "FOREST SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FOREST SERVICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p76/r11", "label_as_printed": "CONTRIBUTIONS", "page": 76, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "2,000", "dollars": 2000, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,000", "dollars": 2000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "2,000", "dollars": 2000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 2000, "sum": 2000 }, { "diff": 0, "printed": 2000, "sum": 2000 }, { "diff": 0, "printed": 2000, "sum": 2000 } ], "state": "exact" }, "department": "FOREST SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FOREST SERVICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p76/r12", "label_as_printed": "Other Expenditures", "page": 76, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p76/r11" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "2,000", "dollars": 2000, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,000", "dollars": 2000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "2,000", "dollars": 2000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 2000, "sum": 2000 }, { "diff": 0, "printed": 2000, "sum": 2000 }, { "diff": 0, "printed": 2000, "sum": 2000 } ], "state": "exact" }, "department": "FOREST SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "FOREST SERVICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p76/r13", "label_as_printed": "Total FOREST SERVICE", "page": 76, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p76/r11" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "71,398", "dollars": 71398, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "74,949", "dollars": 74949, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "160,895", "dollars": 160895, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SOIL CONSERVATION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SOIL CONSERVATION", "heading_from_total": false, "held": null, "id": "fy2027-approved/p76/r15", "label_as_printed": "Salaries & Benefits", "page": 76, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53070", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "600", "dollars": 600, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,200", "dollars": 1200, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SOIL CONSERVATION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SOIL CONSERVATION", "heading_from_total": false, "held": null, "id": "fy2027-approved/p76/r16", "label_as_printed": "COMMUNICATION", "page": 76, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,471", "dollars": 1471, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "190", "dollars": 190, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,390", "dollars": 1390, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SOIL CONSERVATION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SOIL CONSERVATION", "heading_from_total": false, "held": null, "id": "fy2027-approved/p76/r17", "label_as_printed": "TRAVEL", "page": 76, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,069", "dollars": 1069, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,521", "dollars": 1521, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,200", "dollars": 1200, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SOIL CONSERVATION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SOIL CONSERVATION", "heading_from_total": false, "held": null, "id": "fy2027-approved/p76/r18", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 76, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "518", "dollars": 518, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "189", "dollars": 189, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "189", "dollars": 189, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SOIL CONSERVATION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SOIL CONSERVATION", "heading_from_total": false, "held": null, "id": "fy2027-approved/p76/r19", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 76, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "3,058", "dollars": 3058, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,500", "dollars": 2500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "3,979", "dollars": 3979, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 3058, "sum": 3058 }, { "diff": 0, "printed": 2500, "sum": 2500 }, { "diff": 0, "printed": 3979, "sum": 3979 } ], "state": "exact" }, "department": "SOIL CONSERVATION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SOIL CONSERVATION", "heading_from_total": false, "held": null, "id": "fy2027-approved/p76/r20", "label_as_printed": "Other Expenditures", "page": 76, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p76/r16", "fy2027-approved/p76/r17", "fy2027-approved/p76/r18", "fy2027-approved/p76/r19" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "74,456", "dollars": 74456, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "77,449", "dollars": 77449, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "164,874", "dollars": 164874, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 74456, "sum": 74456 }, { "diff": 0, "printed": 77449, "sum": 77449 }, { "diff": 0, "printed": 164874, "sum": 164874 } ], "state": "exact" }, "department": "SOIL CONSERVATION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "SOIL CONSERVATION", "heading_from_total": false, "held": null, "id": "fy2027-approved/p76/r21", "label_as_printed": "Total SOIL CONSERVATION", "page": 76, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p76/r15", "fy2027-approved/p76/r16", "fy2027-approved/p76/r17", "fy2027-approved/p76/r18", "fy2027-approved/p76/r19" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "46,170", "dollars": 46170, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "STORM WATER MANAGEMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "STORM WATER MANAGEMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p76/r23", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 76, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "46,170", "dollars": 46170, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 46170, "sum": 46170 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "STORM WATER MANAGEMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "STORM WATER MANAGEMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p76/r24", "label_as_printed": "Other Expenditures", "page": 76, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p76/r23" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "46,170", "dollars": 46170, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 46170, "sum": 46170 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "STORM WATER MANAGEMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "STORM WATER MANAGEMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p76/r25", "label_as_printed": "Total STORM WATER MANAGEMENT", "page": 76, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p76/r23" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53090", "book_id": "fy2027-approved", "cells": [ { "as_printed": "628,850", "dollars": 628850, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "475,000", "dollars": 475000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "475,000", "dollars": 475000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "TOURISM - TOURISM/CITY OF CLARKSVILLE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "TOURISM - TOURISM/CITY OF CLARKSVILLE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p76/r27", "label_as_printed": "CONTRACTS -GOVERNMENT AGENCY", "page": 76, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "628,850", "dollars": 628850, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "475,000", "dollars": 475000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "475,000", "dollars": 475000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 628850, "sum": 628850 }, { "diff": 0, "printed": 475000, "sum": 475000 }, { "diff": 0, "printed": 475000, "sum": 475000 } ], "state": "exact" }, "department": "TOURISM - TOURISM/CITY OF CLARKSVILLE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "TOURISM - TOURISM/CITY OF CLARKSVILLE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p76/r28", "label_as_printed": "Other Expenditures", "page": 76, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p76/r27" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "628,850", "dollars": 628850, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "475,000", "dollars": 475000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "475,000", "dollars": 475000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 628850, "sum": 628850 }, { "diff": 0, "printed": 475000, "sum": 475000 }, { "diff": 0, "printed": 475000, "sum": 475000 } ], "state": "exact" }, "department": "TOURISM - TOURISM/CITY OF CLARKSVILLE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "TOURISM - TOURISM/CITY OF CLARKSVILLE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p76/r29", "label_as_printed": "Total TOURISM - TOURISM/CITY OF CLARKSVILLE", "page": 76, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p76/r27" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53100", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,886,549", "dollars": 1886549, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,350,000", "dollars": 1350000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,350,000", "dollars": 1350000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "TOURISM - TOURIST COMMISSION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "TOURISM - TOURIST COMMISSION", "heading_from_total": false, "held": null, "id": "fy2027-approved/p76/r31", "label_as_printed": "CONTRACTS -OTHER PUBLIC AGENCY", "page": 76, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,886,549", "dollars": 1886549, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,350,000", "dollars": 1350000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,350,000", "dollars": 1350000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 1886549, "sum": 1886549 }, { "diff": 0, "printed": 1350000, "sum": 1350000 }, { "diff": 0, "printed": 1350000, "sum": 1350000 } ], "state": "exact" }, "department": "TOURISM - TOURIST COMMISSION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "TOURISM - TOURIST COMMISSION", "heading_from_total": false, "held": null, "id": "fy2027-approved/p76/r32", "label_as_printed": "Other Expenditures", "page": 76, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p76/r31" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,886,549", "dollars": 1886549, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,350,000", "dollars": 1350000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,350,000", "dollars": 1350000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 1886549, "sum": 1886549 }, { "diff": 0, "printed": 1350000, "sum": 1350000 }, { "diff": 0, "printed": 1350000, "sum": 1350000 } ], "state": "exact" }, "department": "TOURISM - TOURIST COMMISSION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "TOURISM - TOURIST COMMISSION", "heading_from_total": false, "held": null, "id": "fy2027-approved/p76/r33", "label_as_printed": "Total TOURISM - TOURIST COMMISSION", "page": 76, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p76/r31" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53160", "book_id": "fy2027-approved", "cells": [ { "as_printed": "747,058", "dollars": 747058, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "806,179", "dollars": 806179, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "806,179", "dollars": 806179, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "INDUSTRIAL DEVELOPMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "INDUSTRIAL DEVELOPMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p76/r35", "label_as_printed": "CONTRIBUTIONS", "page": 76, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,675,389", "dollars": 1675389, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,742,000", "dollars": 1742000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,742,000", "dollars": 1742000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "INDUSTRIAL DEVELOPMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "INDUSTRIAL DEVELOPMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p76/r36", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 76, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "2,422,447", "dollars": 2422447, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,548,179", "dollars": 2548179, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "2,548,179", "dollars": 2548179, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 2422447, "sum": 2422447 }, { "diff": 0, "printed": 2548179, "sum": 2548179 }, { "diff": 0, "printed": 2548179, "sum": 2548179 } ], "state": "exact" }, "department": "INDUSTRIAL DEVELOPMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "INDUSTRIAL DEVELOPMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p76/r37", "label_as_printed": "Other Expenditures", "page": 76, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p76/r35", "fy2027-approved/p76/r36" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "2,422,447", "dollars": 2422447, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,548,179", "dollars": 2548179, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "2,548,179", "dollars": 2548179, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 2422447, "sum": 2422447 }, { "diff": 0, "printed": 2548179, "sum": 2548179 }, { "diff": 0, "printed": 2548179, "sum": 2548179 } ], "state": "exact" }, "department": "INDUSTRIAL DEVELOPMENT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "INDUSTRIAL DEVELOPMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p76/r38", "label_as_printed": "Total INDUSTRIAL DEVELOPMENT", "page": 76, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p76/r35", "fy2027-approved/p76/r36" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54350", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,415", "dollars": 1415, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,500", "dollars": 1500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,500", "dollars": 1500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "AGRICULTURAL EXTENSION SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AGRICULTURAL EXTENSION SERVICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p76/r6", "label_as_printed": "OFFICE SUPPLIES", "page": 76, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "55990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,500", "dollars": 2500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "AGRICULTURAL EXTENSION SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AGRICULTURAL EXTENSION SERVICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p76/r7", "label_as_printed": "OTHER CHARGES", "page": 76, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "606,874", "dollars": 606874, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "647,563", "dollars": 647563, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "669,469", "dollars": 669469, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -1, "printed": 606874, "sum": 606875 }, { "diff": 0, "printed": 647563, "sum": 647563 }, { "diff": 0, "printed": 669469, "sum": 669469 } ], "state": "within_rounding" }, "department": "AGRICULTURAL EXTENSION SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AGRICULTURAL EXTENSION SERVICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p76/r8", "label_as_printed": "Other Expenditures", "page": 76, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p75/r33", "fy2027-approved/p75/r34", "fy2027-approved/p75/r35", "fy2027-approved/p75/r36", "fy2027-approved/p75/r37", "fy2027-approved/p75/r38", "fy2027-approved/p76/r6", "fy2027-approved/p76/r7" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "609,668", "dollars": 609668, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "650,578", "dollars": 650578, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "672,484", "dollars": 672484, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -1, "printed": 609668, "sum": 609669 }, { "diff": 0, "printed": 650578, "sum": 650578 }, { "diff": 0, "printed": 672484, "sum": 672484 } ], "state": "within_rounding" }, "department": "AGRICULTURAL EXTENSION SERVICE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AGRICULTURAL EXTENSION SERVICE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p76/r9", "label_as_printed": "Total AGRICULTURAL EXTENSION SERVICE", "page": 76, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p75/r32", "fy2027-approved/p75/r33", "fy2027-approved/p75/r34", "fy2027-approved/p75/r35", "fy2027-approved/p75/r36", "fy2027-approved/p75/r37", "fy2027-approved/p75/r38", "fy2027-approved/p76/r6", "fy2027-approved/p76/r7" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "812,416", "dollars": 812416, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "870,619", "dollars": 870619, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "909,285", "dollars": 909285, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "VETERAN'S SERVICES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "VETERAN'S SERVICES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p77/r11", "label_as_printed": "Salaries & Benefits", "page": 77, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53020", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "VETERAN'S SERVICES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "VETERAN'S SERVICES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p77/r12", "label_as_printed": "ADVERTISING", "page": 77, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53070", "book_id": "fy2027-approved", "cells": [ { "as_printed": "920", "dollars": 920, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,560", "dollars": 1560, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,160", "dollars": 1160, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "VETERAN'S SERVICES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "VETERAN'S SERVICES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p77/r13", "label_as_printed": "COMMUNICATION", "page": 77, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53170", "book_id": "fy2027-approved", "cells": [ { "as_printed": "853", "dollars": 853, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "VETERAN'S SERVICES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "VETERAN'S SERVICES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p77/r14", "label_as_printed": "DATA PROCESSING SERVICES", "page": 77, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53200", "book_id": "fy2027-approved", "cells": [ { "as_printed": "450", "dollars": 450, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "495", "dollars": 495, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "495", "dollars": 495, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "VETERAN'S SERVICES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "VETERAN'S SERVICES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p77/r15", "label_as_printed": "DUES & MEMBERSHIPS", "page": 77, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53330", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "50", "dollars": 50, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "50", "dollars": 50, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "VETERAN'S SERVICES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "VETERAN'S SERVICES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p77/r16", "label_as_printed": "LICENSES", "page": 77, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53480", "book_id": "fy2027-approved", "cells": [ { "as_printed": "306", "dollars": 306, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,020", "dollars": 1020, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "520", "dollars": 520, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "VETERAN'S SERVICES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "VETERAN'S SERVICES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p77/r17", "label_as_printed": "POSTAL CHARGES", "page": 77, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53490", "book_id": "fy2027-approved", "cells": [ { "as_printed": "848", "dollars": 848, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "VETERAN'S SERVICES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "VETERAN'S SERVICES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p77/r18", "label_as_printed": "PRINTING, STATIONARY & FORMS", "page": 77, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53510", "book_id": "fy2027-approved", "cells": [ { "as_printed": "3,675", "dollars": 3675, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "4,900", "dollars": 4900, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "4,400", "dollars": 4400, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "VETERAN'S SERVICES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "VETERAN'S SERVICES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p77/r19", "label_as_printed": "RENTALS", "page": 77, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2027-approved", "cells": [ { "as_printed": "10,232", "dollars": 10232, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "11,000", "dollars": 11000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "11,500", "dollars": 11500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "VETERAN'S SERVICES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "VETERAN'S SERVICES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p77/r20", "label_as_printed": "TRAVEL", "page": 77, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "5,319", "dollars": 5319, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,645", "dollars": 2645, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "2,645", "dollars": 2645, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "VETERAN'S SERVICES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "VETERAN'S SERVICES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p77/r21", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 77, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54220", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,669", "dollars": 1669, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,380", "dollars": 2380, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "2,380", "dollars": 2380, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "VETERAN'S SERVICES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "VETERAN'S SERVICES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p77/r22", "label_as_printed": "FOOD SUPPLIES", "page": 77, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54250", "book_id": "fy2027-approved", "cells": [ { "as_printed": "66", "dollars": 66, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "600", "dollars": 600, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "400", "dollars": 400, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "VETERAN'S SERVICES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "VETERAN'S SERVICES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p77/r23", "label_as_printed": "GASOLINE", "page": 77, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54320", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "700", "dollars": 700, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "400", "dollars": 400, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "VETERAN'S SERVICES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "VETERAN'S SERVICES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p77/r24", "label_as_printed": "LIBRARY BOOKS/MEDIA", "page": 77, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "5,790", "dollars": 5790, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "5,000", "dollars": 5000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "6,400", "dollars": 6400, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "VETERAN'S SERVICES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "VETERAN'S SERVICES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p77/r25", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 77, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "30,128", "dollars": 30128, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "33,350", "dollars": 33350, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "33,350", "dollars": 33350, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 30128, "sum": 30128 }, { "diff": 0, "printed": 33350, "sum": 33350 }, { "diff": 0, "printed": 33350, "sum": 33350 } ], "state": "exact" }, "department": "VETERAN'S SERVICES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "VETERAN'S SERVICES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p77/r26", "label_as_printed": "Other Expenditures", "page": 77, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p77/r12", "fy2027-approved/p77/r13", "fy2027-approved/p77/r14", "fy2027-approved/p77/r15", "fy2027-approved/p77/r16", "fy2027-approved/p77/r17", "fy2027-approved/p77/r18", "fy2027-approved/p77/r19", "fy2027-approved/p77/r20", "fy2027-approved/p77/r21", "fy2027-approved/p77/r22", "fy2027-approved/p77/r23", "fy2027-approved/p77/r24", "fy2027-approved/p77/r25" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "842,544", "dollars": 842544, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "903,969", "dollars": 903969, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "942,635", "dollars": 942635, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 842544, "sum": 842544 }, { "diff": 0, "printed": 903969, "sum": 903969 }, { "diff": 0, "printed": 942635, "sum": 942635 } ], "state": "exact" }, "department": "VETERAN'S SERVICES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "VETERAN'S SERVICES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p77/r27", "label_as_printed": "Total VETERAN'S SERVICES", "page": 77, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p77/r11", "fy2027-approved/p77/r12", "fy2027-approved/p77/r13", "fy2027-approved/p77/r14", "fy2027-approved/p77/r15", "fy2027-approved/p77/r16", "fy2027-approved/p77/r17", "fy2027-approved/p77/r18", "fy2027-approved/p77/r19", "fy2027-approved/p77/r20", "fy2027-approved/p77/r21", "fy2027-approved/p77/r22", "fy2027-approved/p77/r23", "fy2027-approved/p77/r24", "fy2027-approved/p77/r25" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53160", "book_id": "fy2027-approved", "cells": [ { "as_printed": "55,431", "dollars": 55431, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "80,000", "dollars": 80000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "80,000", "dollars": 80000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "OTHER CHARGES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER CHARGES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p77/r29", "label_as_printed": "CONTRIBUTIONS", "page": 77, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "55020", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,779,461", "dollars": 1779461, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,739,000", "dollars": 1739000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,739,000", "dollars": 1739000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "OTHER CHARGES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER CHARGES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p77/r30", "label_as_printed": "BUILDING & CONTENTS INSURANCE", "page": 77, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "55060", "book_id": "fy2027-approved", "cells": [ { "as_printed": "94,591", "dollars": 94591, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "254,000", "dollars": 254000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "254,000", "dollars": 254000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "OTHER CHARGES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER CHARGES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p77/r31", "label_as_printed": "LIABILITY INSURANCE", "page": 77, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "55130", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "420,000", "dollars": 420000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "420,000", "dollars": 420000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "OTHER CHARGES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER CHARGES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p77/r32", "label_as_printed": "WORKER'S COMPENSATION INS", "page": 77, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "55150", "book_id": "fy2027-approved", "cells": [ { "as_printed": "11,408", "dollars": 11408, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "250,000", "dollars": 250000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "250,000", "dollars": 250000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "OTHER CHARGES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER CHARGES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p77/r33", "label_as_printed": "LIABILITY CLAIMS", "page": 77, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "55990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "2,949", "dollars": 2949, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "40,000", "dollars": 40000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "40,000", "dollars": 40000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "OTHER CHARGES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER CHARGES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p77/r34", "label_as_printed": "OTHER CHARGES", "page": 77, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,943,840", "dollars": 1943840, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,783,000", "dollars": 2783000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "2,783,000", "dollars": 2783000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 1943840, "sum": 1943840 }, { "diff": 0, "printed": 2783000, "sum": 2783000 }, { "diff": 0, "printed": 2783000, "sum": 2783000 } ], "state": "exact" }, "department": "OTHER CHARGES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER CHARGES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p77/r35", "label_as_printed": "Other Expenditures", "page": 77, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p77/r29", "fy2027-approved/p77/r30", "fy2027-approved/p77/r31", "fy2027-approved/p77/r32", "fy2027-approved/p77/r33", "fy2027-approved/p77/r34" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,943,840", "dollars": 1943840, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,783,000", "dollars": 2783000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "2,783,000", "dollars": 2783000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 1943840, "sum": 1943840 }, { "diff": 0, "printed": 2783000, "sum": 2783000 }, { "diff": 0, "printed": 2783000, "sum": 2783000 } ], "state": "exact" }, "department": "OTHER CHARGES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER CHARGES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p77/r36", "label_as_printed": "Total OTHER CHARGES", "page": 77, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p77/r29", "fy2027-approved/p77/r30", "fy2027-approved/p77/r31", "fy2027-approved/p77/r32", "fy2027-approved/p77/r33", "fy2027-approved/p77/r34" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "55100", "book_id": "fy2027-approved", "cells": [ { "as_printed": "2,087,951", "dollars": 2087951, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,000,000", "dollars": 2000000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "2,000,000", "dollars": 2000000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "OTHER CHARGES - TRUSTEE COMMISSION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER CHARGES - TRUSTEE COMMISSION", "heading_from_total": false, "held": null, "id": "fy2027-approved/p77/r38", "label_as_printed": "TRUSTEE'S COMMISSION", "page": 77, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53160", "book_id": "fy2027-approved", "cells": [ { "as_printed": "591,310", "dollars": 591310, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "509,683", "dollars": 509683, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "539,056", "dollars": 539056, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "AIRPORT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AIRPORT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p77/r7", "label_as_printed": "CONTRIBUTIONS", "page": 77, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "591,310", "dollars": 591310, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "509,683", "dollars": 509683, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "539,056", "dollars": 539056, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 591310, "sum": 591310 }, { "diff": 0, "printed": 509683, "sum": 509683 }, { "diff": 0, "printed": 539056, "sum": 539056 } ], "state": "exact" }, "department": "AIRPORT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AIRPORT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p77/r8", "label_as_printed": "Other Expenditures", "page": 77, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p77/r7" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "591,310", "dollars": 591310, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "509,683", "dollars": 509683, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "539,056", "dollars": 539056, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 591310, "sum": 591310 }, { "diff": 0, "printed": 509683, "sum": 509683 }, { "diff": 0, "printed": 539056, "sum": 539056 } ], "state": "exact" }, "department": "AIRPORT", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "AIRPORT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p77/r9", "label_as_printed": "Total AIRPORT", "page": 77, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p77/r7" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53160", "book_id": "fy2027-approved", "cells": [ { "as_printed": "484,948", "dollars": 484948, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "75,000", "dollars": 75000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "275,000", "dollars": 275000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "CONTRIBUTION TO OTHER AGENCIES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CONTRIBUTION TO OTHER AGENCIES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p78/r10", "label_as_printed": "CONTRIBUTIONS", "page": 78, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53200", "book_id": "fy2027-approved", "cells": [ { "as_printed": "81,386", "dollars": 81386, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "69,000", "dollars": 69000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "69,000", "dollars": 69000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "CONTRIBUTION TO OTHER AGENCIES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CONTRIBUTION TO OTHER AGENCIES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p78/r11", "label_as_printed": "DUES & MEMBERSHIPS", "page": 78, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "2,571,747", "dollars": 2571747, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "3,731,500", "dollars": 3731500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "2,931,500", "dollars": 2931500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 1, "printed": 2571747, "sum": 2571746 }, { "diff": 0, "printed": 3731500, "sum": 3731500 }, { "diff": 0, "printed": 2931500, "sum": 2931500 } ], "state": "within_rounding" }, "department": "CONTRIBUTION TO OTHER AGENCIES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CONTRIBUTION TO OTHER AGENCIES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p78/r12", "label_as_printed": "Other Expenditures", "page": 78, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p78/r9", "fy2027-approved/p78/r10", "fy2027-approved/p78/r11" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "2,571,747", "dollars": 2571747, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "3,731,500", "dollars": 3731500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "2,931,500", "dollars": 2931500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 1, "printed": 2571747, "sum": 2571746 }, { "diff": 0, "printed": 3731500, "sum": 3731500 }, { "diff": 0, "printed": 2931500, "sum": 2931500 } ], "state": "within_rounding" }, "department": "CONTRIBUTION TO OTHER AGENCIES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CONTRIBUTION TO OTHER AGENCIES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p78/r13", "label_as_printed": "Total CONTRIBUTION TO OTHER AGENCIES", "page": 78, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p78/r9", "fy2027-approved/p78/r10", "fy2027-approved/p78/r11" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53160", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "46,249", "dollars": 46249, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "CONTRIBUTION TO OTHER AGENCIES - OPIOID - STATE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CONTRIBUTION TO OTHER AGENCIES - OPIOID - STATE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p78/r15", "label_as_printed": "CONTRIBUTIONS", "page": 78, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "46,249", "dollars": 46249, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 46249, "sum": 46249 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "CONTRIBUTION TO OTHER AGENCIES - OPIOID - STATE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CONTRIBUTION TO OTHER AGENCIES - OPIOID - STATE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p78/r16", "label_as_printed": "Other Expenditures", "page": 78, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p78/r15" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "46,249", "dollars": 46249, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 46249, "sum": 46249 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "CONTRIBUTION TO OTHER AGENCIES - OPIOID - STATE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CONTRIBUTION TO OTHER AGENCIES - OPIOID - STATE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p78/r17", "label_as_printed": "Total CONTRIBUTION TO OTHER AGENCIES - OPIOID -", "page": 78, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p78/r15" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "2,945,215", "dollars": 2945215, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "826,000", "dollars": 826000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "897,000", "dollars": 897000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "EMPLOYEE BENEFITS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "EMPLOYEE BENEFITS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p78/r19", "label_as_printed": "Salaries & Benefits", "page": 78, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "2,945,215", "dollars": 2945215, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "826,000", "dollars": 826000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "897,000", "dollars": 897000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 2945215, "sum": 2945215 }, { "diff": 0, "printed": 826000, "sum": 826000 }, { "diff": 0, "printed": 897000, "sum": 897000 } ], "state": "exact" }, "department": "EMPLOYEE BENEFITS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "EMPLOYEE BENEFITS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p78/r20", "label_as_printed": "Total EMPLOYEE BENEFITS", "page": 78, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p78/r19" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53020", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "MISC-CONT RESERVE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "MISC-CONT RESERVE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p78/r22", "label_as_printed": "ADVERTISING", "page": 78, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "MISC-CONT RESERVE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "MISC-CONT RESERVE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p78/r23", "label_as_printed": "TRAVEL", "page": 78, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "8,355", "dollars": 8355, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "10,000", "dollars": 10000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "10,000", "dollars": 10000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "MISC-CONT RESERVE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "MISC-CONT RESERVE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p78/r24", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 78, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "5,455", "dollars": 5455, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,500", "dollars": 1500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,500", "dollars": 1500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "MISC-CONT RESERVE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "MISC-CONT RESERVE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p78/r25", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 78, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "13,810", "dollars": 13810, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "15,000", "dollars": 15000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "15,000", "dollars": 15000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 13810, "sum": 13810 }, { "diff": 0, "printed": 15000, "sum": 15000 }, { "diff": 0, "printed": 15000, "sum": 15000 } ], "state": "exact" }, "department": "MISC-CONT RESERVE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "MISC-CONT RESERVE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p78/r26", "label_as_printed": "Other Expenditures", "page": 78, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p78/r22", "fy2027-approved/p78/r23", "fy2027-approved/p78/r24", "fy2027-approved/p78/r25" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "13,810", "dollars": 13810, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "15,000", "dollars": 15000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "15,000", "dollars": 15000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 13810, "sum": 13810 }, { "diff": 0, "printed": 15000, "sum": 15000 }, { "diff": 0, "printed": 15000, "sum": 15000 } ], "state": "exact" }, "department": "MISC-CONT RESERVE", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "MISC-CONT RESERVE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p78/r27", "label_as_printed": "Total MISC-CONT RESERVE", "page": 78, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p78/r22", "fy2027-approved/p78/r23", "fy2027-approved/p78/r24", "fy2027-approved/p78/r25" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "187,746", "dollars": 187746, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "199,834", "dollars": 199834, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "213,479", "dollars": 213479, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "LITTER & TRASH COLLECTION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "LITTER & TRASH COLLECTION", "heading_from_total": false, "held": null, "id": "fy2027-approved/p78/r29", "label_as_printed": "Salaries & Benefits", "page": 78, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "26,370", "dollars": 26370, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "27,390", "dollars": 27390, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "27,390", "dollars": 27390, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "LITTER & TRASH COLLECTION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "LITTER & TRASH COLLECTION", "heading_from_total": false, "held": null, "id": "fy2027-approved/p78/r30", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 78, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "26,370", "dollars": 26370, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "27,390", "dollars": 27390, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "27,390", "dollars": 27390, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 26370, "sum": 26370 }, { "diff": 0, "printed": 27390, "sum": 27390 }, { "diff": 0, "printed": 27390, "sum": 27390 } ], "state": "exact" }, "department": "LITTER & TRASH COLLECTION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "LITTER & TRASH COLLECTION", "heading_from_total": false, "held": null, "id": "fy2027-approved/p78/r31", "label_as_printed": "Other Expenditures", "page": 78, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p78/r30" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "214,115", "dollars": 214115, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "227,224", "dollars": 227224, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "240,869", "dollars": 240869, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -1, "printed": 214115, "sum": 214116 }, { "diff": 0, "printed": 227224, "sum": 227224 }, { "diff": 0, "printed": 240869, "sum": 240869 } ], "state": "within_rounding" }, "department": "LITTER & TRASH COLLECTION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "LITTER & TRASH COLLECTION", "heading_from_total": false, "held": null, "id": "fy2027-approved/p78/r32", "label_as_printed": "Total LITTER & TRASH COLLECTION", "page": 78, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p78/r29", "fy2027-approved/p78/r30" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "55900", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,903,755", "dollars": 1903755, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "4,132,280", "dollars": 4132280, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "994,440", "dollars": 994440, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "OPERATING TRANSFERS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OPERATING TRANSFERS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p78/r34", "label_as_printed": "TRANSFERS TO OTHER FUNDS", "page": 78, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [ "transfer" ] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,903,755", "dollars": 1903755, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "4,132,280", "dollars": 4132280, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "994,440", "dollars": 994440, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 1903755, "sum": 1903755 }, { "diff": 0, "printed": 4132280, "sum": 4132280 }, { "diff": 0, "printed": 994440, "sum": 994440 } ], "state": "exact" }, "department": "OPERATING TRANSFERS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OPERATING TRANSFERS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p78/r35", "label_as_printed": "Other Expenditures", "page": 78, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p78/r34" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [ "transfer" ] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,903,755", "dollars": 1903755, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "4,132,280", "dollars": 4132280, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "994,440", "dollars": 994440, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 1903755, "sum": 1903755 }, { "diff": 0, "printed": 4132280, "sum": 4132280 }, { "diff": 0, "printed": 994440, "sum": 994440 } ], "state": "exact" }, "department": "OPERATING TRANSFERS", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OPERATING TRANSFERS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p78/r36", "label_as_printed": "Total OPERATING TRANSFERS", "page": 78, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p78/r34" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [ "transfer" ] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "144,445,545", "dollars": 144445545, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "171,769,968", "dollars": 171769968, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "169,501,833", "dollars": 169501833, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -20, "printed": 144445545, "sum": 144445565 }, { "diff": 1, "printed": 171769968, "sum": 171769967 }, { "diff": 0, "printed": 169501833, "sum": 169501833 } ], "state": "within_rounding" }, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": null, "heading_from_total": false, "held": null, "id": "fy2027-approved/p78/r37", "label_as_printed": "Total Expenditures COUNTY GENERAL FUND 101", "page": 78, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p36/r8", "fy2027-approved/p36/r9", "fy2027-approved/p36/r10", "fy2027-approved/p36/r11", "fy2027-approved/p36/r12", "fy2027-approved/p36/r13", "fy2027-approved/p36/r14", "fy2027-approved/p36/r15", "fy2027-approved/p36/r16", "fy2027-approved/p36/r17", "fy2027-approved/p36/r21", "fy2027-approved/p36/r24", "fy2027-approved/p36/r25", "fy2027-approved/p36/r29", "fy2027-approved/p36/r32", "fy2027-approved/p36/r33", "fy2027-approved/p36/r34", "fy2027-approved/p36/r35", "fy2027-approved/p36/r36", "fy2027-approved/p36/r37", "fy2027-approved/p36/r38", "fy2027-approved/p37/r6", "fy2027-approved/p37/r7", "fy2027-approved/p37/r8", "fy2027-approved/p37/r9", "fy2027-approved/p37/r10", "fy2027-approved/p37/r11", "fy2027-approved/p37/r12", "fy2027-approved/p37/r13", "fy2027-approved/p37/r14", "fy2027-approved/p37/r15", "fy2027-approved/p37/r16", "fy2027-approved/p37/r18", "fy2027-approved/p37/r19", "fy2027-approved/p37/r23", "fy2027-approved/p37/r24", "fy2027-approved/p37/r25", "fy2027-approved/p37/r26", "fy2027-approved/p37/r27", "fy2027-approved/p37/r28", "fy2027-approved/p37/r29", "fy2027-approved/p37/r30", "fy2027-approved/p37/r31", "fy2027-approved/p37/r32", "fy2027-approved/p37/r33", "fy2027-approved/p37/r34", "fy2027-approved/p37/r35", "fy2027-approved/p37/r36", "fy2027-approved/p37/r37", "fy2027-approved/p37/r38", "fy2027-approved/p38/r7", "fy2027-approved/p38/r8", "fy2027-approved/p38/r12", "fy2027-approved/p38/r16", "fy2027-approved/p38/r20", "fy2027-approved/p38/r21", "fy2027-approved/p38/r22", "fy2027-approved/p38/r23", "fy2027-approved/p38/r24", "fy2027-approved/p38/r25", "fy2027-approved/p38/r26", "fy2027-approved/p38/r27", "fy2027-approved/p38/r28", "fy2027-approved/p38/r29", "fy2027-approved/p38/r30", "fy2027-approved/p38/r31", "fy2027-approved/p38/r32", "fy2027-approved/p38/r33", "fy2027-approved/p38/r35", "fy2027-approved/p39/r7", "fy2027-approved/p39/r8", "fy2027-approved/p39/r9", "fy2027-approved/p39/r10", "fy2027-approved/p39/r11", "fy2027-approved/p39/r12", "fy2027-approved/p39/r13", "fy2027-approved/p39/r14", "fy2027-approved/p39/r15", "fy2027-approved/p39/r16", "fy2027-approved/p39/r17", "fy2027-approved/p39/r18", "fy2027-approved/p39/r20", "fy2027-approved/p39/r21", "fy2027-approved/p39/r25", "fy2027-approved/p39/r29", "fy2027-approved/p39/r30", "fy2027-approved/p39/r31", "fy2027-approved/p39/r32", "fy2027-approved/p39/r33", "fy2027-approved/p39/r34", "fy2027-approved/p39/r35", "fy2027-approved/p39/r36", "fy2027-approved/p39/r37", "fy2027-approved/p39/r38", "fy2027-approved/p40/r6", "fy2027-approved/p40/r7", "fy2027-approved/p40/r8", "fy2027-approved/p40/r10", "fy2027-approved/p40/r11", "fy2027-approved/p40/r15", "fy2027-approved/p40/r16", "fy2027-approved/p40/r17", "fy2027-approved/p40/r18", "fy2027-approved/p40/r19", "fy2027-approved/p40/r20", "fy2027-approved/p40/r21", "fy2027-approved/p40/r22", "fy2027-approved/p40/r23", "fy2027-approved/p40/r24", "fy2027-approved/p40/r25", "fy2027-approved/p40/r26", "fy2027-approved/p40/r27", "fy2027-approved/p40/r28", "fy2027-approved/p40/r29", "fy2027-approved/p40/r30", "fy2027-approved/p40/r31", "fy2027-approved/p40/r33", "fy2027-approved/p40/r34", "fy2027-approved/p40/r35", "fy2027-approved/p41/r7", "fy2027-approved/p41/r9", "fy2027-approved/p41/r13", "fy2027-approved/p41/r14", "fy2027-approved/p41/r15", "fy2027-approved/p41/r16", "fy2027-approved/p41/r17", "fy2027-approved/p41/r18", "fy2027-approved/p41/r19", "fy2027-approved/p41/r20", "fy2027-approved/p41/r21", "fy2027-approved/p41/r22", "fy2027-approved/p41/r23", "fy2027-approved/p41/r24", "fy2027-approved/p41/r25", "fy2027-approved/p41/r26", "fy2027-approved/p41/r27", "fy2027-approved/p41/r28", "fy2027-approved/p41/r29", "fy2027-approved/p41/r30", "fy2027-approved/p41/r31", "fy2027-approved/p41/r32", "fy2027-approved/p41/r34", "fy2027-approved/p41/r35", "fy2027-approved/p42/r7", "fy2027-approved/p42/r8", "fy2027-approved/p42/r9", "fy2027-approved/p42/r10", "fy2027-approved/p42/r11", "fy2027-approved/p42/r12", "fy2027-approved/p42/r13", "fy2027-approved/p42/r14", "fy2027-approved/p42/r15", "fy2027-approved/p42/r16", "fy2027-approved/p42/r20", "fy2027-approved/p42/r21", "fy2027-approved/p42/r22", "fy2027-approved/p42/r23", "fy2027-approved/p42/r24", "fy2027-approved/p42/r25", "fy2027-approved/p42/r29", "fy2027-approved/p42/r30", "fy2027-approved/p42/r31", "fy2027-approved/p42/r32", "fy2027-approved/p42/r33", "fy2027-approved/p42/r34", "fy2027-approved/p42/r35", "fy2027-approved/p42/r36", "fy2027-approved/p42/r37", "fy2027-approved/p42/r38", "fy2027-approved/p43/r6", "fy2027-approved/p43/r7", "fy2027-approved/p43/r8", "fy2027-approved/p43/r9", "fy2027-approved/p43/r10", "fy2027-approved/p43/r11", "fy2027-approved/p43/r12", "fy2027-approved/p43/r13", "fy2027-approved/p43/r14", "fy2027-approved/p43/r15", "fy2027-approved/p43/r16", "fy2027-approved/p43/r17", "fy2027-approved/p43/r18", "fy2027-approved/p43/r19", "fy2027-approved/p43/r20", "fy2027-approved/p43/r22", "fy2027-approved/p43/r23", "fy2027-approved/p43/r24", "fy2027-approved/p43/r25", "fy2027-approved/p43/r29", "fy2027-approved/p43/r33", "fy2027-approved/p43/r34", "fy2027-approved/p43/r35", "fy2027-approved/p43/r36", "fy2027-approved/p43/r37", "fy2027-approved/p43/r38", "fy2027-approved/p44/r7", "fy2027-approved/p44/r8", "fy2027-approved/p44/r9", "fy2027-approved/p44/r13", "fy2027-approved/p44/r14", "fy2027-approved/p44/r15", "fy2027-approved/p44/r16", "fy2027-approved/p44/r17", "fy2027-approved/p44/r18", "fy2027-approved/p44/r19", "fy2027-approved/p44/r23", "fy2027-approved/p44/r27", "fy2027-approved/p44/r31", "fy2027-approved/p44/r35", "fy2027-approved/p44/r36", "fy2027-approved/p44/r37", "fy2027-approved/p44/r38", "fy2027-approved/p45/r6", "fy2027-approved/p45/r7", "fy2027-approved/p45/r8", "fy2027-approved/p45/r9", "fy2027-approved/p45/r10", "fy2027-approved/p45/r11", "fy2027-approved/p45/r12", "fy2027-approved/p45/r13", "fy2027-approved/p45/r17", "fy2027-approved/p45/r18", "fy2027-approved/p45/r19", "fy2027-approved/p45/r20", "fy2027-approved/p45/r21", "fy2027-approved/p45/r22", "fy2027-approved/p45/r23", "fy2027-approved/p45/r24", "fy2027-approved/p45/r25", "fy2027-approved/p45/r26", "fy2027-approved/p45/r27", "fy2027-approved/p45/r28", "fy2027-approved/p45/r29", "fy2027-approved/p45/r30", "fy2027-approved/p45/r34", "fy2027-approved/p45/r35", "fy2027-approved/p45/r36", "fy2027-approved/p45/r37", "fy2027-approved/p45/r38", "fy2027-approved/p46/r6", "fy2027-approved/p46/r10", "fy2027-approved/p46/r11", "fy2027-approved/p46/r12", "fy2027-approved/p46/r13", "fy2027-approved/p46/r14", "fy2027-approved/p46/r15", "fy2027-approved/p46/r16", "fy2027-approved/p46/r17", "fy2027-approved/p46/r18", "fy2027-approved/p46/r19", "fy2027-approved/p46/r20", "fy2027-approved/p46/r21", "fy2027-approved/p46/r22", "fy2027-approved/p46/r23", "fy2027-approved/p46/r27", "fy2027-approved/p46/r28", "fy2027-approved/p46/r29", "fy2027-approved/p46/r30", "fy2027-approved/p46/r31", "fy2027-approved/p46/r32", "fy2027-approved/p46/r33", "fy2027-approved/p46/r34", "fy2027-approved/p46/r35", "fy2027-approved/p46/r36", "fy2027-approved/p46/r37", "fy2027-approved/p46/r38", "fy2027-approved/p47/r6", "fy2027-approved/p47/r7", "fy2027-approved/p47/r8", "fy2027-approved/p47/r9", "fy2027-approved/p47/r10", "fy2027-approved/p47/r11", "fy2027-approved/p47/r12", "fy2027-approved/p47/r14", "fy2027-approved/p47/r18", "fy2027-approved/p47/r19", "fy2027-approved/p47/r20", "fy2027-approved/p47/r21", "fy2027-approved/p47/r22", "fy2027-approved/p47/r23", "fy2027-approved/p47/r24", "fy2027-approved/p47/r25", "fy2027-approved/p47/r26", "fy2027-approved/p47/r27", "fy2027-approved/p47/r28", "fy2027-approved/p47/r29", "fy2027-approved/p47/r30", "fy2027-approved/p47/r31", "fy2027-approved/p47/r32", "fy2027-approved/p47/r33", "fy2027-approved/p47/r35", "fy2027-approved/p48/r7", "fy2027-approved/p48/r8", "fy2027-approved/p48/r9", "fy2027-approved/p48/r10", "fy2027-approved/p48/r11", "fy2027-approved/p48/r12", "fy2027-approved/p48/r13", "fy2027-approved/p48/r14", "fy2027-approved/p48/r15", "fy2027-approved/p48/r16", "fy2027-approved/p48/r17", "fy2027-approved/p48/r18", "fy2027-approved/p48/r20", "fy2027-approved/p48/r21", "fy2027-approved/p48/r25", "fy2027-approved/p48/r26", "fy2027-approved/p48/r27", "fy2027-approved/p48/r28", "fy2027-approved/p48/r29", "fy2027-approved/p48/r30", "fy2027-approved/p48/r31", "fy2027-approved/p48/r32", "fy2027-approved/p48/r33", "fy2027-approved/p48/r34", "fy2027-approved/p48/r35", "fy2027-approved/p48/r36", "fy2027-approved/p48/r37", "fy2027-approved/p48/r38", "fy2027-approved/p49/r6", "fy2027-approved/p49/r7", "fy2027-approved/p49/r8", "fy2027-approved/p49/r9", "fy2027-approved/p49/r11", "fy2027-approved/p49/r12", "fy2027-approved/p49/r16", "fy2027-approved/p49/r17", "fy2027-approved/p49/r19", "fy2027-approved/p49/r23", "fy2027-approved/p49/r24", "fy2027-approved/p49/r25", "fy2027-approved/p49/r29", "fy2027-approved/p49/r30", "fy2027-approved/p49/r31", "fy2027-approved/p49/r32", "fy2027-approved/p49/r33", "fy2027-approved/p49/r34", "fy2027-approved/p49/r35", "fy2027-approved/p49/r36", "fy2027-approved/p49/r37", "fy2027-approved/p49/r38", "fy2027-approved/p50/r6", "fy2027-approved/p50/r7", "fy2027-approved/p50/r8", "fy2027-approved/p50/r9", "fy2027-approved/p50/r10", "fy2027-approved/p50/r11", "fy2027-approved/p50/r12", "fy2027-approved/p50/r13", "fy2027-approved/p50/r14", "fy2027-approved/p50/r15", "fy2027-approved/p50/r16", "fy2027-approved/p50/r18", "fy2027-approved/p50/r19", "fy2027-approved/p50/r20", "fy2027-approved/p50/r21", "fy2027-approved/p50/r22", "fy2027-approved/p50/r26", "fy2027-approved/p50/r27", "fy2027-approved/p50/r28", "fy2027-approved/p50/r29", "fy2027-approved/p50/r33", "fy2027-approved/p50/r34", "fy2027-approved/p50/r35", "fy2027-approved/p50/r36", "fy2027-approved/p50/r37", "fy2027-approved/p50/r38", "fy2027-approved/p51/r6", "fy2027-approved/p51/r7", "fy2027-approved/p51/r8", "fy2027-approved/p51/r9", "fy2027-approved/p51/r10", "fy2027-approved/p51/r11", "fy2027-approved/p51/r13", "fy2027-approved/p51/r17", "fy2027-approved/p51/r18", "fy2027-approved/p51/r19", "fy2027-approved/p51/r20", "fy2027-approved/p51/r21", "fy2027-approved/p51/r22", "fy2027-approved/p51/r23", "fy2027-approved/p51/r24", "fy2027-approved/p51/r25", "fy2027-approved/p51/r29", "fy2027-approved/p51/r33", "fy2027-approved/p51/r34", "fy2027-approved/p51/r35", "fy2027-approved/p51/r36", "fy2027-approved/p51/r37", "fy2027-approved/p51/r38", "fy2027-approved/p52/r6", "fy2027-approved/p52/r7", "fy2027-approved/p52/r8", "fy2027-approved/p52/r9", "fy2027-approved/p52/r10", "fy2027-approved/p52/r14", "fy2027-approved/p52/r15", "fy2027-approved/p52/r16", "fy2027-approved/p52/r17", "fy2027-approved/p52/r18", "fy2027-approved/p52/r19", "fy2027-approved/p52/r20", "fy2027-approved/p52/r21", "fy2027-approved/p52/r22", "fy2027-approved/p52/r23", "fy2027-approved/p52/r24", "fy2027-approved/p52/r25", "fy2027-approved/p52/r26", "fy2027-approved/p52/r27", "fy2027-approved/p52/r28", "fy2027-approved/p52/r29", "fy2027-approved/p52/r31", "fy2027-approved/p52/r35", "fy2027-approved/p52/r36", "fy2027-approved/p52/r37", "fy2027-approved/p52/r38", "fy2027-approved/p53/r6", "fy2027-approved/p53/r7", "fy2027-approved/p53/r8", "fy2027-approved/p53/r9", "fy2027-approved/p53/r10", "fy2027-approved/p53/r11", "fy2027-approved/p53/r15", "fy2027-approved/p53/r16", "fy2027-approved/p53/r17", "fy2027-approved/p53/r18", "fy2027-approved/p53/r22", "fy2027-approved/p53/r23", "fy2027-approved/p53/r24", "fy2027-approved/p53/r25", "fy2027-approved/p53/r26", "fy2027-approved/p53/r27", "fy2027-approved/p53/r28", "fy2027-approved/p53/r29", "fy2027-approved/p53/r30", "fy2027-approved/p53/r31", "fy2027-approved/p53/r32", "fy2027-approved/p53/r34", "fy2027-approved/p53/r38", "fy2027-approved/p54/r6", "fy2027-approved/p54/r7", "fy2027-approved/p54/r8", "fy2027-approved/p54/r9", "fy2027-approved/p54/r10", "fy2027-approved/p54/r14", "fy2027-approved/p54/r15", "fy2027-approved/p54/r16", "fy2027-approved/p54/r17", "fy2027-approved/p54/r21", "fy2027-approved/p54/r22", "fy2027-approved/p54/r23", "fy2027-approved/p54/r24", "fy2027-approved/p54/r25", "fy2027-approved/p54/r26", "fy2027-approved/p54/r27", "fy2027-approved/p54/r31", "fy2027-approved/p54/r32", "fy2027-approved/p54/r36", "fy2027-approved/p54/r37", "fy2027-approved/p54/r38", "fy2027-approved/p55/r6", "fy2027-approved/p55/r7", "fy2027-approved/p55/r8", "fy2027-approved/p55/r9", "fy2027-approved/p55/r10", "fy2027-approved/p55/r11", "fy2027-approved/p55/r15", "fy2027-approved/p55/r16", "fy2027-approved/p55/r17", "fy2027-approved/p55/r18", "fy2027-approved/p55/r19", "fy2027-approved/p55/r20", "fy2027-approved/p55/r21", "fy2027-approved/p55/r22", "fy2027-approved/p55/r23", "fy2027-approved/p55/r24", "fy2027-approved/p55/r25", "fy2027-approved/p55/r29", "fy2027-approved/p55/r30", "fy2027-approved/p55/r31", "fy2027-approved/p55/r32", "fy2027-approved/p55/r33", "fy2027-approved/p55/r34", "fy2027-approved/p55/r35", "fy2027-approved/p55/r36", "fy2027-approved/p55/r37", "fy2027-approved/p56/r9", "fy2027-approved/p56/r13", "fy2027-approved/p56/r14", "fy2027-approved/p56/r15", "fy2027-approved/p56/r16", "fy2027-approved/p56/r17", "fy2027-approved/p56/r18", "fy2027-approved/p56/r19", "fy2027-approved/p56/r20", "fy2027-approved/p56/r21", "fy2027-approved/p56/r23", "fy2027-approved/p56/r27", "fy2027-approved/p56/r28", "fy2027-approved/p56/r29", "fy2027-approved/p56/r30", "fy2027-approved/p56/r31", "fy2027-approved/p56/r32", "fy2027-approved/p56/r33", "fy2027-approved/p56/r34", "fy2027-approved/p56/r35", "fy2027-approved/p56/r36", "fy2027-approved/p56/r37", "fy2027-approved/p56/r38", "fy2027-approved/p57/r6", "fy2027-approved/p57/r7", "fy2027-approved/p57/r8", "fy2027-approved/p57/r12", "fy2027-approved/p57/r13", "fy2027-approved/p57/r14", "fy2027-approved/p57/r15", "fy2027-approved/p57/r16", "fy2027-approved/p57/r20", "fy2027-approved/p57/r21", "fy2027-approved/p57/r22", "fy2027-approved/p57/r23", "fy2027-approved/p57/r24", "fy2027-approved/p57/r25", "fy2027-approved/p57/r26", "fy2027-approved/p57/r27", "fy2027-approved/p57/r28", "fy2027-approved/p57/r29", "fy2027-approved/p57/r30", "fy2027-approved/p57/r31", "fy2027-approved/p57/r32", "fy2027-approved/p57/r33", "fy2027-approved/p57/r34", "fy2027-approved/p57/r35", "fy2027-approved/p57/r36", "fy2027-approved/p57/r37", "fy2027-approved/p57/r38", "fy2027-approved/p58/r6", "fy2027-approved/p58/r7", "fy2027-approved/p58/r8", "fy2027-approved/p58/r9", "fy2027-approved/p58/r10", "fy2027-approved/p58/r11", "fy2027-approved/p58/r12", "fy2027-approved/p58/r13", "fy2027-approved/p58/r14", "fy2027-approved/p58/r15", "fy2027-approved/p58/r16", "fy2027-approved/p58/r17", "fy2027-approved/p58/r18", "fy2027-approved/p58/r19", "fy2027-approved/p58/r20", "fy2027-approved/p58/r21", "fy2027-approved/p58/r22", "fy2027-approved/p58/r24", "fy2027-approved/p58/r25", "fy2027-approved/p58/r26", "fy2027-approved/p58/r27", "fy2027-approved/p58/r28", "fy2027-approved/p58/r32", "fy2027-approved/p58/r35", "fy2027-approved/p58/r36", "fy2027-approved/p58/r37", "fy2027-approved/p59/r9", "fy2027-approved/p59/r13", "fy2027-approved/p59/r17", "fy2027-approved/p59/r18", "fy2027-approved/p59/r20", "fy2027-approved/p59/r24", "fy2027-approved/p59/r25", "fy2027-approved/p59/r27", "fy2027-approved/p59/r31", "fy2027-approved/p59/r35", "fy2027-approved/p59/r36", "fy2027-approved/p59/r37", "fy2027-approved/p60/r6", "fy2027-approved/p60/r10", "fy2027-approved/p60/r14", "fy2027-approved/p60/r15", "fy2027-approved/p60/r16", "fy2027-approved/p60/r17", "fy2027-approved/p60/r18", "fy2027-approved/p60/r19", "fy2027-approved/p60/r20", "fy2027-approved/p60/r21", "fy2027-approved/p60/r22", "fy2027-approved/p60/r23", "fy2027-approved/p60/r24", "fy2027-approved/p60/r25", "fy2027-approved/p60/r26", "fy2027-approved/p60/r27", "fy2027-approved/p60/r28", "fy2027-approved/p60/r29", "fy2027-approved/p60/r30", "fy2027-approved/p60/r32", "fy2027-approved/p60/r36", "fy2027-approved/p61/r7", "fy2027-approved/p61/r8", "fy2027-approved/p61/r9", "fy2027-approved/p61/r10", "fy2027-approved/p61/r11", "fy2027-approved/p61/r12", "fy2027-approved/p61/r13", "fy2027-approved/p61/r14", "fy2027-approved/p61/r15", "fy2027-approved/p61/r16", "fy2027-approved/p61/r18", "fy2027-approved/p61/r22", "fy2027-approved/p61/r23", "fy2027-approved/p61/r24", "fy2027-approved/p61/r25", "fy2027-approved/p61/r26", "fy2027-approved/p61/r27", "fy2027-approved/p61/r28", "fy2027-approved/p61/r29", "fy2027-approved/p61/r31", "fy2027-approved/p61/r35", "fy2027-approved/p61/r36", "fy2027-approved/p61/r37", "fy2027-approved/p61/r38", "fy2027-approved/p62/r6", "fy2027-approved/p62/r7", "fy2027-approved/p62/r9", "fy2027-approved/p62/r13", "fy2027-approved/p62/r14", "fy2027-approved/p62/r15", "fy2027-approved/p62/r16", "fy2027-approved/p62/r17", "fy2027-approved/p62/r18", "fy2027-approved/p62/r19", "fy2027-approved/p62/r20", "fy2027-approved/p62/r21", "fy2027-approved/p62/r22", "fy2027-approved/p62/r23", "fy2027-approved/p62/r24", "fy2027-approved/p62/r25", "fy2027-approved/p62/r26", "fy2027-approved/p62/r27", "fy2027-approved/p62/r28", "fy2027-approved/p62/r29", "fy2027-approved/p62/r30", "fy2027-approved/p62/r31", "fy2027-approved/p62/r32", "fy2027-approved/p62/r33", "fy2027-approved/p62/r34", "fy2027-approved/p62/r35", "fy2027-approved/p62/r36", "fy2027-approved/p62/r37", "fy2027-approved/p62/r38", "fy2027-approved/p63/r6", "fy2027-approved/p63/r7", "fy2027-approved/p63/r8", "fy2027-approved/p63/r9", "fy2027-approved/p63/r10", "fy2027-approved/p63/r11", "fy2027-approved/p63/r12", "fy2027-approved/p63/r13", "fy2027-approved/p63/r15", "fy2027-approved/p63/r19", "fy2027-approved/p63/r23", "fy2027-approved/p63/r27", "fy2027-approved/p63/r31", "fy2027-approved/p63/r35", "fy2027-approved/p64/r7", "fy2027-approved/p64/r8", "fy2027-approved/p64/r12", "fy2027-approved/p64/r16", "fy2027-approved/p64/r17", "fy2027-approved/p64/r18", "fy2027-approved/p64/r19", "fy2027-approved/p64/r20", "fy2027-approved/p64/r21", "fy2027-approved/p64/r22", "fy2027-approved/p64/r23", "fy2027-approved/p64/r24", "fy2027-approved/p64/r25", "fy2027-approved/p64/r26", "fy2027-approved/p64/r27", "fy2027-approved/p64/r28", "fy2027-approved/p64/r29", "fy2027-approved/p64/r30", "fy2027-approved/p64/r31", "fy2027-approved/p64/r32", "fy2027-approved/p64/r33", "fy2027-approved/p64/r34", "fy2027-approved/p64/r35", "fy2027-approved/p64/r36", "fy2027-approved/p65/r7", "fy2027-approved/p65/r8", "fy2027-approved/p65/r9", "fy2027-approved/p65/r10", "fy2027-approved/p65/r11", "fy2027-approved/p65/r12", "fy2027-approved/p65/r13", "fy2027-approved/p65/r14", "fy2027-approved/p65/r15", "fy2027-approved/p65/r16", "fy2027-approved/p65/r17", "fy2027-approved/p65/r18", "fy2027-approved/p65/r19", "fy2027-approved/p65/r20", "fy2027-approved/p65/r21", "fy2027-approved/p65/r22", "fy2027-approved/p65/r23", "fy2027-approved/p65/r27", "fy2027-approved/p65/r28", "fy2027-approved/p65/r29", "fy2027-approved/p65/r30", "fy2027-approved/p65/r31", "fy2027-approved/p65/r32", "fy2027-approved/p65/r33", "fy2027-approved/p65/r34", "fy2027-approved/p65/r38", "fy2027-approved/p66/r6", "fy2027-approved/p66/r7", "fy2027-approved/p66/r8", "fy2027-approved/p66/r9", "fy2027-approved/p66/r10", "fy2027-approved/p66/r14", "fy2027-approved/p66/r15", "fy2027-approved/p66/r16", "fy2027-approved/p66/r20", "fy2027-approved/p66/r21", "fy2027-approved/p66/r25", "fy2027-approved/p66/r29", "fy2027-approved/p66/r30", "fy2027-approved/p66/r31", "fy2027-approved/p66/r35", "fy2027-approved/p66/r36", "fy2027-approved/p66/r37", "fy2027-approved/p66/r38", "fy2027-approved/p67/r6", "fy2027-approved/p67/r7", "fy2027-approved/p67/r8", "fy2027-approved/p67/r9", "fy2027-approved/p67/r10", "fy2027-approved/p67/r11", "fy2027-approved/p67/r12", "fy2027-approved/p67/r13", "fy2027-approved/p67/r14", "fy2027-approved/p67/r15", "fy2027-approved/p67/r16", "fy2027-approved/p67/r17", "fy2027-approved/p67/r18", "fy2027-approved/p67/r19", "fy2027-approved/p67/r20", "fy2027-approved/p67/r21", "fy2027-approved/p67/r22", "fy2027-approved/p67/r23", "fy2027-approved/p67/r24", "fy2027-approved/p67/r25", "fy2027-approved/p67/r26", "fy2027-approved/p67/r27", "fy2027-approved/p67/r29", "fy2027-approved/p67/r30", "fy2027-approved/p67/r31", "fy2027-approved/p67/r32", "fy2027-approved/p67/r33", "fy2027-approved/p67/r37", "fy2027-approved/p67/r38", "fy2027-approved/p68/r9", "fy2027-approved/p68/r13", "fy2027-approved/p68/r17", "fy2027-approved/p68/r18", "fy2027-approved/p68/r19", "fy2027-approved/p68/r20", "fy2027-approved/p68/r21", "fy2027-approved/p68/r22", "fy2027-approved/p68/r23", "fy2027-approved/p68/r24", "fy2027-approved/p68/r25", "fy2027-approved/p68/r26", "fy2027-approved/p68/r27", "fy2027-approved/p68/r28", "fy2027-approved/p68/r29", "fy2027-approved/p68/r30", "fy2027-approved/p68/r31", "fy2027-approved/p68/r33", "fy2027-approved/p68/r36", "fy2027-approved/p68/r37", "fy2027-approved/p69/r7", "fy2027-approved/p69/r11", "fy2027-approved/p69/r12", "fy2027-approved/p69/r16", "fy2027-approved/p69/r17", "fy2027-approved/p69/r21", "fy2027-approved/p69/r22", "fy2027-approved/p69/r26", "fy2027-approved/p69/r27", "fy2027-approved/p69/r28", "fy2027-approved/p69/r29", "fy2027-approved/p69/r30", "fy2027-approved/p69/r31", "fy2027-approved/p69/r32", "fy2027-approved/p69/r33", "fy2027-approved/p69/r34", "fy2027-approved/p69/r35", "fy2027-approved/p69/r36", "fy2027-approved/p69/r37", "fy2027-approved/p69/r38", "fy2027-approved/p70/r6", "fy2027-approved/p70/r7", "fy2027-approved/p70/r8", "fy2027-approved/p70/r9", "fy2027-approved/p70/r13", "fy2027-approved/p70/r14", "fy2027-approved/p70/r15", "fy2027-approved/p70/r16", "fy2027-approved/p70/r17", "fy2027-approved/p70/r18", "fy2027-approved/p70/r19", "fy2027-approved/p70/r20", "fy2027-approved/p70/r21", "fy2027-approved/p70/r22", "fy2027-approved/p70/r23", "fy2027-approved/p70/r24", "fy2027-approved/p70/r25", "fy2027-approved/p70/r26", "fy2027-approved/p70/r27", "fy2027-approved/p70/r28", "fy2027-approved/p70/r29", "fy2027-approved/p70/r30", "fy2027-approved/p70/r31", "fy2027-approved/p70/r33", "fy2027-approved/p70/r34", "fy2027-approved/p70/r38", "fy2027-approved/p71/r9", "fy2027-approved/p71/r10", "fy2027-approved/p71/r11", "fy2027-approved/p71/r12", "fy2027-approved/p71/r14", "fy2027-approved/p71/r18", "fy2027-approved/p71/r19", "fy2027-approved/p71/r20", "fy2027-approved/p71/r21", "fy2027-approved/p71/r22", "fy2027-approved/p71/r23", "fy2027-approved/p71/r24", "fy2027-approved/p71/r25", "fy2027-approved/p71/r26", "fy2027-approved/p71/r27", "fy2027-approved/p71/r28", "fy2027-approved/p71/r29", "fy2027-approved/p71/r30", "fy2027-approved/p71/r31", "fy2027-approved/p71/r32", "fy2027-approved/p71/r33", "fy2027-approved/p71/r34", "fy2027-approved/p71/r35", "fy2027-approved/p71/r36", "fy2027-approved/p71/r37", "fy2027-approved/p71/r38", "fy2027-approved/p72/r6", "fy2027-approved/p72/r7", "fy2027-approved/p72/r8", "fy2027-approved/p72/r9", "fy2027-approved/p72/r10", "fy2027-approved/p72/r11", "fy2027-approved/p72/r12", "fy2027-approved/p72/r13", "fy2027-approved/p72/r14", "fy2027-approved/p72/r15", "fy2027-approved/p72/r16", "fy2027-approved/p72/r17", "fy2027-approved/p72/r18", "fy2027-approved/p72/r19", "fy2027-approved/p72/r20", "fy2027-approved/p72/r21", "fy2027-approved/p72/r22", "fy2027-approved/p72/r23", "fy2027-approved/p72/r24", "fy2027-approved/p72/r25", "fy2027-approved/p72/r27", "fy2027-approved/p72/r28", "fy2027-approved/p72/r29", "fy2027-approved/p72/r30", "fy2027-approved/p72/r31", "fy2027-approved/p72/r32", "fy2027-approved/p72/r36", "fy2027-approved/p73/r7", "fy2027-approved/p73/r11", "fy2027-approved/p73/r15", "fy2027-approved/p73/r19", "fy2027-approved/p73/r22", "fy2027-approved/p73/r23", "fy2027-approved/p73/r24", "fy2027-approved/p73/r25", "fy2027-approved/p73/r26", "fy2027-approved/p73/r27", "fy2027-approved/p73/r28", "fy2027-approved/p73/r29", "fy2027-approved/p73/r33", "fy2027-approved/p74/r7", "fy2027-approved/p74/r11", "fy2027-approved/p74/r12", "fy2027-approved/p74/r13", "fy2027-approved/p74/r17", "fy2027-approved/p74/r21", "fy2027-approved/p74/r22", "fy2027-approved/p74/r23", "fy2027-approved/p74/r24", "fy2027-approved/p74/r25", "fy2027-approved/p74/r26", "fy2027-approved/p74/r27", "fy2027-approved/p74/r28", "fy2027-approved/p74/r29", "fy2027-approved/p74/r30", "fy2027-approved/p74/r31", "fy2027-approved/p74/r32", "fy2027-approved/p74/r33", "fy2027-approved/p74/r34", "fy2027-approved/p74/r35", "fy2027-approved/p74/r36", "fy2027-approved/p74/r37", "fy2027-approved/p74/r38", "fy2027-approved/p75/r6", "fy2027-approved/p75/r7", "fy2027-approved/p75/r8", "fy2027-approved/p75/r9", "fy2027-approved/p75/r10", "fy2027-approved/p75/r11", "fy2027-approved/p75/r13", "fy2027-approved/p75/r14", "fy2027-approved/p75/r15", "fy2027-approved/p75/r16", "fy2027-approved/p75/r20", "fy2027-approved/p75/r24", "fy2027-approved/p75/r25", "fy2027-approved/p75/r26", "fy2027-approved/p75/r27", "fy2027-approved/p75/r28", "fy2027-approved/p75/r32", "fy2027-approved/p75/r33", "fy2027-approved/p75/r34", "fy2027-approved/p75/r35", "fy2027-approved/p75/r36", "fy2027-approved/p75/r37", "fy2027-approved/p75/r38", "fy2027-approved/p76/r6", "fy2027-approved/p76/r7", "fy2027-approved/p76/r11", "fy2027-approved/p76/r15", "fy2027-approved/p76/r16", "fy2027-approved/p76/r17", "fy2027-approved/p76/r18", "fy2027-approved/p76/r19", "fy2027-approved/p76/r23", "fy2027-approved/p76/r27", "fy2027-approved/p76/r31", "fy2027-approved/p76/r35", "fy2027-approved/p76/r36", "fy2027-approved/p77/r7", "fy2027-approved/p77/r11", "fy2027-approved/p77/r12", "fy2027-approved/p77/r13", "fy2027-approved/p77/r14", "fy2027-approved/p77/r15", "fy2027-approved/p77/r16", "fy2027-approved/p77/r17", "fy2027-approved/p77/r18", "fy2027-approved/p77/r19", "fy2027-approved/p77/r20", "fy2027-approved/p77/r21", "fy2027-approved/p77/r22", "fy2027-approved/p77/r23", "fy2027-approved/p77/r24", "fy2027-approved/p77/r25", "fy2027-approved/p77/r29", "fy2027-approved/p77/r30", "fy2027-approved/p77/r31", "fy2027-approved/p77/r32", "fy2027-approved/p77/r33", "fy2027-approved/p77/r34", "fy2027-approved/p77/r38", "fy2027-approved/p78/r9", "fy2027-approved/p78/r10", "fy2027-approved/p78/r11", "fy2027-approved/p78/r15", "fy2027-approved/p78/r19", "fy2027-approved/p78/r22", "fy2027-approved/p78/r23", "fy2027-approved/p78/r24", "fy2027-approved/p78/r25", "fy2027-approved/p78/r29", "fy2027-approved/p78/r30", "fy2027-approved/p78/r34" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "2,087,951", "dollars": 2087951, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,000,000", "dollars": 2000000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "2,000,000", "dollars": 2000000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 2087951, "sum": 2087951 }, { "diff": 0, "printed": 2000000, "sum": 2000000 }, { "diff": 0, "printed": 2000000, "sum": 2000000 } ], "state": "exact" }, "department": "OTHER CHARGES - TRUSTEE COMMISSION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER CHARGES - TRUSTEE COMMISSION", "heading_from_total": false, "held": null, "id": "fy2027-approved/p78/r6", "label_as_printed": "Other Expenditures", "page": 78, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p77/r38" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "2,087,951", "dollars": 2087951, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,000,000", "dollars": 2000000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "2,000,000", "dollars": 2000000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 2087951, "sum": 2087951 }, { "diff": 0, "printed": 2000000, "sum": 2000000 }, { "diff": 0, "printed": 2000000, "sum": 2000000 } ], "state": "exact" }, "department": "OTHER CHARGES - TRUSTEE COMMISSION", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "OTHER CHARGES - TRUSTEE COMMISSION", "heading_from_total": false, "held": null, "id": "fy2027-approved/p78/r7", "label_as_printed": "Total OTHER CHARGES - TRUSTEE COMMISSION", "page": 78, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p77/r38" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53100", "book_id": "fy2027-approved", "cells": [ { "as_printed": "2,005,412", "dollars": 2005412, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "3,587,500", "dollars": 3587500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "2,587,500", "dollars": 2587500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "CONTRIBUTION TO OTHER AGENCIES", "edition": "approved", "edition_differs": [], "fund_name": "COUNTY GENERAL FUND", "fund_no": "101", "heading_as_printed": "CONTRIBUTION TO OTHER AGENCIES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p78/r9", "label_as_printed": "CONTRACTS -OTHER PUBLIC AGENCY", "page": 78, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "66,909", "dollars": 66909, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "57,302", "dollars": 57302, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "66,909", "dollars": 66909, "fiscal_year": 2026, "header_as_printed": "FY 2026 Projections", "kind": "projected" }, { "as_printed": "22,078", "dollars": 22078, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "DRUG CONTROL FUND", "fund_no": "122", "heading_as_printed": null, "heading_from_total": false, "held": null, "id": "fy2027-approved/p80/r13", "label_as_printed": "Estimated Beginning Fund Balance July 1", "page": 80, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "fund_balance", "tags": [ "available_funds" ] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "57,302", "dollars": 57302, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "22,078", "dollars": 22078, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "46,540", "dollars": 46540, "fiscal_year": 2026, "header_as_printed": "FY 2026 Projections", "kind": "projected" }, { "as_printed": "9,228", "dollars": 9228, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "DRUG CONTROL FUND", "fund_no": "122", "heading_as_printed": null, "heading_from_total": false, "held": null, "id": "fy2027-approved/p80/r14", "label_as_printed": "Estimated Ending Fund Balance June 30", "page": 80, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "fund_balance", "tags": [ "available_funds" ] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "57,302", "dollars": 57302, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "22,078", "dollars": 22078, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "46,540", "dollars": 46540, "fiscal_year": 2026, "header_as_printed": "FY 2026 Projections", "kind": "projected" }, { "as_printed": "9,228", "dollars": 9228, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "DRUG CONTROL FUND", "fund_no": "122", "heading_as_printed": null, "heading_from_total": false, "held": null, "id": "fy2027-approved/p80/r15", "label_as_printed": "Estimated Restricted Fund Balance June 30", "page": 80, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "fund_balance", "tags": [ "available_funds" ] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "14,071", "dollars": 14071, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "20,000", "dollars": 20000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "20,000", "dollars": 20000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 14071, "sum": 14071 }, { "diff": 0, "printed": 20000, "sum": 20000 }, { "diff": 0, "printed": 20000, "sum": 20000 } ], "state": "exact" }, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "DRUG CONTROL FUND", "fund_no": "122", "heading_as_printed": "Fines, Forfeitures & Penalties", "heading_from_total": false, "held": null, "id": "fy2027-approved/p81/r10", "label_as_printed": "Total Fines, Forfeitures & Penalties", "page": 81, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p81/r8", "fy2027-approved/p81/r9" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "48610", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "DRUG CONTROL FUND", "fund_no": "122", "heading_as_printed": "Other Government / Citizen Groups", "heading_from_total": false, "held": null, "id": "fy2027-approved/p81/r12", "label_as_printed": "DONATIONS", "page": 81, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "14,071", "dollars": 14071, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "20,000", "dollars": 20000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "20,000", "dollars": 20000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 14071, "sum": 14071 }, { "diff": 0, "printed": 20000, "sum": 20000 }, { "diff": 0, "printed": 20000, "sum": 20000 } ], "state": "exact" }, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "DRUG CONTROL FUND", "fund_no": "122", "heading_as_printed": null, "heading_from_total": false, "held": null, "id": "fy2027-approved/p81/r13", "label_as_printed": "Total Revenues", "page": 81, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p81/r8", "fy2027-approved/p81/r9", "fy2027-approved/p81/r12" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "14,071", "dollars": 14071, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "20,000", "dollars": 20000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "20,000", "dollars": 20000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 14071, "sum": 14071 }, { "diff": 0, "printed": 20000, "sum": 20000 }, { "diff": 0, "printed": 20000, "sum": 20000 } ], "state": "exact" }, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "DRUG CONTROL FUND", "fund_no": "122", "heading_as_printed": null, "heading_from_total": false, "held": null, "id": "fy2027-approved/p81/r14", "label_as_printed": "Total Revenues DRUG CONTROL FUND 122", "page": 81, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p81/r8", "fy2027-approved/p81/r9", "fy2027-approved/p81/r12" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "42640", "book_id": "fy2027-approved", "cells": [ { "as_printed": "12,459", "dollars": 12459, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "20,000", "dollars": 20000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "20,000", "dollars": 20000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "DRUG CONTROL FUND", "fund_no": "122", "heading_as_printed": "Fines, Forfeitures & Penalties", "heading_from_total": false, "held": null, "id": "fy2027-approved/p81/r8", "label_as_printed": "DRUG CONTROL FINES", "page": 81, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "42910", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,612", "dollars": 1612, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "DRUG CONTROL FUND", "fund_no": "122", "heading_as_printed": "Fines, Forfeitures & Penalties", "heading_from_total": false, "held": null, "id": "fy2027-approved/p81/r9", "label_as_printed": "PROCEEDS -CONFISCATED PROPERTY", "page": 81, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "53570", "book_id": "fy2027-approved", "cells": [ { "as_printed": "13,119", "dollars": 13119, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "6,500", "dollars": 6500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "6,500", "dollars": 6500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "DRUG CONTROL FUND", "fund_no": "122", "heading_as_printed": "SHERIFF'S DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p82/r10", "label_as_printed": "VETERINARY SERVICES", "page": 82, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "DRUG CONTROL FUND", "fund_no": "122", "heading_as_printed": "SHERIFF'S DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p82/r11", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 82, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54010", "book_id": "fy2027-approved", "cells": [ { "as_printed": "2,731", "dollars": 2731, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "3,500", "dollars": 3500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "3,500", "dollars": 3500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "DRUG CONTROL FUND", "fund_no": "122", "heading_as_printed": "SHERIFF'S DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p82/r12", "label_as_printed": "ANIMAL FOOD & SUPPLIES", "page": 82, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54310", "book_id": "fy2027-approved", "cells": [ { "as_printed": "250", "dollars": 250, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "4,404", "dollars": 4404, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "DRUG CONTROL FUND", "fund_no": "122", "heading_as_printed": "SHERIFF'S DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p82/r13", "label_as_printed": "LAW ENFORCEMENT SUPPLIES", "page": 82, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "DRUG CONTROL FUND", "fund_no": "122", "heading_as_printed": "SHERIFF'S DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p82/r14", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 82, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "55100", "book_id": "fy2027-approved", "cells": [ { "as_printed": "107", "dollars": 107, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "100", "dollars": 100, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "100", "dollars": 100, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "DRUG CONTROL FUND", "fund_no": "122", "heading_as_printed": "SHERIFF'S DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p82/r15", "label_as_printed": "TRUSTEE'S COMMISSION", "page": 82, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "16,207", "dollars": 16207, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "20,754", "dollars": 20754, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "19,350", "dollars": 19350, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 16207, "sum": 16207 }, { "diff": 0, "printed": 20754, "sum": 20754 }, { "diff": 0, "printed": 19350, "sum": 19350 } ], "state": "exact" }, "department": "SHERIFF'S DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "DRUG CONTROL FUND", "fund_no": "122", "heading_as_printed": "SHERIFF'S DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p82/r16", "label_as_printed": "Other Expenditures", "page": 82, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p82/r8", "fy2027-approved/p82/r9", "fy2027-approved/p82/r10", "fy2027-approved/p82/r11", "fy2027-approved/p82/r12", "fy2027-approved/p82/r13", "fy2027-approved/p82/r14", "fy2027-approved/p82/r15" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57160", "book_id": "fy2027-approved", "cells": [ { "as_printed": "7,470", "dollars": 7470, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "34,470", "dollars": 34470, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "13,500", "dollars": 13500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "DRUG CONTROL FUND", "fund_no": "122", "heading_as_printed": "SHERIFF'S DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p82/r17", "label_as_printed": "LAW ENFORCEMENT EQUIPMENT", "page": 82, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "7,470", "dollars": 7470, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "34,470", "dollars": 34470, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "13,500", "dollars": 13500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 7470, "sum": 7470 }, { "diff": 0, "printed": 34470, "sum": 34470 }, { "diff": 0, "printed": 13500, "sum": 13500 } ], "state": "exact" }, "department": "SHERIFF'S DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "DRUG CONTROL FUND", "fund_no": "122", "heading_as_printed": "SHERIFF'S DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p82/r18", "label_as_printed": "Capital Expenditures", "page": 82, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p82/r17" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "23,677", "dollars": 23677, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "55,224", "dollars": 55224, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "32,850", "dollars": 32850, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 23677, "sum": 23677 }, { "diff": 0, "printed": 55224, "sum": 55224 }, { "diff": 0, "printed": 32850, "sum": 32850 } ], "state": "exact" }, "department": "SHERIFF'S DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "DRUG CONTROL FUND", "fund_no": "122", "heading_as_printed": "SHERIFF'S DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p82/r19", "label_as_printed": "Total SHERIFF'S DEPARTMENT", "page": 82, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p82/r8", "fy2027-approved/p82/r9", "fy2027-approved/p82/r10", "fy2027-approved/p82/r11", "fy2027-approved/p82/r12", "fy2027-approved/p82/r13", "fy2027-approved/p82/r14", "fy2027-approved/p82/r15", "fy2027-approved/p82/r17" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "23,677", "dollars": 23677, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "55,224", "dollars": 55224, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "32,850", "dollars": 32850, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 23677, "sum": 23677 }, { "diff": 0, "printed": 55224, "sum": 55224 }, { "diff": 0, "printed": 32850, "sum": 32850 } ], "state": "exact" }, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "DRUG CONTROL FUND", "fund_no": "122", "heading_as_printed": null, "heading_from_total": false, "held": null, "id": "fy2027-approved/p82/r20", "label_as_printed": "Total Expenditures DRUG CONTROL FUND 122", "page": 82, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p82/r8", "fy2027-approved/p82/r9", "fy2027-approved/p82/r10", "fy2027-approved/p82/r11", "fy2027-approved/p82/r12", "fy2027-approved/p82/r13", "fy2027-approved/p82/r14", "fy2027-approved/p82/r15", "fy2027-approved/p82/r17" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,500", "dollars": 2500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "2,500", "dollars": 2500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "DRUG CONTROL FUND", "fund_no": "122", "heading_as_printed": "SHERIFF'S DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p82/r8", "label_as_printed": "TRAVEL", "page": 82, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53560", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,750", "dollars": 1750, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,750", "dollars": 1750, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "SHERIFF'S DEPARTMENT", "edition": "approved", "edition_differs": [], "fund_name": "DRUG CONTROL FUND", "fund_no": "122", "heading_as_printed": "SHERIFF'S DEPARTMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p82/r9", "label_as_printed": "TUITION", "page": 82, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "2,638,874", "dollars": 2638874, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "3,849,566", "dollars": 3849566, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "3,849,566", "dollars": 3849566, "fiscal_year": 2026, "header_as_printed": "FY 2026 Projected", "kind": "projected" }, { "as_printed": "3,849,566", "dollars": 3849566, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "ARP GRANT FUND", "fund_no": "127", "heading_as_printed": null, "heading_from_total": false, "held": null, "id": "fy2027-approved/p84/r15", "label_as_printed": "Estimated Beginning Fund Balance July 1", "page": 84, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "fund_balance", "tags": [ "available_funds" ] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "3,849,566", "dollars": 3849566, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "3,849,566", "dollars": 3849566, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "3,849,566", "dollars": 3849566, "fiscal_year": 2026, "header_as_printed": "FY 2026 Projected", "kind": "projected" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "ARP GRANT FUND", "fund_no": "127", "heading_as_printed": null, "heading_from_total": false, "held": null, "id": "fy2027-approved/p84/r16", "label_as_printed": "Estimated Ending Fund Balance June 30", "page": 84, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "fund_balance", "tags": [ "available_funds" ] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "3,849,566", "dollars": 3849566, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "3,849,566", "dollars": 3849566, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "3,849,566", "dollars": 3849566, "fiscal_year": 2026, "header_as_printed": "FY 2026 Projected", "kind": "projected" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "ARP GRANT FUND", "fund_no": "127", "heading_as_printed": null, "heading_from_total": false, "held": null, "id": "fy2027-approved/p84/r17", "label_as_printed": "Estimated Restricted Fund Balance June 30", "page": 84, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "fund_balance", "tags": [ "available_funds" ] }, { "account_code": "47401", "book_id": "fy2027-approved", "cells": [ { "as_printed": "337,500", "dollars": 337500, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "ARP GRANT FUND", "fund_no": "127", "heading_as_printed": "Federal Government", "heading_from_total": false, "held": null, "id": "fy2027-approved/p85/r11", "label_as_printed": "ARPA3", "page": 85, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "47402", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,077,027", "dollars": 1077027, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "4,276,025", "dollars": 4276025, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "800,000", "dollars": 800000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "ARP GRANT FUND", "fund_no": "127", "heading_as_printed": "Federal Government", "heading_from_total": false, "held": null, "id": "fy2027-approved/p85/r12", "label_as_printed": "FEDERAL THRU STATE - UTILITY", "page": 85, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "47403", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "216,531", "dollars": 216531, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "210,000", "dollars": 210000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "ARP GRANT FUND", "fund_no": "127", "heading_as_printed": "Federal Government", "heading_from_total": false, "held": null, "id": "fy2027-approved/p85/r13", "label_as_printed": "ARPA 3", "page": 85, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "47404", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "100,000", "dollars": 100000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "40,000", "dollars": 40000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "ARP GRANT FUND", "fund_no": "127", "heading_as_printed": "Federal Government", "heading_from_total": false, "held": null, "id": "fy2027-approved/p85/r14", "label_as_printed": "ARPA 4", "page": 85, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "47901", "book_id": "fy2027-approved", "cells": [ { "as_printed": "5,652,705", "dollars": 5652705, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "20,495,304", "dollars": 20495304, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "7,583,517", "dollars": 7583517, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "ARP GRANT FUND", "fund_no": "127", "heading_as_printed": "Federal Government", "heading_from_total": false, "held": null, "id": "fy2027-approved/p85/r15", "label_as_printed": "AMERICAN RESCUE PLAN #6", "page": 85, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "47902", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "ARP GRANT FUND", "fund_no": "127", "heading_as_printed": "Federal Government", "heading_from_total": false, "held": null, "id": "fy2027-approved/p85/r16", "label_as_printed": "ARPA 2", "page": 85, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "7,067,232", "dollars": 7067232, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "25,087,860", "dollars": 25087860, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "8,633,517", "dollars": 8633517, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 7067232, "sum": 7067232 }, { "diff": 0, "printed": 25087860, "sum": 25087860 }, { "diff": 0, "printed": 8633517, "sum": 8633517 } ], "state": "exact" }, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "ARP GRANT FUND", "fund_no": "127", "heading_as_printed": "Federal Government", "heading_from_total": false, "held": null, "id": "fy2027-approved/p85/r17", "label_as_printed": "Total Federal Government", "page": 85, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p85/r11", "fy2027-approved/p85/r12", "fy2027-approved/p85/r13", "fy2027-approved/p85/r14", "fy2027-approved/p85/r15", "fy2027-approved/p85/r16" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "49800", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "ARP GRANT FUND", "fund_no": "127", "heading_as_printed": "Other Sources (Non-Revenue)", "heading_from_total": false, "held": null, "id": "fy2027-approved/p85/r19", "label_as_printed": "OPERATING TRANSFERS", "page": 85, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [ "transfer", "non_revenue" ] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "8,230,654", "dollars": 8230654, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "25,687,860", "dollars": 25687860, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "9,233,517", "dollars": 9233517, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 8230654, "sum": 8230654 }, { "diff": 0, "printed": 25687860, "sum": 25687860 }, { "diff": 0, "printed": 9233517, "sum": 9233517 } ], "state": "exact" }, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "ARP GRANT FUND", "fund_no": "127", "heading_as_printed": null, "heading_from_total": false, "held": null, "id": "fy2027-approved/p85/r20", "label_as_printed": "Total Revenues", "page": 85, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p85/r8", "fy2027-approved/p85/r11", "fy2027-approved/p85/r12", "fy2027-approved/p85/r13", "fy2027-approved/p85/r14", "fy2027-approved/p85/r15", "fy2027-approved/p85/r16", "fy2027-approved/p85/r19" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "8,230,654", "dollars": 8230654, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "25,687,860", "dollars": 25687860, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "9,233,517", "dollars": 9233517, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 8230654, "sum": 8230654 }, { "diff": 0, "printed": 25687860, "sum": 25687860 }, { "diff": 0, "printed": 9233517, "sum": 9233517 } ], "state": "exact" }, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "ARP GRANT FUND", "fund_no": "127", "heading_as_printed": null, "heading_from_total": false, "held": null, "id": "fy2027-approved/p85/r21", "label_as_printed": "Total Revenues ARP GRANT FUND 127", "page": 85, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p85/r8", "fy2027-approved/p85/r11", "fy2027-approved/p85/r12", "fy2027-approved/p85/r13", "fy2027-approved/p85/r14", "fy2027-approved/p85/r15", "fy2027-approved/p85/r16", "fy2027-approved/p85/r19" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "44110", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,163,422", "dollars": 1163422, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "600,000", "dollars": 600000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "600,000", "dollars": 600000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "ARP GRANT FUND", "fund_no": "127", "heading_as_printed": "Other Local Revenues", "heading_from_total": false, "held": null, "id": "fy2027-approved/p85/r8", "label_as_printed": "INTEREST EARNED", "page": 85, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,163,422", "dollars": 1163422, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "600,000", "dollars": 600000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "600,000", "dollars": 600000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 1163422, "sum": 1163422 }, { "diff": 0, "printed": 600000, "sum": 600000 }, { "diff": 0, "printed": 600000, "sum": 600000 } ], "state": "exact" }, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "ARP GRANT FUND", "fund_no": "127", "heading_as_printed": "Other Local Revenues", "heading_from_total": false, "held": null, "id": "fy2027-approved/p85/r9", "label_as_printed": "Total Other Local Revenues", "page": 85, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p85/r8" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "57090", "book_id": "fy2027-approved", "cells": [ { "as_printed": "3,211", "dollars": 3211, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "AMERICAN RESCUE PLAN ACT", "edition": "approved", "edition_differs": [], "fund_name": "ARP GRANT FUND", "fund_no": "127", "heading_as_printed": "AMERICAN RESCUE PLAN ACT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p86/r10", "label_as_printed": "DATA PROCESSING EQUIPMENT", "page": 86, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57150", "book_id": "fy2027-approved", "cells": [ { "as_printed": "225,000", "dollars": 225000, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "AMERICAN RESCUE PLAN ACT", "edition": "approved", "edition_differs": [], "fund_name": "ARP GRANT FUND", "fund_no": "127", "heading_as_printed": "AMERICAN RESCUE PLAN ACT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p86/r11", "label_as_printed": "LAND", "page": 86, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57180", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,624,472", "dollars": 1624472, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "AMERICAN RESCUE PLAN ACT", "edition": "approved", "edition_differs": [], "fund_name": "ARP GRANT FUND", "fund_no": "127", "heading_as_printed": "AMERICAN RESCUE PLAN ACT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p86/r12", "label_as_printed": "MOTOR VEHICLES", "page": 86, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57350", "book_id": "fy2027-approved", "cells": [ { "as_printed": "2,892", "dollars": 2892, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "AMERICAN RESCUE PLAN ACT", "edition": "approved", "edition_differs": [], "fund_name": "ARP GRANT FUND", "fund_no": "127", "heading_as_printed": "AMERICAN RESCUE PLAN ACT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p86/r13", "label_as_printed": "HEALTH EQUIPMENT", "page": 86, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,932,455", "dollars": 1932455, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "AMERICAN RESCUE PLAN ACT", "edition": "approved", "edition_differs": [], "fund_name": "ARP GRANT FUND", "fund_no": "127", "heading_as_printed": "AMERICAN RESCUE PLAN ACT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p86/r14", "label_as_printed": "OTHER CAPITAL OUTLAY", "page": 86, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "3,788,029", "dollars": 3788029, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -1, "printed": 3788029, "sum": 3788030 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "within_rounding" }, "department": "AMERICAN RESCUE PLAN ACT", "edition": "approved", "edition_differs": [], "fund_name": "ARP GRANT FUND", "fund_no": "127", "heading_as_printed": "AMERICAN RESCUE PLAN ACT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p86/r15", "label_as_printed": "Capital Expenditures", "page": 86, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p86/r10", "fy2027-approved/p86/r11", "fy2027-approved/p86/r12", "fy2027-approved/p86/r13", "fy2027-approved/p86/r14" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "3,815,029", "dollars": 3815029, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "66,500", "dollars": 66500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "24,500", "dollars": 24500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -1, "printed": 3815029, "sum": 3815030 }, { "diff": 0, "printed": 66500, "sum": 66500 }, { "diff": 0, "printed": 24500, "sum": 24500 } ], "state": "within_rounding" }, "department": "AMERICAN RESCUE PLAN ACT", "edition": "approved", "edition_differs": [], "fund_name": "ARP GRANT FUND", "fund_no": "127", "heading_as_printed": "AMERICAN RESCUE PLAN ACT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p86/r16", "label_as_printed": "Total AMERICAN RESCUE PLAN ACT", "page": 86, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p86/r8", "fy2027-approved/p86/r10", "fy2027-approved/p86/r11", "fy2027-approved/p86/r12", "fy2027-approved/p86/r13", "fy2027-approved/p86/r14" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57060", "book_id": "fy2027-approved", "cells": [ { "as_printed": "8,927", "dollars": 8927, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,089,035", "dollars": 2089035, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,689,035", "dollars": 1689035, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "AMERICAN RESCUE PLAN ACT - VETERANS' PLAZA - ASSESSOR RENO", "edition": "approved", "edition_differs": [], "fund_name": "ARP GRANT FUND", "fund_no": "127", "heading_as_printed": "AMERICAN RESCUE PLAN ACT - VETERANS' PLAZA - ASSESSOR RENO", "heading_from_total": false, "held": null, "id": "fy2027-approved/p86/r18", "label_as_printed": "BUILDING CONSTRUCTION", "page": 86, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "8,927", "dollars": 8927, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,089,035", "dollars": 2089035, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,689,035", "dollars": 1689035, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 8927, "sum": 8927 }, { "diff": 0, "printed": 2089035, "sum": 2089035 }, { "diff": 0, "printed": 1689035, "sum": 1689035 } ], "state": "exact" }, "department": "AMERICAN RESCUE PLAN ACT - VETERANS' PLAZA - ASSESSOR RENO", "edition": "approved", "edition_differs": [], "fund_name": "ARP GRANT FUND", "fund_no": "127", "heading_as_printed": "AMERICAN RESCUE PLAN ACT - VETERANS' PLAZA - ASSESSOR RENO", "heading_from_total": false, "held": null, "id": "fy2027-approved/p86/r19", "label_as_printed": "Capital Expenditures", "page": 86, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p86/r18" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "8,927", "dollars": 8927, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,089,035", "dollars": 2089035, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,689,035", "dollars": 1689035, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 8927, "sum": 8927 }, { "diff": 0, "printed": 2089035, "sum": 2089035 }, { "diff": 0, "printed": 1689035, "sum": 1689035 } ], "state": "exact" }, "department": "AMERICAN RESCUE PLAN ACT - VETERANS' PLAZA - ASSESSOR RENO", "edition": "approved", "edition_differs": [], "fund_name": "ARP GRANT FUND", "fund_no": "127", "heading_as_printed": "AMERICAN RESCUE PLAN ACT - VETERANS' PLAZA - ASSESSOR RENO", "heading_from_total": false, "held": null, "id": "fy2027-approved/p86/r20", "label_as_printed": "Total AMERICAN RESCUE PLAN ACT - VETERANS' PLAZA -", "page": 86, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p86/r18" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57060", "book_id": "fy2027-approved", "cells": [ { "as_printed": "13,103", "dollars": 13103, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "3,656,144", "dollars": 3656144, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "3,496,284", "dollars": 3496284, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "AMERICAN RESCUE PLAN ACT - PUBLIC SAFETY COMPLEX", "edition": "approved", "edition_differs": [], "fund_name": "ARP GRANT FUND", "fund_no": "127", "heading_as_printed": "AMERICAN RESCUE PLAN ACT - PUBLIC SAFETY COMPLEX", "heading_from_total": false, "held": null, "id": "fy2027-approved/p86/r22", "label_as_printed": "BUILDING CONSTRUCTION", "page": 86, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "13,103", "dollars": 13103, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "3,656,144", "dollars": 3656144, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "3,496,284", "dollars": 3496284, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 13103, "sum": 13103 }, { "diff": 0, "printed": 3656144, "sum": 3656144 }, { "diff": 0, "printed": 3496284, "sum": 3496284 } ], "state": "exact" }, "department": "AMERICAN RESCUE PLAN ACT - PUBLIC SAFETY COMPLEX", "edition": "approved", "edition_differs": [], "fund_name": "ARP GRANT FUND", "fund_no": "127", "heading_as_printed": "AMERICAN RESCUE PLAN ACT - PUBLIC SAFETY COMPLEX", "heading_from_total": false, "held": null, "id": "fy2027-approved/p86/r23", "label_as_printed": "Capital Expenditures", "page": 86, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p86/r22" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "13,103", "dollars": 13103, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "3,656,144", "dollars": 3656144, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "3,496,284", "dollars": 3496284, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 13103, "sum": 13103 }, { "diff": 0, "printed": 3656144, "sum": 3656144 }, { "diff": 0, "printed": 3496284, "sum": 3496284 } ], "state": "exact" }, "department": "AMERICAN RESCUE PLAN ACT - PUBLIC SAFETY COMPLEX", "edition": "approved", "edition_differs": [], "fund_name": "ARP GRANT FUND", "fund_no": "127", "heading_as_printed": "AMERICAN RESCUE PLAN ACT - PUBLIC SAFETY COMPLEX", "heading_from_total": false, "held": null, "id": "fy2027-approved/p86/r24", "label_as_printed": "Total AMERICAN RESCUE PLAN ACT - PUBLIC SAFETY COMPLEX", "page": 86, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p86/r22" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,719,943", "dollars": 1719943, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "11,214,044", "dollars": 11214044, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "3,552,594", "dollars": 3552594, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "AMERICAN RESCUE PLAN ACT - REDUNDANT COMMUNICATION TOWER", "edition": "approved", "edition_differs": [], "fund_name": "ARP GRANT FUND", "fund_no": "127", "heading_as_printed": "AMERICAN RESCUE PLAN ACT - REDUNDANT COMMUNICATION TOWER", "heading_from_total": false, "held": null, "id": "fy2027-approved/p86/r26", "label_as_printed": "OTHER CAPITAL OUTLAY", "page": 86, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,719,943", "dollars": 1719943, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "11,214,044", "dollars": 11214044, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "3,552,594", "dollars": 3552594, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 1719943, "sum": 1719943 }, { "diff": 0, "printed": 11214044, "sum": 11214044 }, { "diff": 0, "printed": 3552594, "sum": 3552594 } ], "state": "exact" }, "department": "AMERICAN RESCUE PLAN ACT - REDUNDANT COMMUNICATION TOWER", "edition": "approved", "edition_differs": [], "fund_name": "ARP GRANT FUND", "fund_no": "127", "heading_as_printed": "AMERICAN RESCUE PLAN ACT - REDUNDANT COMMUNICATION TOWER", "heading_from_total": false, "held": null, "id": "fy2027-approved/p86/r27", "label_as_printed": "Capital Expenditures", "page": 86, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p86/r26" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,719,943", "dollars": 1719943, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "11,214,044", "dollars": 11214044, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "3,552,594", "dollars": 3552594, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 1719943, "sum": 1719943 }, { "diff": 0, "printed": 11214044, "sum": 11214044 }, { "diff": 0, "printed": 3552594, "sum": 3552594 } ], "state": "exact" }, "department": "AMERICAN RESCUE PLAN ACT - REDUNDANT COMMUNICATION TOWER", "edition": "approved", "edition_differs": [], "fund_name": "ARP GRANT FUND", "fund_no": "127", "heading_as_printed": "AMERICAN RESCUE PLAN ACT - REDUNDANT COMMUNICATION TOWER", "heading_from_total": false, "held": null, "id": "fy2027-approved/p86/r28", "label_as_printed": "Total AMERICAN RESCUE PLAN ACT - REDUNDANT", "page": 86, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p86/r26" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "490", "dollars": 490, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,372", "dollars": 2372, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,500", "dollars": 1500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "AMERICAN RESCUE PLAN ACT - CONNECTED COMMUNITY FACILITES", "edition": "approved", "edition_differs": [], "fund_name": "ARP GRANT FUND", "fund_no": "127", "heading_as_printed": "AMERICAN RESCUE PLAN ACT - CONNECTED COMMUNITY FACILITES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p86/r30", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 86, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "14,406", "dollars": 14406, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "7,500", "dollars": 7500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "AMERICAN RESCUE PLAN ACT - CONNECTED COMMUNITY FACILITES", "edition": "approved", "edition_differs": [], "fund_name": "ARP GRANT FUND", "fund_no": "127", "heading_as_printed": "AMERICAN RESCUE PLAN ACT - CONNECTED COMMUNITY FACILITES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p86/r31", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 86, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "490", "dollars": 490, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "16,778", "dollars": 16778, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "9,000", "dollars": 9000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 490, "sum": 490 }, { "diff": 0, "printed": 16778, "sum": 16778 }, { "diff": 0, "printed": 9000, "sum": 9000 } ], "state": "exact" }, "department": "AMERICAN RESCUE PLAN ACT - CONNECTED COMMUNITY FACILITES", "edition": "approved", "edition_differs": [], "fund_name": "ARP GRANT FUND", "fund_no": "127", "heading_as_printed": "AMERICAN RESCUE PLAN ACT - CONNECTED COMMUNITY FACILITES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p86/r32", "label_as_printed": "Other Expenditures", "page": 86, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p86/r30", "fy2027-approved/p86/r31" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57900", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "6,791", "dollars": 6791, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "AMERICAN RESCUE PLAN ACT - CONNECTED COMMUNITY FACILITES", "edition": "approved", "edition_differs": [], "fund_name": "ARP GRANT FUND", "fund_no": "127", "heading_as_printed": "AMERICAN RESCUE PLAN ACT - CONNECTED COMMUNITY FACILITES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p86/r33", "label_as_printed": "OTHER EQUIPMENT", "page": 86, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "6,791", "dollars": 6791, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 6791, "sum": 6791 }, { "diff": 0, "printed": 1000, "sum": 1000 } ], "state": "exact" }, "department": "AMERICAN RESCUE PLAN ACT - CONNECTED COMMUNITY FACILITES", "edition": "approved", "edition_differs": [], "fund_name": "ARP GRANT FUND", "fund_no": "127", "heading_as_printed": "AMERICAN RESCUE PLAN ACT - CONNECTED COMMUNITY FACILITES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p86/r34", "label_as_printed": "Capital Expenditures", "page": 86, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p86/r33" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "490", "dollars": 490, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "23,569", "dollars": 23569, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "10,000", "dollars": 10000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 490, "sum": 490 }, { "diff": 0, "printed": 23569, "sum": 23569 }, { "diff": 0, "printed": 10000, "sum": 10000 } ], "state": "exact" }, "department": "AMERICAN RESCUE PLAN ACT - CONNECTED COMMUNITY FACILITES", "edition": "approved", "edition_differs": [], "fund_name": "ARP GRANT FUND", "fund_no": "127", "heading_as_printed": "AMERICAN RESCUE PLAN ACT - CONNECTED COMMUNITY FACILITES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p86/r35", "label_as_printed": "Total AMERICAN RESCUE PLAN ACT - CONNECTED COMMUNITY", "page": 86, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p86/r30", "fy2027-approved/p86/r31", "fy2027-approved/p86/r33" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "27,000", "dollars": 27000, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "66,500", "dollars": 66500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "24,500", "dollars": 24500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "AMERICAN RESCUE PLAN ACT", "edition": "approved", "edition_differs": [], "fund_name": "ARP GRANT FUND", "fund_no": "127", "heading_as_printed": "AMERICAN RESCUE PLAN ACT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p86/r8", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 86, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "27,000", "dollars": 27000, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "66,500", "dollars": 66500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "24,500", "dollars": 24500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 27000, "sum": 27000 }, { "diff": 0, "printed": 66500, "sum": 66500 }, { "diff": 0, "printed": 24500, "sum": 24500 } ], "state": "exact" }, "department": "AMERICAN RESCUE PLAN ACT", "edition": "approved", "edition_differs": [], "fund_name": "ARP GRANT FUND", "fund_no": "127", "heading_as_printed": "AMERICAN RESCUE PLAN ACT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p86/r9", "label_as_printed": "Other Expenditures", "page": 86, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p86/r8" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "4,412", "dollars": 4412, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "21,344", "dollars": 21344, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "15,000", "dollars": 15000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "ARPA 3 FEDERAL THRU STATE - CONNECTED COMMUNITY FACILITES", "edition": "approved", "edition_differs": [], "fund_name": "ARP GRANT FUND", "fund_no": "127", "heading_as_printed": "ARPA 3 FEDERAL THRU STATE - CONNECTED COMMUNITY FACILITES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p87/r11", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 87, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "129,655", "dollars": 129655, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "90,000", "dollars": 90000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "ARPA 3 FEDERAL THRU STATE - CONNECTED COMMUNITY FACILITES", "edition": "approved", "edition_differs": [], "fund_name": "ARP GRANT FUND", "fund_no": "127", "heading_as_printed": "ARPA 3 FEDERAL THRU STATE - CONNECTED COMMUNITY FACILITES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p87/r12", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 87, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "4,412", "dollars": 4412, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "150,999", "dollars": 150999, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "105,000", "dollars": 105000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 4412, "sum": 4412 }, { "diff": 0, "printed": 150999, "sum": 150999 }, { "diff": 0, "printed": 105000, "sum": 105000 } ], "state": "exact" }, "department": "ARPA 3 FEDERAL THRU STATE - CONNECTED COMMUNITY FACILITES", "edition": "approved", "edition_differs": [], "fund_name": "ARP GRANT FUND", "fund_no": "127", "heading_as_printed": "ARPA 3 FEDERAL THRU STATE - CONNECTED COMMUNITY FACILITES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p87/r13", "label_as_printed": "Other Expenditures", "page": 87, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p87/r11", "fy2027-approved/p87/r12" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57900", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "61,120", "dollars": 61120, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "12,000", "dollars": 12000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "ARPA 3 FEDERAL THRU STATE - CONNECTED COMMUNITY FACILITES", "edition": "approved", "edition_differs": [], "fund_name": "ARP GRANT FUND", "fund_no": "127", "heading_as_printed": "ARPA 3 FEDERAL THRU STATE - CONNECTED COMMUNITY FACILITES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p87/r14", "label_as_printed": "OTHER EQUIPMENT", "page": 87, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "61,120", "dollars": 61120, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "12,000", "dollars": 12000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 61120, "sum": 61120 }, { "diff": 0, "printed": 12000, "sum": 12000 } ], "state": "exact" }, "department": "ARPA 3 FEDERAL THRU STATE - CONNECTED COMMUNITY FACILITES", "edition": "approved", "edition_differs": [], "fund_name": "ARP GRANT FUND", "fund_no": "127", "heading_as_printed": "ARPA 3 FEDERAL THRU STATE - CONNECTED COMMUNITY FACILITES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p87/r15", "label_as_printed": "Capital Expenditures", "page": 87, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p87/r14" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "4,412", "dollars": 4412, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "212,119", "dollars": 212119, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "117,000", "dollars": 117000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 4412, "sum": 4412 }, { "diff": 0, "printed": 212119, "sum": 212119 }, { "diff": 0, "printed": 117000, "sum": 117000 } ], "state": "exact" }, "department": "ARPA 3 FEDERAL THRU STATE - CONNECTED COMMUNITY FACILITES", "edition": "approved", "edition_differs": [], "fund_name": "ARP GRANT FUND", "fund_no": "127", "heading_as_printed": "ARPA 3 FEDERAL THRU STATE - CONNECTED COMMUNITY FACILITES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p87/r16", "label_as_printed": "Total ARPA 3 FEDERAL THRU STATE - CONNECTED COMMUNITY", "page": 87, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p87/r11", "fy2027-approved/p87/r12", "fy2027-approved/p87/r14" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "8,432", "dollars": 8432, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "8,432", "dollars": 8432, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "ARPA GRANT 4 - BROAD BAND READY COMMUNITIES", "edition": "approved", "edition_differs": [], "fund_name": "ARP GRANT FUND", "fund_no": "127", "heading_as_printed": "ARPA GRANT 4 - BROAD BAND READY COMMUNITIES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p87/r18", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 87, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "30,103", "dollars": 30103, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "58,466", "dollars": 58466, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "25,000", "dollars": 25000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "ARPA GRANT 4 - BROAD BAND READY COMMUNITIES", "edition": "approved", "edition_differs": [], "fund_name": "ARP GRANT FUND", "fund_no": "127", "heading_as_printed": "ARPA GRANT 4 - BROAD BAND READY COMMUNITIES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p87/r19", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 87, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "33,103", "dollars": 33103, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "66,898", "dollars": 66898, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "33,432", "dollars": 33432, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 33103, "sum": 33103 }, { "diff": 0, "printed": 66898, "sum": 66898 }, { "diff": 0, "printed": 33432, "sum": 33432 } ], "state": "exact" }, "department": "ARPA GRANT 4 - BROAD BAND READY COMMUNITIES", "edition": "approved", "edition_differs": [], "fund_name": "ARP GRANT FUND", "fund_no": "127", "heading_as_printed": "ARPA GRANT 4 - BROAD BAND READY COMMUNITIES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p87/r20", "label_as_printed": "Other Expenditures", "page": 87, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p87/r18", "fy2027-approved/p87/r19" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "33,103", "dollars": 33103, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "66,898", "dollars": 66898, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "33,432", "dollars": 33432, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 33103, "sum": 33103 }, { "diff": 0, "printed": 66898, "sum": 66898 }, { "diff": 0, "printed": 33432, "sum": 33432 } ], "state": "exact" }, "department": "ARPA GRANT 4 - BROAD BAND READY COMMUNITIES", "edition": "approved", "edition_differs": [], "fund_name": "ARP GRANT FUND", "fund_no": "127", "heading_as_printed": "ARPA GRANT 4 - BROAD BAND READY COMMUNITIES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p87/r21", "label_as_printed": "Total ARPA GRANT 4 - BROAD BAND READY COMMUNITIES", "page": 87, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p87/r18", "fy2027-approved/p87/r19" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "337,500", "dollars": 337500, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "ARPA 5 - TDH - TENNESSEE DEPT OF HEALTH", "edition": "approved", "edition_differs": [], "fund_name": "ARP GRANT FUND", "fund_no": "127", "heading_as_printed": "ARPA 5 - TDH - TENNESSEE DEPT OF HEALTH", "heading_from_total": false, "held": null, "id": "fy2027-approved/p87/r23", "label_as_printed": "OTHER CAPITAL OUTLAY", "page": 87, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "337,500", "dollars": 337500, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 337500, "sum": 337500 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "ARPA 5 - TDH - TENNESSEE DEPT OF HEALTH", "edition": "approved", "edition_differs": [], "fund_name": "ARP GRANT FUND", "fund_no": "127", "heading_as_printed": "ARPA 5 - TDH - TENNESSEE DEPT OF HEALTH", "heading_from_total": false, "held": null, "id": "fy2027-approved/p87/r24", "label_as_printed": "Capital Expenditures", "page": 87, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p87/r23" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "337,500", "dollars": 337500, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 337500, "sum": 337500 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "ARPA 5 - TDH - TENNESSEE DEPT OF HEALTH", "edition": "approved", "edition_differs": [], "fund_name": "ARP GRANT FUND", "fund_no": "127", "heading_as_printed": "ARPA 5 - TDH - TENNESSEE DEPT OF HEALTH", "heading_from_total": false, "held": null, "id": "fy2027-approved/p87/r25", "label_as_printed": "Total ARPA 5 - TDH - TENNESSEE DEPT OF HEALTH", "page": 87, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p87/r23" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "100,000", "dollars": 100000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "75,000", "dollars": 75000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "ARPA GRANT 6 - STORMWATER", "edition": "approved", "edition_differs": [], "fund_name": "ARP GRANT FUND", "fund_no": "127", "heading_as_printed": "ARPA GRANT 6 - STORMWATER", "heading_from_total": false, "held": null, "id": "fy2027-approved/p87/r27", "label_as_printed": "OTHER CAPITAL OUTLAY", "page": 87, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "100,000", "dollars": 100000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "75,000", "dollars": 75000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 100000, "sum": 100000 }, { "diff": 0, "printed": 75000, "sum": 75000 } ], "state": "exact" }, "department": "ARPA GRANT 6 - STORMWATER", "edition": "approved", "edition_differs": [], "fund_name": "ARP GRANT FUND", "fund_no": "127", "heading_as_printed": "ARPA GRANT 6 - STORMWATER", "heading_from_total": false, "held": null, "id": "fy2027-approved/p87/r28", "label_as_printed": "Capital Expenditures", "page": 87, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p87/r27" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "100,000", "dollars": 100000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "75,000", "dollars": 75000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 100000, "sum": 100000 }, { "diff": 0, "printed": 75000, "sum": 75000 } ], "state": "exact" }, "department": "ARPA GRANT 6 - STORMWATER", "edition": "approved", "edition_differs": [], "fund_name": "ARP GRANT FUND", "fund_no": "127", "heading_as_printed": "ARPA GRANT 6 - STORMWATER", "heading_from_total": false, "held": null, "id": "fy2027-approved/p87/r29", "label_as_printed": "Total ARPA GRANT 6 - STORMWATER", "page": 87, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p87/r27" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "7,019,962", "dollars": 7019962, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "25,687,860", "dollars": 25687860, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "13,083,083", "dollars": 13083083, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -1, "printed": 7019962, "sum": 7019963 }, { "diff": 0, "printed": 25687860, "sum": 25687860 }, { "diff": 0, "printed": 13083083, "sum": 13083083 } ], "state": "within_rounding" }, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "ARP GRANT FUND", "fund_no": "127", "heading_as_printed": null, "heading_from_total": false, "held": null, "id": "fy2027-approved/p87/r30", "label_as_printed": "Total Expenditures ARP GRANT FUND 127", "page": 87, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p86/r8", "fy2027-approved/p86/r10", "fy2027-approved/p86/r11", "fy2027-approved/p86/r12", "fy2027-approved/p86/r13", "fy2027-approved/p86/r14", "fy2027-approved/p86/r18", "fy2027-approved/p86/r22", "fy2027-approved/p86/r26", "fy2027-approved/p86/r30", "fy2027-approved/p86/r31", "fy2027-approved/p86/r33", "fy2027-approved/p87/r7", "fy2027-approved/p87/r11", "fy2027-approved/p87/r12", "fy2027-approved/p87/r14", "fy2027-approved/p87/r18", "fy2027-approved/p87/r19", "fy2027-approved/p87/r23", "fy2027-approved/p87/r27" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,087,455", "dollars": 1087455, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "8,259,551", "dollars": 8259551, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "4,085,238", "dollars": 4085238, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "ARPA GRANT 2 - UTILITY UPGRADES", "edition": "approved", "edition_differs": [], "fund_name": "ARP GRANT FUND", "fund_no": "127", "heading_as_printed": "ARPA GRANT 2 - UTILITY UPGRADES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p87/r7", "label_as_printed": "OTHER CAPITAL OUTLAY", "page": 87, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,087,455", "dollars": 1087455, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "8,259,551", "dollars": 8259551, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "4,085,238", "dollars": 4085238, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 1087455, "sum": 1087455 }, { "diff": 0, "printed": 8259551, "sum": 8259551 }, { "diff": 0, "printed": 4085238, "sum": 4085238 } ], "state": "exact" }, "department": "ARPA GRANT 2 - UTILITY UPGRADES", "edition": "approved", "edition_differs": [], "fund_name": "ARP GRANT FUND", "fund_no": "127", "heading_as_printed": "ARPA GRANT 2 - UTILITY UPGRADES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p87/r8", "label_as_printed": "Capital Expenditures", "page": 87, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p87/r7" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,087,455", "dollars": 1087455, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "8,259,551", "dollars": 8259551, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "4,085,238", "dollars": 4085238, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 1087455, "sum": 1087455 }, { "diff": 0, "printed": 8259551, "sum": 8259551 }, { "diff": 0, "printed": 4085238, "sum": 4085238 } ], "state": "exact" }, "department": "ARPA GRANT 2 - UTILITY UPGRADES", "edition": "approved", "edition_differs": [], "fund_name": "ARP GRANT FUND", "fund_no": "127", "heading_as_printed": "ARPA GRANT 2 - UTILITY UPGRADES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p87/r9", "label_as_printed": "Total ARPA GRANT 2 - UTILITY UPGRADES", "page": 87, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p87/r7" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "8,229,540", "dollars": 8229540, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "8,113,013", "dollars": 8113013, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "8,113,013", "dollars": 8113013, "fiscal_year": 2026, "header_as_printed": "FY 2026 Projections", "kind": "projected" }, { "as_printed": "8,443,666", "dollars": 8443666, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": null, "heading_from_total": false, "held": null, "id": "fy2027-approved/p89/r25", "label_as_printed": "Estimated Beginning Fund Balance July 1", "page": 89, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "fund_balance", "tags": [ "available_funds" ] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "8,113,013", "dollars": 8113013, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "4,261,209", "dollars": 4261209, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "8,443,666", "dollars": 8443666, "fiscal_year": 2026, "header_as_printed": "FY 2026 Projections", "kind": "projected" }, { "as_printed": "5,141,521", "dollars": 5141521, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": null, "heading_from_total": false, "held": null, "id": "fy2027-approved/p89/r26", "label_as_printed": "Estimated Ending Fund Balance June 30", "page": 89, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "fund_balance", "tags": [ "available_funds" ] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "8,113,013", "dollars": 8113013, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "4,261,209", "dollars": 4261209, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "8,443,666", "dollars": 8443666, "fiscal_year": 2026, "header_as_printed": "FY 2026 Projections", "kind": "projected" }, { "as_printed": "5,141,521", "dollars": 5141521, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": null, "heading_from_total": false, "held": null, "id": "fy2027-approved/p89/r27", "label_as_printed": "Estimated Restricted Fund Balance June 30", "page": 89, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "fund_balance", "tags": [ "available_funds" ] }, { "account_code": "40125", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,449", "dollars": 1449, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "500", "dollars": 500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2027-approved/p91/r10", "label_as_printed": "TRUSTEE COLLECTIONS - BANKRUPT", "page": 91, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "40130", "book_id": "fy2027-approved", "cells": [ { "as_printed": "104,503", "dollars": 104503, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "55,000", "dollars": 55000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "90,000", "dollars": 90000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2027-approved/p91/r11", "label_as_printed": "CIRCUIT/CHANCERY COLLECT-PYR", "page": 91, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "40140", "book_id": "fy2027-approved", "cells": [ { "as_printed": "68,908", "dollars": 68908, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "57,733", "dollars": 57733, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "60,000", "dollars": 60000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2027-approved/p91/r12", "label_as_printed": "INTEREST & PENALTY", "page": 91, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "40270", "book_id": "fy2027-approved", "cells": [ { "as_printed": "242,577", "dollars": 242577, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "200,000", "dollars": 200000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "220,000", "dollars": 220000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2027-approved/p91/r13", "label_as_printed": "BUSINESS TAX", "page": 91, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "40280", "book_id": "fy2027-approved", "cells": [ { "as_printed": "363,900", "dollars": 363900, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "385,000", "dollars": 385000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "300,000", "dollars": 300000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2027-approved/p91/r14", "label_as_printed": "MINERAL SEVERANCE TAX", "page": 91, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "40320", "book_id": "fy2027-approved", "cells": [ { "as_printed": "57,394", "dollars": 57394, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "45,000", "dollars": 45000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "55,000", "dollars": 55000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2027-approved/p91/r15", "label_as_printed": "BANK EXCISE TAX", "page": 91, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "14,298,678", "dollars": 14298678, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "13,604,733", "dollars": 13604733, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "13,643,500", "dollars": 13643500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -1, "printed": 14298678, "sum": 14298679 }, { "diff": 0, "printed": 13604733, "sum": 13604733 }, { "diff": 0, "printed": 13643500, "sum": 13643500 } ], "state": "within_rounding" }, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2027-approved/p91/r16", "label_as_printed": "Total Taxes", "page": 91, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p91/r8", "fy2027-approved/p91/r9", "fy2027-approved/p91/r10", "fy2027-approved/p91/r11", "fy2027-approved/p91/r12", "fy2027-approved/p91/r13", "fy2027-approved/p91/r14", "fy2027-approved/p91/r15" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "44170", "book_id": "fy2027-approved", "cells": [ { "as_printed": "77,522", "dollars": 77522, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "25,000", "dollars": 25000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "25,000", "dollars": 25000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "Other Local Revenues", "heading_from_total": false, "held": null, "id": "fy2027-approved/p91/r18", "label_as_printed": "MISCELLANEOUS REFUNDS", "page": 91, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "44530", "book_id": "fy2027-approved", "cells": [ { "as_printed": "11,465", "dollars": 11465, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "105,500", "dollars": 105500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "Other Local Revenues", "heading_from_total": false, "held": null, "id": "fy2027-approved/p91/r19", "label_as_printed": "SALE OF EQUIPMENT", "page": 91, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "88,987", "dollars": 88987, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "130,500", "dollars": 130500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "25,000", "dollars": 25000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 88987, "sum": 88987 }, { "diff": 0, "printed": 130500, "sum": 130500 }, { "diff": 0, "printed": 25000, "sum": 25000 } ], "state": "exact" }, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "Other Local Revenues", "heading_from_total": false, "held": null, "id": "fy2027-approved/p91/r20", "label_as_printed": "Total Other Local Revenues", "page": 91, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p91/r18", "fy2027-approved/p91/r19" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "46410", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "790,000", "dollars": 790000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "State of Tennessee", "heading_from_total": false, "held": null, "id": "fy2027-approved/p91/r22", "label_as_printed": "BRIDGE PROGRAM", "page": 91, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "46420", "book_id": "fy2027-approved", "cells": [ { "as_printed": "2,907,581", "dollars": 2907581, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,000,000", "dollars": 2000000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "State of Tennessee", "heading_from_total": false, "held": null, "id": "fy2027-approved/p91/r23", "label_as_printed": "STATE AID PROGRAM", "page": 91, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "46920", "book_id": "fy2027-approved", "cells": [ { "as_printed": "4,640,917", "dollars": 4640917, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "4,264,000", "dollars": 4264000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "4,550,000", "dollars": 4550000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "State of Tennessee", "heading_from_total": false, "held": null, "id": "fy2027-approved/p91/r24", "label_as_printed": "GASOLINE & MOTOR FUEL TAX", "page": 91, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "46925", "book_id": "fy2027-approved", "cells": [ { "as_printed": "55,939", "dollars": 55939, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "State of Tennessee", "heading_from_total": false, "held": null, "id": "fy2027-approved/p91/r25", "label_as_printed": "HYBRID/ELECTRIC VEHICLE REGIST", "page": 91, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "46930", "book_id": "fy2027-approved", "cells": [ { "as_printed": "145,814", "dollars": 145814, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "138,000", "dollars": 138000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "145,800", "dollars": 145800, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "State of Tennessee", "heading_from_total": false, "held": null, "id": "fy2027-approved/p91/r26", "label_as_printed": "PETROLEUM SPECIAL TAX", "page": 91, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "46980", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,900,000", "dollars": 1900000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "State of Tennessee", "heading_from_total": false, "held": null, "id": "fy2027-approved/p91/r27", "label_as_printed": "OTHER STATE GRANTS", "page": 91, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "7,750,251", "dollars": 7750251, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "9,092,000", "dollars": 9092000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "4,695,800", "dollars": 4695800, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 7750251, "sum": 7750251 }, { "diff": 0, "printed": 9092000, "sum": 9092000 }, { "diff": 0, "printed": 4695800, "sum": 4695800 } ], "state": "exact" }, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "State of Tennessee", "heading_from_total": false, "held": null, "id": "fy2027-approved/p91/r28", "label_as_printed": "Total State of Tennessee", "page": 91, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p91/r22", "fy2027-approved/p91/r23", "fy2027-approved/p91/r24", "fy2027-approved/p91/r25", "fy2027-approved/p91/r26", "fy2027-approved/p91/r27" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "48120", "book_id": "fy2027-approved", "cells": [ { "as_printed": "46,974", "dollars": 46974, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "400,000", "dollars": 400000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "Other Government / Citizen Groups", "heading_from_total": false, "held": null, "id": "fy2027-approved/p91/r30", "label_as_printed": "PAVING & MAINTENANCE", "page": 91, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "46,974", "dollars": 46974, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "400,000", "dollars": 400000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 46974, "sum": 46974 }, { "diff": 0, "printed": 0, "sum": 0 }, { "diff": 0, "printed": 400000, "sum": 400000 } ], "state": "exact" }, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "Other Government / Citizen Groups", "heading_from_total": false, "held": null, "id": "fy2027-approved/p91/r31", "label_as_printed": "Total Other Government / Citizen Groups", "page": 91, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p91/r30" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "49700", "book_id": "fy2027-approved", "cells": [ { "as_printed": "4,627", "dollars": 4627, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "Other Sources (Non-Revenue)", "heading_from_total": false, "held": null, "id": "fy2027-approved/p91/r33", "label_as_printed": "INSURANCE RECOVERY", "page": 91, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [ "non_revenue" ] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "4,627", "dollars": 4627, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "3,000", "dollars": 3000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 4627, "sum": 4627 }, { "diff": 0, "printed": 3000, "sum": 3000 }, { "diff": 0, "printed": 3000, "sum": 3000 } ], "state": "exact" }, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "Other Sources (Non-Revenue)", "heading_from_total": false, "held": null, "id": "fy2027-approved/p91/r34", "label_as_printed": "Total Other Sources (Non-Revenue)", "page": 91, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p91/r33" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [ "non_revenue" ] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "22,189,518", "dollars": 22189518, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "22,830,233", "dollars": 22830233, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "18,767,300", "dollars": 18767300, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 22189518, "sum": 22189518 }, { "diff": 0, "printed": 22830233, "sum": 22830233 }, { "diff": 0, "printed": 18767300, "sum": 18767300 } ], "state": "exact" }, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": null, "heading_from_total": false, "held": null, "id": "fy2027-approved/p91/r35", "label_as_printed": "Total Revenues", "page": 91, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p91/r8", "fy2027-approved/p91/r9", "fy2027-approved/p91/r10", "fy2027-approved/p91/r11", "fy2027-approved/p91/r12", "fy2027-approved/p91/r13", "fy2027-approved/p91/r14", "fy2027-approved/p91/r15", "fy2027-approved/p91/r18", "fy2027-approved/p91/r19", "fy2027-approved/p91/r22", "fy2027-approved/p91/r23", "fy2027-approved/p91/r24", "fy2027-approved/p91/r25", "fy2027-approved/p91/r26", "fy2027-approved/p91/r27", "fy2027-approved/p91/r30", "fy2027-approved/p91/r33" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "22,189,518", "dollars": 22189518, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "22,830,233", "dollars": 22830233, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "18,767,300", "dollars": 18767300, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 22189518, "sum": 22189518 }, { "diff": 0, "printed": 22830233, "sum": 22830233 }, { "diff": 0, "printed": 18767300, "sum": 18767300 } ], "state": "exact" }, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": null, "heading_from_total": false, "held": null, "id": "fy2027-approved/p91/r36", "label_as_printed": "Total Revenues GENERAL ROADS FUND 131", "page": 91, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p91/r8", "fy2027-approved/p91/r9", "fy2027-approved/p91/r10", "fy2027-approved/p91/r11", "fy2027-approved/p91/r12", "fy2027-approved/p91/r13", "fy2027-approved/p91/r14", "fy2027-approved/p91/r15", "fy2027-approved/p91/r18", "fy2027-approved/p91/r19", "fy2027-approved/p91/r22", "fy2027-approved/p91/r23", "fy2027-approved/p91/r24", "fy2027-approved/p91/r25", "fy2027-approved/p91/r26", "fy2027-approved/p91/r27", "fy2027-approved/p91/r30", "fy2027-approved/p91/r33" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "40110", "book_id": "fy2027-approved", "cells": [ { "as_printed": "13,278,746", "dollars": 13278746, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "12,754,000", "dollars": 12754000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "12,768,000", "dollars": 12768000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2027-approved/p91/r8", "label_as_printed": "CURRENT PROPERTY TAX", "page": 91, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "40120", "book_id": "fy2027-approved", "cells": [ { "as_printed": "181,202", "dollars": 181202, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "105,000", "dollars": 105000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "150,000", "dollars": 150000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2027-approved/p91/r9", "label_as_printed": "TRUSTEE'S COLLECTIONS - PYR", "page": 91, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "53200", "book_id": "fy2027-approved", "cells": [ { "as_printed": "11,846", "dollars": 11846, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "12,000", "dollars": 12000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "12,000", "dollars": 12000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "ADMINISTRATION", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "ADMINISTRATION", "heading_from_total": false, "held": null, "id": "fy2027-approved/p93/r10", "label_as_printed": "DUES & MEMBERSHIPS", "page": 93, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53310", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "7,500", "dollars": 7500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "7,500", "dollars": 7500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "ADMINISTRATION", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "ADMINISTRATION", "heading_from_total": false, "held": null, "id": "fy2027-approved/p93/r11", "label_as_printed": "LEGAL SERVICES", "page": 93, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53490", "book_id": "fy2027-approved", "cells": [ { "as_printed": "411", "dollars": 411, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,500", "dollars": 1500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "ADMINISTRATION", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "ADMINISTRATION", "heading_from_total": false, "held": null, "id": "fy2027-approved/p93/r12", "label_as_printed": "PRINTING, STATIONARY & FORMS", "page": 93, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53510", "book_id": "fy2027-approved", "cells": [ { "as_printed": "102", "dollars": 102, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "8,100", "dollars": 8100, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "5,000", "dollars": 5000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "ADMINISTRATION", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "ADMINISTRATION", "heading_from_total": false, "held": null, "id": "fy2027-approved/p93/r13", "label_as_printed": "RENTALS", "page": 93, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53550", "book_id": "fy2027-approved", "cells": [ { "as_printed": "27,701", "dollars": 27701, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "45,183", "dollars": 45183, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "37,500", "dollars": 37500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "ADMINISTRATION", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "ADMINISTRATION", "heading_from_total": false, "held": null, "id": "fy2027-approved/p93/r14", "label_as_printed": "TRAVEL", "page": 93, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "54,287", "dollars": 54287, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "13,315", "dollars": 13315, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "60,000", "dollars": 60000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "ADMINISTRATION", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "ADMINISTRATION", "heading_from_total": false, "held": null, "id": "fy2027-approved/p93/r15", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 93, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54130", "book_id": "fy2027-approved", "cells": [ { "as_printed": "2,543", "dollars": 2543, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "5,071", "dollars": 5071, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "3,500", "dollars": 3500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "ADMINISTRATION", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "ADMINISTRATION", "heading_from_total": false, "held": null, "id": "fy2027-approved/p93/r16", "label_as_printed": "DRUGS & MEDICAL SUPPLIES", "page": 93, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54350", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,389", "dollars": 1389, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "3,500", "dollars": 3500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "3,500", "dollars": 3500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "ADMINISTRATION", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "ADMINISTRATION", "heading_from_total": false, "held": null, "id": "fy2027-approved/p93/r17", "label_as_printed": "OFFICE SUPPLIES", "page": 93, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "47,589", "dollars": 47589, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "161,047", "dollars": 161047, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "150,000", "dollars": 150000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "ADMINISTRATION", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "ADMINISTRATION", "heading_from_total": false, "held": null, "id": "fy2027-approved/p93/r18", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 93, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "156,019", "dollars": 156019, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "257,216", "dollars": 257216, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "290,800", "dollars": 290800, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 1, "printed": 156019, "sum": 156018 }, { "diff": 0, "printed": 257216, "sum": 257216 }, { "diff": 0, "printed": 290800, "sum": 290800 } ], "state": "within_rounding" }, "department": "ADMINISTRATION", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "ADMINISTRATION", "heading_from_total": false, "held": null, "id": "fy2027-approved/p93/r19", "label_as_printed": "Other Expenditures", "page": 93, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p93/r9", "fy2027-approved/p93/r10", "fy2027-approved/p93/r11", "fy2027-approved/p93/r12", "fy2027-approved/p93/r13", "fy2027-approved/p93/r14", "fy2027-approved/p93/r15", "fy2027-approved/p93/r16", "fy2027-approved/p93/r17", "fy2027-approved/p93/r18" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "928,488", "dollars": 928488, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,081,999", "dollars": 1081999, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,487,839", "dollars": 1487839, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 928488, "sum": 928488 }, { "diff": 0, "printed": 1081999, "sum": 1081999 }, { "diff": 0, "printed": 1487839, "sum": 1487839 } ], "state": "exact" }, "department": "ADMINISTRATION", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "ADMINISTRATION", "heading_from_total": false, "held": null, "id": "fy2027-approved/p93/r20", "label_as_printed": "Total ADMINISTRATION", "page": 93, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p93/r8", "fy2027-approved/p93/r9", "fy2027-approved/p93/r10", "fy2027-approved/p93/r11", "fy2027-approved/p93/r12", "fy2027-approved/p93/r13", "fy2027-approved/p93/r14", "fy2027-approved/p93/r15", "fy2027-approved/p93/r16", "fy2027-approved/p93/r17", "fy2027-approved/p93/r18" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "5,379,365", "dollars": 5379365, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "6,810,080", "dollars": 6810080, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "6,728,058", "dollars": 6728058, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "HIGHWAY & BRIDGE MAINTENANCE", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "HIGHWAY & BRIDGE MAINTENANCE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p93/r22", "label_as_printed": "Salaries & Benefits", "page": 93, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53510", "book_id": "fy2027-approved", "cells": [ { "as_printed": "134,777", "dollars": 134777, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "48,212", "dollars": 48212, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "30,000", "dollars": 30000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "HIGHWAY & BRIDGE MAINTENANCE", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "HIGHWAY & BRIDGE MAINTENANCE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p93/r23", "label_as_printed": "RENTALS", "page": 93, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53560", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "7,000", "dollars": 7000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "7,000", "dollars": 7000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "HIGHWAY & BRIDGE MAINTENANCE", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "HIGHWAY & BRIDGE MAINTENANCE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p93/r24", "label_as_printed": "TUITION", "page": 93, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "492,581", "dollars": 492581, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,249,249", "dollars": 1249249, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "850,000", "dollars": 850000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "HIGHWAY & BRIDGE MAINTENANCE", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "HIGHWAY & BRIDGE MAINTENANCE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p93/r25", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 93, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54040", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,855,254", "dollars": 1855254, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "5,291,813", "dollars": 5291813, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "4,500,000", "dollars": 4500000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "HIGHWAY & BRIDGE MAINTENANCE", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "HIGHWAY & BRIDGE MAINTENANCE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p93/r26", "label_as_printed": "ASPHALT - HOT MIX", "page": 93, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54050", "book_id": "fy2027-approved", "cells": [ { "as_printed": "79,768", "dollars": 79768, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "175,000", "dollars": 175000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "175,000", "dollars": 175000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "HIGHWAY & BRIDGE MAINTENANCE", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "HIGHWAY & BRIDGE MAINTENANCE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p93/r27", "label_as_printed": "ASPHALT - LIQUID", "page": 93, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54080", "book_id": "fy2027-approved", "cells": [ { "as_printed": "18,695", "dollars": 18695, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "25,000", "dollars": 25000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "120,000", "dollars": 120000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "HIGHWAY & BRIDGE MAINTENANCE", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "HIGHWAY & BRIDGE MAINTENANCE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p93/r28", "label_as_printed": "CONCRETE", "page": 93, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54090", "book_id": "fy2027-approved", "cells": [ { "as_printed": "298,442", "dollars": 298442, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "364,109", "dollars": 364109, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "500,000", "dollars": 500000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "HIGHWAY & BRIDGE MAINTENANCE", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "HIGHWAY & BRIDGE MAINTENANCE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p93/r29", "label_as_printed": "CRUSHED STONE", "page": 93, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54200", "book_id": "fy2027-approved", "cells": [ { "as_printed": "4,689", "dollars": 4689, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "3,500", "dollars": 3500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "3,500", "dollars": 3500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "HIGHWAY & BRIDGE MAINTENANCE", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "HIGHWAY & BRIDGE MAINTENANCE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p93/r30", "label_as_printed": "FERTILIZER, LIME & SEED", "page": 93, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54400", "book_id": "fy2027-approved", "cells": [ { "as_printed": "47,277", "dollars": 47277, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "139,939", "dollars": 139939, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "110,000", "dollars": 110000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "HIGHWAY & BRIDGE MAINTENANCE", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "HIGHWAY & BRIDGE MAINTENANCE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p93/r31", "label_as_printed": "PIPE - METAL", "page": 93, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54440", "book_id": "fy2027-approved", "cells": [ { "as_printed": "493,780", "dollars": 493780, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "950,000", "dollars": 950000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,000,000", "dollars": 1000000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "HIGHWAY & BRIDGE MAINTENANCE", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "HIGHWAY & BRIDGE MAINTENANCE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p93/r32", "label_as_printed": "SALT", "page": 93, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54450", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,387", "dollars": 1387, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "HIGHWAY & BRIDGE MAINTENANCE", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "HIGHWAY & BRIDGE MAINTENANCE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p93/r33", "label_as_printed": "SAND", "page": 93, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54460", "book_id": "fy2027-approved", "cells": [ { "as_printed": "13,715", "dollars": 13715, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "20,218", "dollars": 20218, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "20,000", "dollars": 20000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "HIGHWAY & BRIDGE MAINTENANCE", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "HIGHWAY & BRIDGE MAINTENANCE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p93/r34", "label_as_printed": "SMALL TOOLS", "page": 93, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54470", "book_id": "fy2027-approved", "cells": [ { "as_printed": "8,615", "dollars": 8615, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "70,000", "dollars": 70000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "100,000", "dollars": 100000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "HIGHWAY & BRIDGE MAINTENANCE", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "HIGHWAY & BRIDGE MAINTENANCE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p93/r35", "label_as_printed": "STRUCTURAL STEEL", "page": 93, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "75,984", "dollars": 75984, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "92,674", "dollars": 92674, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "85,000", "dollars": 85000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "HIGHWAY & BRIDGE MAINTENANCE", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "HIGHWAY & BRIDGE MAINTENANCE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p93/r36", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 93, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "3,524,962", "dollars": 3524962, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "8,437,714", "dollars": 8437714, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "7,501,500", "dollars": 7501500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -2, "printed": 3524962, "sum": 3524964 }, { "diff": 0, "printed": 8437714, "sum": 8437714 }, { "diff": 0, "printed": 7501500, "sum": 7501500 } ], "state": "within_rounding" }, "department": "HIGHWAY & BRIDGE MAINTENANCE", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "HIGHWAY & BRIDGE MAINTENANCE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p93/r37", "label_as_printed": "Other Expenditures", "page": 93, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p93/r23", "fy2027-approved/p93/r24", "fy2027-approved/p93/r25", "fy2027-approved/p93/r26", "fy2027-approved/p93/r27", "fy2027-approved/p93/r28", "fy2027-approved/p93/r29", "fy2027-approved/p93/r30", "fy2027-approved/p93/r31", "fy2027-approved/p93/r32", "fy2027-approved/p93/r33", "fy2027-approved/p93/r34", "fy2027-approved/p93/r35", "fy2027-approved/p93/r36" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "8,904,327", "dollars": 8904327, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "15,247,794", "dollars": 15247794, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "14,229,558", "dollars": 14229558, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -2, "printed": 8904327, "sum": 8904329 }, { "diff": 0, "printed": 15247794, "sum": 15247794 }, { "diff": 0, "printed": 14229558, "sum": 14229558 } ], "state": "within_rounding" }, "department": "HIGHWAY & BRIDGE MAINTENANCE", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "HIGHWAY & BRIDGE MAINTENANCE", "heading_from_total": false, "held": null, "id": "fy2027-approved/p93/r38", "label_as_printed": "Total HIGHWAY & BRIDGE MAINTENANCE", "page": 93, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p93/r22", "fy2027-approved/p93/r23", "fy2027-approved/p93/r24", "fy2027-approved/p93/r25", "fy2027-approved/p93/r26", "fy2027-approved/p93/r27", "fy2027-approved/p93/r28", "fy2027-approved/p93/r29", "fy2027-approved/p93/r30", "fy2027-approved/p93/r31", "fy2027-approved/p93/r32", "fy2027-approved/p93/r33", "fy2027-approved/p93/r34", "fy2027-approved/p93/r35", "fy2027-approved/p93/r36" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "772,470", "dollars": 772470, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "824,783", "dollars": 824783, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,197,039", "dollars": 1197039, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "ADMINISTRATION", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "ADMINISTRATION", "heading_from_total": false, "held": null, "id": "fy2027-approved/p93/r8", "label_as_printed": "Salaries & Benefits", "page": 93, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53070", "book_id": "fy2027-approved", "cells": [ { "as_printed": "10,150", "dollars": 10150, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "10,800", "dollars": 10800, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "ADMINISTRATION", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "ADMINISTRATION", "heading_from_total": false, "held": null, "id": "fy2027-approved/p93/r9", "label_as_printed": "COMMUNICATION", "page": 93, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53380", "book_id": "fy2027-approved", "cells": [ { "as_printed": "62,445", "dollars": 62445, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "24,475", "dollars": 24475, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "20,000", "dollars": 20000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "OPERATION & MAINT OF EQUIPMENT", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "OPERATION & MAINT OF EQUIPMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p94/r10", "label_as_printed": "MAINT. & REPAIRS-VEHICLES", "page": 94, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "18,597", "dollars": 18597, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "38,245", "dollars": 38245, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "35,000", "dollars": 35000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "OPERATION & MAINT OF EQUIPMENT", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "OPERATION & MAINT OF EQUIPMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p94/r11", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 94, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54120", "book_id": "fy2027-approved", "cells": [ { "as_printed": "276,001", "dollars": 276001, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "260,000", "dollars": 260000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "275,000", "dollars": 275000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "OPERATION & MAINT OF EQUIPMENT", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "OPERATION & MAINT OF EQUIPMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p94/r12", "label_as_printed": "DIESEL FUEL", "page": 94, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54180", "book_id": "fy2027-approved", "cells": [ { "as_printed": "183,378", "dollars": 183378, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "221,557", "dollars": 221557, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "210,000", "dollars": 210000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "OPERATION & MAINT OF EQUIPMENT", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "OPERATION & MAINT OF EQUIPMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p94/r13", "label_as_printed": "EQUIPMENT & MACHINERY PARTS", "page": 94, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54240", "book_id": "fy2027-approved", "cells": [ { "as_printed": "3,381", "dollars": 3381, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "6,500", "dollars": 6500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "6,500", "dollars": 6500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "OPERATION & MAINT OF EQUIPMENT", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "OPERATION & MAINT OF EQUIPMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p94/r14", "label_as_printed": "GARAGE SUPPLIES", "page": 94, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54250", "book_id": "fy2027-approved", "cells": [ { "as_printed": "91,626", "dollars": 91626, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "145,000", "dollars": 145000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "125,000", "dollars": 125000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "OPERATION & MAINT OF EQUIPMENT", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "OPERATION & MAINT OF EQUIPMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p94/r15", "label_as_printed": "GASOLINE", "page": 94, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54330", "book_id": "fy2027-approved", "cells": [ { "as_printed": "21,650", "dollars": 21650, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "41,666", "dollars": 41666, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "50,000", "dollars": 50000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "OPERATION & MAINT OF EQUIPMENT", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "OPERATION & MAINT OF EQUIPMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p94/r16", "label_as_printed": "LUBRICANTS", "page": 94, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54460", "book_id": "fy2027-approved", "cells": [ { "as_printed": "17,232", "dollars": 17232, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "25,553", "dollars": 25553, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "20,000", "dollars": 20000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "OPERATION & MAINT OF EQUIPMENT", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "OPERATION & MAINT OF EQUIPMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p94/r17", "label_as_printed": "SMALL TOOLS", "page": 94, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54500", "book_id": "fy2027-approved", "cells": [ { "as_printed": "74,582", "dollars": 74582, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "85,000", "dollars": 85000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "90,000", "dollars": 90000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "OPERATION & MAINT OF EQUIPMENT", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "OPERATION & MAINT OF EQUIPMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p94/r18", "label_as_printed": "TIRES & TUBES", "page": 94, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54530", "book_id": "fy2027-approved", "cells": [ { "as_printed": "80,435", "dollars": 80435, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "130,304", "dollars": 130304, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "120,000", "dollars": 120000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "OPERATION & MAINT OF EQUIPMENT", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "OPERATION & MAINT OF EQUIPMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p94/r19", "label_as_printed": "VEHICLE PARTS", "page": 94, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "42,191", "dollars": 42191, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "66,011", "dollars": 66011, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "65,000", "dollars": 65000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "OPERATION & MAINT OF EQUIPMENT", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "OPERATION & MAINT OF EQUIPMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p94/r20", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 94, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "888,527", "dollars": 888527, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,059,312", "dollars": 1059312, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,031,500", "dollars": 1031500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 1, "printed": 888527, "sum": 888526 }, { "diff": 1, "printed": 1059312, "sum": 1059311 }, { "diff": 0, "printed": 1031500, "sum": 1031500 } ], "state": "within_rounding" }, "department": "OPERATION & MAINT OF EQUIPMENT", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "OPERATION & MAINT OF EQUIPMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p94/r21", "label_as_printed": "Other Expenditures", "page": 94, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p94/r8", "fy2027-approved/p94/r9", "fy2027-approved/p94/r10", "fy2027-approved/p94/r11", "fy2027-approved/p94/r12", "fy2027-approved/p94/r13", "fy2027-approved/p94/r14", "fy2027-approved/p94/r15", "fy2027-approved/p94/r16", "fy2027-approved/p94/r17", "fy2027-approved/p94/r18", "fy2027-approved/p94/r19", "fy2027-approved/p94/r20" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,630,391", "dollars": 1630391, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,932,608", "dollars": 1932608, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "2,034,376", "dollars": 2034376, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 2, "printed": 1630391, "sum": 1630389 }, { "diff": 1, "printed": 1932608, "sum": 1932607 }, { "diff": 0, "printed": 2034376, "sum": 2034376 } ], "state": "within_rounding" }, "department": "OPERATION & MAINT OF EQUIPMENT", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "OPERATION & MAINT OF EQUIPMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p94/r22", "label_as_printed": "Total OPERATION & MAINT OF EQUIPMENT", "page": 94, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p94/r7", "fy2027-approved/p94/r8", "fy2027-approved/p94/r9", "fy2027-approved/p94/r10", "fy2027-approved/p94/r11", "fy2027-approved/p94/r12", "fy2027-approved/p94/r13", "fy2027-approved/p94/r14", "fy2027-approved/p94/r15", "fy2027-approved/p94/r16", "fy2027-approved/p94/r17", "fy2027-approved/p94/r18", "fy2027-approved/p94/r19", "fy2027-approved/p94/r20" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "664,081", "dollars": 664081, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "817,089", "dollars": 817089, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "799,001", "dollars": 799001, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "TRAFFIC CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "TRAFFIC CONTROL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p94/r24", "label_as_printed": "Salaries & Benefits", "page": 94, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "11,268", "dollars": 11268, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "23,319", "dollars": 23319, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "13,000", "dollars": 13000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "TRAFFIC CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "TRAFFIC CONTROL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p94/r25", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 94, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54150", "book_id": "fy2027-approved", "cells": [ { "as_printed": "42,143", "dollars": 42143, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "35,000", "dollars": 35000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "40,000", "dollars": 40000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "TRAFFIC CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "TRAFFIC CONTROL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p94/r26", "label_as_printed": "ELECTRICITY", "page": 94, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54430", "book_id": "fy2027-approved", "cells": [ { "as_printed": "99,502", "dollars": 99502, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "150,000", "dollars": 150000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "150,000", "dollars": 150000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "TRAFFIC CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "TRAFFIC CONTROL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p94/r27", "label_as_printed": "ROAD SIGNS", "page": 94, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54460", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,590", "dollars": 1590, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "5,100", "dollars": 5100, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "5,000", "dollars": 5000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "TRAFFIC CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "TRAFFIC CONTROL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p94/r28", "label_as_printed": "SMALL TOOLS", "page": 94, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54510", "book_id": "fy2027-approved", "cells": [ { "as_printed": "4,477", "dollars": 4477, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "5,000", "dollars": 5000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "5,500", "dollars": 5500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "TRAFFIC CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "TRAFFIC CONTROL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p94/r29", "label_as_printed": "UNIFORMS", "page": 94, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "98,912", "dollars": 98912, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "227,424", "dollars": 227424, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "225,000", "dollars": 225000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "TRAFFIC CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "TRAFFIC CONTROL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p94/r30", "label_as_printed": "OTHER SUPPLIES & MATERIALS", "page": 94, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "257,893", "dollars": 257893, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "445,843", "dollars": 445843, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "438,500", "dollars": 438500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 1, "printed": 257893, "sum": 257892 }, { "diff": 0, "printed": 445843, "sum": 445843 }, { "diff": 0, "printed": 438500, "sum": 438500 } ], "state": "within_rounding" }, "department": "TRAFFIC CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "TRAFFIC CONTROL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p94/r31", "label_as_printed": "Other Expenditures", "page": 94, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p94/r25", "fy2027-approved/p94/r26", "fy2027-approved/p94/r27", "fy2027-approved/p94/r28", "fy2027-approved/p94/r29", "fy2027-approved/p94/r30" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "921,974", "dollars": 921974, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,262,932", "dollars": 1262932, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,237,501", "dollars": 1237501, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 1, "printed": 921974, "sum": 921973 }, { "diff": 0, "printed": 1262932, "sum": 1262932 }, { "diff": 0, "printed": 1237501, "sum": 1237501 } ], "state": "within_rounding" }, "department": "TRAFFIC CONTROL", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "TRAFFIC CONTROL", "heading_from_total": false, "held": null, "id": "fy2027-approved/p94/r32", "label_as_printed": "Total TRAFFIC CONTROL", "page": 94, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p94/r24", "fy2027-approved/p94/r25", "fy2027-approved/p94/r26", "fy2027-approved/p94/r27", "fy2027-approved/p94/r28", "fy2027-approved/p94/r29", "fy2027-approved/p94/r30" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53070", "book_id": "fy2027-approved", "cells": [ { "as_printed": "16,469", "dollars": 16469, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "20,000", "dollars": 20000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "25,000", "dollars": 25000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "OTHER CHARGES", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "OTHER CHARGES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p94/r34", "label_as_printed": "COMMUNICATION", "page": 94, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53120", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "10,000", "dollars": 10000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "OTHER CHARGES", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "OTHER CHARGES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p94/r35", "label_as_printed": "CONTRACTS - PRIVATE AGENCIES", "page": 94, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53330", "book_id": "fy2027-approved", "cells": [ { "as_printed": "713", "dollars": 713, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,220", "dollars": 2220, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "2,000", "dollars": 2000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "OTHER CHARGES", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "OTHER CHARGES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p94/r36", "label_as_printed": "LICENSES", "page": 94, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54150", "book_id": "fy2027-approved", "cells": [ { "as_printed": "10,106", "dollars": 10106, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "30,000", "dollars": 30000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "30,000", "dollars": 30000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "OTHER CHARGES", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "OTHER CHARGES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p94/r37", "label_as_printed": "ELECTRICITY", "page": 94, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54340", "book_id": "fy2027-approved", "cells": [ { "as_printed": "5,656", "dollars": 5656, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "5,000", "dollars": 5000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "7,500", "dollars": 7500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "OTHER CHARGES", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "OTHER CHARGES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p94/r38", "label_as_printed": "NATURAL GAS", "page": 94, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "741,863", "dollars": 741863, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "873,296", "dollars": 873296, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,002,876", "dollars": 1002876, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "OPERATION & MAINT OF EQUIPMENT", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "OPERATION & MAINT OF EQUIPMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p94/r7", "label_as_printed": "Salaries & Benefits", "page": 94, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53300", "book_id": "fy2027-approved", "cells": [ { "as_printed": "4,488", "dollars": 4488, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "OPERATION & MAINT OF EQUIPMENT", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "OPERATION & MAINT OF EQUIPMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p94/r8", "label_as_printed": "OPERATING LEASE PAYMENTS", "page": 94, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53360", "book_id": "fy2027-approved", "cells": [ { "as_printed": "12,520", "dollars": 12520, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "15,000", "dollars": 15000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "15,000", "dollars": 15000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "OPERATION & MAINT OF EQUIPMENT", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "OPERATION & MAINT OF EQUIPMENT", "heading_from_total": false, "held": null, "id": "fy2027-approved/p94/r9", "label_as_printed": "MAINT. & REPAIRS-EQUIPMENT", "page": 94, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "55130", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "132,671", "dollars": 132671, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "OTHER CHARGES", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "OTHER CHARGES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p95/r10", "label_as_printed": "WORKER'S COMPENSATION INS", "page": 95, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "505,842", "dollars": 505842, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "680,876", "dollars": 680876, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "550,000", "dollars": 550000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 1, "printed": 505842, "sum": 505841 }, { "diff": 0, "printed": 680876, "sum": 680876 }, { "diff": 0, "printed": 550000, "sum": 550000 } ], "state": "within_rounding" }, "department": "OTHER CHARGES", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "OTHER CHARGES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p95/r11", "label_as_printed": "Other Expenditures", "page": 95, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p94/r34", "fy2027-approved/p94/r35", "fy2027-approved/p94/r36", "fy2027-approved/p94/r37", "fy2027-approved/p94/r38", "fy2027-approved/p95/r6", "fy2027-approved/p95/r7", "fy2027-approved/p95/r8", "fy2027-approved/p95/r9", "fy2027-approved/p95/r10" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "505,842", "dollars": 505842, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "680,876", "dollars": 680876, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "550,000", "dollars": 550000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 1, "printed": 505842, "sum": 505841 }, { "diff": 0, "printed": 680876, "sum": 680876 }, { "diff": 0, "printed": 550000, "sum": 550000 } ], "state": "within_rounding" }, "department": "OTHER CHARGES", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "OTHER CHARGES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p95/r12", "label_as_printed": "Total OTHER CHARGES", "page": 95, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p94/r34", "fy2027-approved/p94/r35", "fy2027-approved/p94/r36", "fy2027-approved/p94/r37", "fy2027-approved/p94/r38", "fy2027-approved/p95/r6", "fy2027-approved/p95/r7", "fy2027-approved/p95/r8", "fy2027-approved/p95/r9", "fy2027-approved/p95/r10" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "63,001", "dollars": 63001, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "71,000", "dollars": 71000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "71,000", "dollars": 71000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "EMPLOYEE BENEFITS", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "EMPLOYEE BENEFITS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p95/r14", "label_as_printed": "Salaries & Benefits", "page": 95, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "63,001", "dollars": 63001, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "71,000", "dollars": 71000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "71,000", "dollars": 71000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 63001, "sum": 63001 }, { "diff": 0, "printed": 71000, "sum": 71000 }, { "diff": 0, "printed": 71000, "sum": 71000 } ], "state": "exact" }, "department": "EMPLOYEE BENEFITS", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "EMPLOYEE BENEFITS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p95/r15", "label_as_printed": "Total EMPLOYEE BENEFITS", "page": 95, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p95/r14" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53210", "book_id": "fy2027-approved", "cells": [ { "as_printed": "320,132", "dollars": 320132, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "442,293", "dollars": 442293, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "100,000", "dollars": 100000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "CAPITAL OUTLAY", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "CAPITAL OUTLAY", "heading_from_total": false, "held": null, "id": "fy2027-approved/p95/r17", "label_as_printed": "ENGINEERING SERVICES", "page": 95, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "320,132", "dollars": 320132, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "442,293", "dollars": 442293, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "100,000", "dollars": 100000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 320132, "sum": 320132 }, { "diff": 0, "printed": 442293, "sum": 442293 }, { "diff": 0, "printed": 100000, "sum": 100000 } ], "state": "exact" }, "department": "CAPITAL OUTLAY", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "CAPITAL OUTLAY", "heading_from_total": false, "held": null, "id": "fy2027-approved/p95/r18", "label_as_printed": "Other Expenditures", "page": 95, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p95/r17" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57050", "book_id": "fy2027-approved", "cells": [ { "as_printed": "368,211", "dollars": 368211, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "72,143", "dollars": 72143, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "50,000", "dollars": 50000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "CAPITAL OUTLAY", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "CAPITAL OUTLAY", "heading_from_total": false, "held": null, "id": "fy2027-approved/p95/r19", "label_as_printed": "BRIDGE CONSTRUCTION", "page": 95, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57070", "book_id": "fy2027-approved", "cells": [ { "as_printed": "26,255", "dollars": 26255, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "295,406", "dollars": 295406, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "CAPITAL OUTLAY", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "CAPITAL OUTLAY", "heading_from_total": false, "held": null, "id": "fy2027-approved/p95/r20", "label_as_printed": "BUILDING IMPROVEMENTS", "page": 95, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57090", "book_id": "fy2027-approved", "cells": [ { "as_printed": "2,252", "dollars": 2252, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "758", "dollars": 758, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "CAPITAL OUTLAY", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "CAPITAL OUTLAY", "heading_from_total": false, "held": null, "id": "fy2027-approved/p95/r21", "label_as_printed": "DATA PROCESSING EQUIPMENT", "page": 95, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57140", "book_id": "fy2027-approved", "cells": [ { "as_printed": "2,603,645", "dollars": 2603645, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,020,530", "dollars": 1020530, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,263,000", "dollars": 1263000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "CAPITAL OUTLAY", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "CAPITAL OUTLAY", "heading_from_total": false, "held": null, "id": "fy2027-approved/p95/r22", "label_as_printed": "HIGHWAY EQUIPMENT", "page": 95, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57180", "book_id": "fy2027-approved", "cells": [ { "as_printed": "2,183,319", "dollars": 2183319, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,812,787", "dollars": 1812787, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "775,000", "dollars": 775000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "CAPITAL OUTLAY", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "CAPITAL OUTLAY", "heading_from_total": false, "held": null, "id": "fy2027-approved/p95/r23", "label_as_printed": "MOTOR VEHICLES", "page": 95, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57260", "book_id": "fy2027-approved", "cells": [ { "as_printed": "3,415,850", "dollars": 3415850, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "2,221,505", "dollars": 2221505, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "CAPITAL OUTLAY", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "CAPITAL OUTLAY", "heading_from_total": false, "held": null, "id": "fy2027-approved/p95/r24", "label_as_printed": "STATE AID PROJECTS", "page": 95, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "57900", "book_id": "fy2027-approved", "cells": [ { "as_printed": "257,000", "dollars": 257000, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "165,975", "dollars": 165975, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "138,500", "dollars": 138500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "CAPITAL OUTLAY", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "CAPITAL OUTLAY", "heading_from_total": false, "held": null, "id": "fy2027-approved/p95/r25", "label_as_printed": "OTHER EQUIPMENT", "page": 95, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "8,856,533", "dollars": 8856533, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "5,589,104", "dollars": 5589104, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "2,226,500", "dollars": 2226500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 1, "printed": 8856533, "sum": 8856532 }, { "diff": 0, "printed": 5589104, "sum": 5589104 }, { "diff": 0, "printed": 2226500, "sum": 2226500 } ], "state": "within_rounding" }, "department": "CAPITAL OUTLAY", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "CAPITAL OUTLAY", "heading_from_total": false, "held": null, "id": "fy2027-approved/p95/r26", "label_as_printed": "Capital Expenditures", "page": 95, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p95/r19", "fy2027-approved/p95/r20", "fy2027-approved/p95/r21", "fy2027-approved/p95/r22", "fy2027-approved/p95/r23", "fy2027-approved/p95/r24", "fy2027-approved/p95/r25" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "9,176,665", "dollars": 9176665, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "6,031,397", "dollars": 6031397, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "2,326,500", "dollars": 2326500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 1, "printed": 9176665, "sum": 9176664 }, { "diff": 0, "printed": 6031397, "sum": 6031397 }, { "diff": 0, "printed": 2326500, "sum": 2326500 } ], "state": "within_rounding" }, "department": "CAPITAL OUTLAY", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "CAPITAL OUTLAY", "heading_from_total": false, "held": null, "id": "fy2027-approved/p95/r27", "label_as_printed": "Total CAPITAL OUTLAY", "page": 95, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p95/r17", "fy2027-approved/p95/r19", "fy2027-approved/p95/r20", "fy2027-approved/p95/r21", "fy2027-approved/p95/r22", "fy2027-approved/p95/r23", "fy2027-approved/p95/r24", "fy2027-approved/p95/r25" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "53990", "book_id": "fy2027-approved", "cells": [ { "as_printed": "42,685", "dollars": 42685, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "240,760", "dollars": 240760, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "CAPITAL OUTLAY - EXCELL ROAD", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "CAPITAL OUTLAY - EXCELL ROAD", "heading_from_total": false, "held": null, "id": "fy2027-approved/p95/r29", "label_as_printed": "OTHER CONTRACTED SERVICES", "page": 95, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "42,685", "dollars": 42685, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "240,760", "dollars": 240760, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 42685, "sum": 42685 }, { "diff": 0, "printed": 240760, "sum": 240760 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "CAPITAL OUTLAY - EXCELL ROAD", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "CAPITAL OUTLAY - EXCELL ROAD", "heading_from_total": false, "held": null, "id": "fy2027-approved/p95/r30", "label_as_printed": "Other Expenditures", "page": 95, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p95/r29" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "42,685", "dollars": 42685, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "240,760", "dollars": 240760, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 42685, "sum": 42685 }, { "diff": 0, "printed": 240760, "sum": 240760 }, { "diff": 0, "printed": 0, "sum": 0 } ], "state": "exact" }, "department": "CAPITAL OUTLAY - EXCELL ROAD", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "CAPITAL OUTLAY - EXCELL ROAD", "heading_from_total": false, "held": null, "id": "fy2027-approved/p95/r31", "label_as_printed": "Total CAPITAL OUTLAY - EXCELL ROAD", "page": 95, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p95/r29" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "55900", "book_id": "fy2027-approved", "cells": [ { "as_printed": "132,671", "dollars": 132671, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "132,671", "dollars": 132671, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "132,671", "dollars": 132671, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "OPERATING TRANSFERS", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "OPERATING TRANSFERS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p95/r33", "label_as_printed": "TRANSFERS TO OTHER FUNDS", "page": 95, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [ "transfer" ] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "132,671", "dollars": 132671, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "132,671", "dollars": 132671, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "132,671", "dollars": 132671, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 132671, "sum": 132671 }, { "diff": 0, "printed": 132671, "sum": 132671 }, { "diff": 0, "printed": 132671, "sum": 132671 } ], "state": "exact" }, "department": "OPERATING TRANSFERS", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "OPERATING TRANSFERS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p95/r34", "label_as_printed": "Other Expenditures", "page": 95, "row_role": "subtotal", "scope_line_ids": [ "fy2027-approved/p95/r33" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [ "transfer" ] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "132,671", "dollars": 132671, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "132,671", "dollars": 132671, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "132,671", "dollars": 132671, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 132671, "sum": 132671 }, { "diff": 0, "printed": 132671, "sum": 132671 }, { "diff": 0, "printed": 132671, "sum": 132671 } ], "state": "exact" }, "department": "OPERATING TRANSFERS", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "OPERATING TRANSFERS", "heading_from_total": false, "held": null, "id": "fy2027-approved/p95/r35", "label_as_printed": "Total OPERATING TRANSFERS", "page": 95, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p95/r33" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [ "transfer" ] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "22,306,044", "dollars": 22306044, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "26,682,037", "dollars": 26682037, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "22,069,445", "dollars": 22069445, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 3, "printed": 22306044, "sum": 22306041 }, { "diff": 1, "printed": 26682037, "sum": 26682036 }, { "diff": 0, "printed": 22069445, "sum": 22069445 } ], "state": "within_rounding" }, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": null, "heading_from_total": false, "held": null, "id": "fy2027-approved/p95/r36", "label_as_printed": "Total Expenditures GENERAL ROADS FUND 131", "page": 95, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p93/r8", "fy2027-approved/p93/r9", "fy2027-approved/p93/r10", "fy2027-approved/p93/r11", "fy2027-approved/p93/r12", "fy2027-approved/p93/r13", "fy2027-approved/p93/r14", "fy2027-approved/p93/r15", "fy2027-approved/p93/r16", "fy2027-approved/p93/r17", "fy2027-approved/p93/r18", "fy2027-approved/p93/r22", "fy2027-approved/p93/r23", "fy2027-approved/p93/r24", "fy2027-approved/p93/r25", "fy2027-approved/p93/r26", "fy2027-approved/p93/r27", "fy2027-approved/p93/r28", "fy2027-approved/p93/r29", "fy2027-approved/p93/r30", "fy2027-approved/p93/r31", "fy2027-approved/p93/r32", "fy2027-approved/p93/r33", "fy2027-approved/p93/r34", "fy2027-approved/p93/r35", "fy2027-approved/p93/r36", "fy2027-approved/p94/r7", "fy2027-approved/p94/r8", "fy2027-approved/p94/r9", "fy2027-approved/p94/r10", "fy2027-approved/p94/r11", "fy2027-approved/p94/r12", "fy2027-approved/p94/r13", "fy2027-approved/p94/r14", "fy2027-approved/p94/r15", "fy2027-approved/p94/r16", "fy2027-approved/p94/r17", "fy2027-approved/p94/r18", "fy2027-approved/p94/r19", "fy2027-approved/p94/r20", "fy2027-approved/p94/r24", "fy2027-approved/p94/r25", "fy2027-approved/p94/r26", "fy2027-approved/p94/r27", "fy2027-approved/p94/r28", "fy2027-approved/p94/r29", "fy2027-approved/p94/r30", "fy2027-approved/p94/r34", "fy2027-approved/p94/r35", "fy2027-approved/p94/r36", "fy2027-approved/p94/r37", "fy2027-approved/p94/r38", "fy2027-approved/p95/r6", "fy2027-approved/p95/r7", "fy2027-approved/p95/r8", "fy2027-approved/p95/r9", "fy2027-approved/p95/r10", "fy2027-approved/p95/r14", "fy2027-approved/p95/r17", "fy2027-approved/p95/r19", "fy2027-approved/p95/r20", "fy2027-approved/p95/r21", "fy2027-approved/p95/r22", "fy2027-approved/p95/r23", "fy2027-approved/p95/r24", "fy2027-approved/p95/r25", "fy2027-approved/p95/r29", "fy2027-approved/p95/r33" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "54540", "book_id": "fy2027-approved", "cells": [ { "as_printed": "6,196", "dollars": 6196, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "4,500", "dollars": 4500, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "7,500", "dollars": 7500, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "OTHER CHARGES", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "OTHER CHARGES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p95/r6", "label_as_printed": "WATER & SEWER", "page": 95, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "55020", "book_id": "fy2027-approved", "cells": [ { "as_printed": "100,062", "dollars": 100062, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "260,000", "dollars": 260000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "130,000", "dollars": 130000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "OTHER CHARGES", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "OTHER CHARGES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p95/r7", "label_as_printed": "BUILDING & CONTENTS INSURANCE", "page": 95, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "55040", "book_id": "fy2027-approved", "cells": [ { "as_printed": "36,878", "dollars": 36878, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "16,485", "dollars": 16485, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "15,000", "dollars": 15000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "OTHER CHARGES", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "OTHER CHARGES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p95/r8", "label_as_printed": "INDIRECT COST", "page": 95, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": "55100", "book_id": "fy2027-approved", "cells": [ { "as_printed": "329,761", "dollars": 329761, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "200,000", "dollars": 200000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "333,000", "dollars": 333000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": "OTHER CHARGES", "edition": "approved", "edition_differs": [], "fund_name": "GENERAL ROADS FUND", "fund_no": "131", "heading_as_printed": "OTHER CHARGES", "heading_from_total": false, "held": null, "id": "fy2027-approved/p95/r9", "label_as_printed": "TRUSTEE'S COMMISSION", "page": 95, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "expenditure", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "32,529,742", "dollars": 32529742, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "39,996,835", "dollars": 39996835, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended Budget", "kind": "amended" }, { "as_printed": "39,996,835", "dollars": 39996835, "fiscal_year": 2026, "header_as_printed": "FY 2026 Projections", "kind": "projected" }, { "as_printed": "33,256,801", "dollars": 33256801, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "DEBT SERVICE FUND", "fund_no": "151", "heading_as_printed": null, "heading_from_total": false, "held": null, "id": "fy2027-approved/p97/r24", "label_as_printed": "Estimated Beginning Fund Balance July 1", "page": 97, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "fund_balance", "tags": [ "available_funds" ] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "39,996,835", "dollars": 39996835, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "38,681,948", "dollars": 38681948, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended Budget", "kind": "amended" }, { "as_printed": "33,256,801", "dollars": 33256801, "fiscal_year": 2026, "header_as_printed": "FY 2026 Projections", "kind": "projected" }, { "as_printed": "30,638,527", "dollars": 30638527, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "DEBT SERVICE FUND", "fund_no": "151", "heading_as_printed": null, "heading_from_total": false, "held": null, "id": "fy2027-approved/p97/r25", "label_as_printed": "Estimated Ending Fund Balance June 30", "page": 97, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "fund_balance", "tags": [ "available_funds" ] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "39,996,835", "dollars": 39996835, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "38,681,948", "dollars": 38681948, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended Budget", "kind": "amended" }, { "as_printed": "33,256,801", "dollars": 33256801, "fiscal_year": 2026, "header_as_printed": "FY 2026 Projections", "kind": "projected" }, { "as_printed": "30,638,527", "dollars": 30638527, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "DEBT SERVICE FUND", "fund_no": "151", "heading_as_printed": null, "heading_from_total": false, "held": null, "id": "fy2027-approved/p97/r26", "label_as_printed": "Estimated Restricted Fund Balance June 30", "page": 97, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "fund_balance", "tags": [ "available_funds" ] }, { "account_code": "40125", "book_id": "fy2027-approved", "cells": [ { "as_printed": "5,657", "dollars": 5657, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "5,000", "dollars": 5000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,000", "dollars": 1000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "DEBT SERVICE FUND", "fund_no": "151", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2027-approved/p99/r10", "label_as_printed": "TRUSTEE COLLECTIONS - BANKRUPT", "page": 99, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "40130", "book_id": "fy2027-approved", "cells": [ { "as_printed": "306,539", "dollars": 306539, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "250,000", "dollars": 250000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "250,000", "dollars": 250000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "DEBT SERVICE FUND", "fund_no": "151", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2027-approved/p99/r11", "label_as_printed": "CIRCUIT/CHANCERY COLLECT-PYR", "page": 99, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "40140", "book_id": "fy2027-approved", "cells": [ { "as_printed": "202,430", "dollars": 202430, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "200,000", "dollars": 200000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "175,000", "dollars": 175000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "DEBT SERVICE FUND", "fund_no": "151", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2027-approved/p99/r12", "label_as_printed": "INTEREST & PENALTY", "page": 99, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "40163", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,343,192", "dollars": 1343192, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,350,000", "dollars": 1350000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "1,350,000", "dollars": 1350000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "DEBT SERVICE FUND", "fund_no": "151", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2027-approved/p99/r13", "label_as_printed": "PMTS IN LIEU OF TAXES - OTHER GOOGLE PILOT", "page": 99, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "40163", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "132,328", "dollars": 132328, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "DEBT SERVICE FUND", "fund_no": "151", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2027-approved/p99/r14", "label_as_printed": "PMTS IN LIEU OF TAXES - OTHER DONGWHA", "page": 99, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "40163", "book_id": "fy2027-approved", "cells": [ { "as_printed": "84,059", "dollars": 84059, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "83,606", "dollars": 83606, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "762,000", "dollars": 762000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "DEBT SERVICE FUND", "fund_no": "151", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2027-approved/p99/r15", "label_as_printed": "PMTS IN LIEU OF TAXES - OTHER HANKOOK", "page": 99, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "40163", "book_id": "fy2027-approved", "cells": [ { "as_printed": "-", "dollars": 0, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "-", "dollars": 0, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "DEBT SERVICE FUND", "fund_no": "151", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2027-approved/p99/r16", "label_as_printed": "PMTS IN LIEU OF TAXES - OTHER MICROVAST - PILOT", "page": 99, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "40163", "book_id": "fy2027-approved", "cells": [ { "as_printed": "595,868", "dollars": 595868, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "595,868", "dollars": 595868, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "558,340", "dollars": 558340, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "DEBT SERVICE FUND", "fund_no": "151", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2027-approved/p99/r17", "label_as_printed": "PMTS IN LIEU OF TAXES - OTHER LG - PILOT", "page": 99, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "40163", "book_id": "fy2027-approved", "cells": [ { "as_printed": "133,081", "dollars": 133081, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "133,081", "dollars": 133081, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "133,081", "dollars": 133081, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "DEBT SERVICE FUND", "fund_no": "151", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2027-approved/p99/r18", "label_as_printed": "PMTS IN LIEU OF TAXES - OTHER ATLAS BX", "page": 99, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "40210", "book_id": "fy2027-approved", "cells": [ { "as_printed": "910,817", "dollars": 910817, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "700,000", "dollars": 700000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "800,000", "dollars": 800000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "DEBT SERVICE FUND", "fund_no": "151", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2027-approved/p99/r19", "label_as_printed": "LOCAL OPTION SALES TAX", "page": 99, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "40250", "book_id": "fy2027-approved", "cells": [ { "as_printed": "418,338", "dollars": 418338, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "400,000", "dollars": 400000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "400,000", "dollars": 400000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "DEBT SERVICE FUND", "fund_no": "151", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2027-approved/p99/r20", "label_as_printed": "LITIGATION TAX - GENERAL", "page": 99, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "40266", "book_id": "fy2027-approved", "cells": [ { "as_printed": "452,537", "dollars": 452537, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "400,000", "dollars": 400000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "400,000", "dollars": 400000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "DEBT SERVICE FUND", "fund_no": "151", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2027-approved/p99/r21", "label_as_printed": "LITIGATION TAX-JAIL/WH/CH", "page": 99, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "40270", "book_id": "fy2027-approved", "cells": [ { "as_printed": "242,577", "dollars": 242577, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "200,000", "dollars": 200000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "200,000", "dollars": 200000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "DEBT SERVICE FUND", "fund_no": "151", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2027-approved/p99/r22", "label_as_printed": "BUSINESS TAX", "page": 99, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "40285", "book_id": "fy2027-approved", "cells": [ { "as_printed": "1,861,900", "dollars": 1861900, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "1,800,000", "dollars": 1800000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "2,050,000", "dollars": 2050000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "DEBT SERVICE FUND", "fund_no": "151", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2027-approved/p99/r23", "label_as_printed": "ADEQUATE FACILITIES TAX", "page": 99, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "40320", "book_id": "fy2027-approved", "cells": [ { "as_printed": "168,355", "dollars": 168355, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "175,000", "dollars": 175000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "115,000", "dollars": 115000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "DEBT SERVICE FUND", "fund_no": "151", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2027-approved/p99/r24", "label_as_printed": "BANK EXCISE TAX", "page": 99, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "46,251,330", "dollars": 46251330, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "37,866,555", "dollars": 37866555, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "43,294,749", "dollars": 43294749, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -1, "printed": 46251330, "sum": 46251331 }, { "diff": 0, "printed": 37866555, "sum": 37866555 }, { "diff": 0, "printed": 43294749, "sum": 43294749 } ], "state": "within_rounding" }, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "DEBT SERVICE FUND", "fund_no": "151", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2027-approved/p99/r25", "label_as_printed": "Total Taxes", "page": 99, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p99/r8", "fy2027-approved/p99/r9", "fy2027-approved/p99/r10", "fy2027-approved/p99/r11", "fy2027-approved/p99/r12", "fy2027-approved/p99/r13", "fy2027-approved/p99/r14", "fy2027-approved/p99/r15", "fy2027-approved/p99/r16", "fy2027-approved/p99/r17", "fy2027-approved/p99/r18", "fy2027-approved/p99/r19", "fy2027-approved/p99/r20", "fy2027-approved/p99/r21", "fy2027-approved/p99/r22", "fy2027-approved/p99/r23", "fy2027-approved/p99/r24" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "44110", "book_id": "fy2027-approved", "cells": [ { "as_printed": "10,855,592", "dollars": 10855592, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "9,000,000", "dollars": 9000000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "5,400,000", "dollars": 5400000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "DEBT SERVICE FUND", "fund_no": "151", "heading_as_printed": "Other Local Revenues", "heading_from_total": false, "held": null, "id": "fy2027-approved/p99/r27", "label_as_printed": "INTEREST EARNED", "page": 99, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "10,855,592", "dollars": 10855592, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "9,000,000", "dollars": 9000000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "5,400,000", "dollars": 5400000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 10855592, "sum": 10855592 }, { "diff": 0, "printed": 9000000, "sum": 9000000 }, { "diff": 0, "printed": 5400000, "sum": 5400000 } ], "state": "exact" }, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "DEBT SERVICE FUND", "fund_no": "151", "heading_as_printed": "Other Local Revenues", "heading_from_total": false, "held": null, "id": "fy2027-approved/p99/r28", "label_as_printed": "Total Other Local Revenues", "page": 99, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p99/r27" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "48130", "book_id": "fy2027-approved", "cells": [ { "as_printed": "55,600", "dollars": 55600, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "124,200", "dollars": 124200, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "124,200", "dollars": 124200, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "DEBT SERVICE FUND", "fund_no": "151", "heading_as_printed": "Other Government / Citizen Groups", "heading_from_total": false, "held": null, "id": "fy2027-approved/p99/r30", "label_as_printed": "CONTRIBUTIONS", "page": 99, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "55,600", "dollars": 55600, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "124,200", "dollars": 124200, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "124,200", "dollars": 124200, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 55600, "sum": 55600 }, { "diff": 0, "printed": 124200, "sum": 124200 }, { "diff": 0, "printed": 124200, "sum": 124200 } ], "state": "exact" }, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "DEBT SERVICE FUND", "fund_no": "151", "heading_as_printed": "Other Government / Citizen Groups", "heading_from_total": false, "held": null, "id": "fy2027-approved/p99/r31", "label_as_printed": "Total Other Government / Citizen Groups", "page": 99, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p99/r30" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "49800", "book_id": "fy2027-approved", "cells": [ { "as_printed": "6,721,226", "dollars": 6721226, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "7,433,771", "dollars": 7433771, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "3,498,172", "dollars": 3498172, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "DEBT SERVICE FUND", "fund_no": "151", "heading_as_printed": "Other Sources (Non-Revenue)", "heading_from_total": false, "held": null, "id": "fy2027-approved/p99/r33", "label_as_printed": "OPERATING TRANSFERS", "page": 99, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [ "transfer", "non_revenue" ] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "6,721,226", "dollars": 6721226, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "7,433,771", "dollars": 7433771, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "3,498,172", "dollars": 3498172, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": 0, "printed": 6721226, "sum": 6721226 }, { "diff": 0, "printed": 7433771, "sum": 7433771 }, { "diff": 0, "printed": 3498172, "sum": 3498172 } ], "state": "exact" }, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "DEBT SERVICE FUND", "fund_no": "151", "heading_as_printed": "Other Sources (Non-Revenue)", "heading_from_total": false, "held": null, "id": "fy2027-approved/p99/r34", "label_as_printed": "Total Other Sources (Non-Revenue)", "page": 99, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p99/r33" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [ "non_revenue" ] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "63,883,748", "dollars": 63883748, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "54,424,526", "dollars": 54424526, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "52,317,121", "dollars": 52317121, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -1, "printed": 63883748, "sum": 63883749 }, { "diff": 0, "printed": 54424526, "sum": 54424526 }, { "diff": 0, "printed": 52317121, "sum": 52317121 } ], "state": "within_rounding" }, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "DEBT SERVICE FUND", "fund_no": "151", "heading_as_printed": null, "heading_from_total": false, "held": null, "id": "fy2027-approved/p99/r35", "label_as_printed": "Total Revenues", "page": 99, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p99/r8", "fy2027-approved/p99/r9", "fy2027-approved/p99/r10", "fy2027-approved/p99/r11", "fy2027-approved/p99/r12", "fy2027-approved/p99/r13", "fy2027-approved/p99/r14", "fy2027-approved/p99/r15", "fy2027-approved/p99/r16", "fy2027-approved/p99/r17", "fy2027-approved/p99/r18", "fy2027-approved/p99/r19", "fy2027-approved/p99/r20", "fy2027-approved/p99/r21", "fy2027-approved/p99/r22", "fy2027-approved/p99/r23", "fy2027-approved/p99/r24", "fy2027-approved/p99/r27", "fy2027-approved/p99/r30", "fy2027-approved/p99/r33" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": null, "book_id": "fy2027-approved", "cells": [ { "as_printed": "63,883,748", "dollars": 63883748, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "54,424,526", "dollars": 54424526, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "52,317,121", "dollars": 52317121, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": { "per_cell": [ { "diff": -1, "printed": 63883748, "sum": 63883749 }, { "diff": 0, "printed": 54424526, "sum": 54424526 }, { "diff": 0, "printed": 52317121, "sum": 52317121 } ], "state": "within_rounding" }, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "DEBT SERVICE FUND", "fund_no": "151", "heading_as_printed": null, "heading_from_total": false, "held": null, "id": "fy2027-approved/p99/r36", "label_as_printed": "Total Revenues DEBT SERVICE FUND 151", "page": 99, "row_role": "total", "scope_line_ids": [ "fy2027-approved/p99/r8", "fy2027-approved/p99/r9", "fy2027-approved/p99/r10", "fy2027-approved/p99/r11", "fy2027-approved/p99/r12", "fy2027-approved/p99/r13", "fy2027-approved/p99/r14", "fy2027-approved/p99/r15", "fy2027-approved/p99/r16", "fy2027-approved/p99/r17", "fy2027-approved/p99/r18", "fy2027-approved/p99/r19", "fy2027-approved/p99/r20", "fy2027-approved/p99/r21", "fy2027-approved/p99/r22", "fy2027-approved/p99/r23", "fy2027-approved/p99/r24", "fy2027-approved/p99/r27", "fy2027-approved/p99/r30", "fy2027-approved/p99/r33" ], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "40110", "book_id": "fy2027-approved", "cells": [ { "as_printed": "38,985,890", "dollars": 38985890, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "30,974,000", "dollars": 30974000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "35,568,000", "dollars": 35568000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "DEBT SERVICE FUND", "fund_no": "151", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2027-approved/p99/r8", "label_as_printed": "CURRENT PROPERTY TAX", "page": 99, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] }, { "account_code": "40120", "book_id": "fy2027-approved", "cells": [ { "as_printed": "540,091", "dollars": 540091, "fiscal_year": 2025, "header_as_printed": "FY 2025 Actuals", "kind": "actual" }, { "as_printed": "600,000", "dollars": 600000, "fiscal_year": 2026, "header_as_printed": "FY 2026 Amended", "kind": "amended" }, { "as_printed": "400,000", "dollars": 400000, "fiscal_year": 2027, "header_as_printed": "FY 2027 Budget", "kind": "adopted" } ], "check": null, "department": null, "edition": "approved", "edition_differs": [], "fund_name": "DEBT SERVICE FUND", "fund_no": "151", "heading_as_printed": "Taxes", "heading_from_total": false, "held": null, "id": "fy2027-approved/p99/r9", "label_as_printed": "TRUSTEE'S COLLECTIONS - PYR", "page": 99, "row_role": "detail", "scope_line_ids": [], "source_url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf", "statement": "revenue", "tags": [] } ], "coverage": { "by_department_year": { "Bi-County SWM": { "2025": { "rows": 1, "tab_read": 1, "with_tab": 1 } }, "CDG": { "2026": { "rows": 1, "tab_read": 1, "with_tab": 1 } }, "Highway Department": { "2026": { "rows": 2, "tab_read": 2, "with_tab": 2 } }, "Highway Dept": { "2025": { "rows": 1, "tab_read": 1, "with_tab": 1 }, "2026": { "rows": 1, "tab_read": 1, "with_tab": 1 } }, "Sheriff’s Office": { "2025": { "rows": 2, "tab_read": 2, "with_tab": 2 } }, "not stated": { "2025": { "rows": 42, "tab_read": 4, "with_tab": 25 }, "2026": { "rows": 31, "tab_read": 4, "with_tab": 22 }, "not stated": { "rows": 9, "tab_read": 0, "with_tab": 1 } } }, "n_award_letters": 70, "n_award_scanned": 44, "n_bid_tab_links": 56, "n_books": 2, "n_docs": 295, "n_docs_scanned": 55, "n_flag": 26, "n_lines": 3846, "n_tab_not_read": { "layout": 30, "not_fetched": 0, "not_pdf": 2, "scan": 0, "shared_url": 8, "unreadable": 0 }, "n_tab_read": 16, "n_total": 90 }, "documents": [ { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-00653e9ab4", "link_label": "Award Letter", "scanned": false, "shared_by": [], "source_id": "src-685354dd6def", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter-Stone-Arcosa%20Aggregates%20FY27.pdf", "stage": "award_letter", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter-Stone-Arcosa%20Aggregates%20FY27.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-0140c6b669", "link_label": "Award Letter - Glass Beads", "scanned": false, "shared_by": [], "source_id": "src-b506700e929a", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter-Glass%20Beads-Gentem%20FY27.pdf", "stage": "award_letter", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter-Glass%20Beads-Gentem%20FY27.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-016be9b5b4", "link_label": "Addendum #1", "scanned": false, "shared_by": [], "source_id": "src-7933b73715a3", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Addendum%20%231%20dated%20May%2026%2C%202026%20-%20Creek%20Rock.pdf", "stage": "addendum", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Addendum%20%231%20dated%20May%2026%2C%202026%20-%20Creek%20Rock.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-021d9747a5", "link_label": "Bid Tab", "scanned": false, "shared_by": [ "sol-bid-ems-safety-gear", "sol-request-for-bid-ems-safety-gear" ], "source_id": "src-36738550d0e4", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20EMS%20Safety%20Gear.pdf", "stage": "bid_tab", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20EMS%20Safety%20Gear.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-0339d2976c", "link_label": "NOTICE OF INTENT TO AWARD", "scanned": true, "shared_by": [], "source_id": "src-f2c883a600c8", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2026-02-26%20Montomgery%20County%20Lone%20Oak%20Community%20Center%20-%20Notice%20of%20Intent%20to%20Award%20(Executed).pdf", "stage": "notice_of_intent", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2026-02-26%20Montomgery%20County%20Lone%20Oak%20Community%20Center%20-%20Notice%20of%20Intent%20to%20Award%20(Executed).pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-046619f0a4", "link_label": "BID PDF", "scanned": false, "shared_by": [], "source_id": "src-dea0dc2c2d08", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/BID%20-%20Hwy%20Dept%20Guardrail.pdf", "stage": "bid", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/BID%20-%20Hwy%20Dept%20Guardrail.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-04f2111f4f", "link_label": "BID TAB", "scanned": false, "shared_by": [], "source_id": "src-e18a95398daf", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Asphalt%20Rejuvenation%20Project%20HWY.pdf", "stage": "bid_tab", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Asphalt%20Rejuvenation%20Project%20HWY.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-065ec1692d", "link_label": "RFP PDF", "scanned": false, "shared_by": [], "source_id": "src-5405d2998231", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Fairgrounds%20-%20RFP_Geotechnical%20Engineering%20Final%200926.pdf", "stage": "rfp", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Fairgrounds%20-%20RFP_Geotechnical%20Engineering%20Final%200926.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-079184acb3", "link_label": "BID PDF", "scanned": false, "shared_by": [], "source_id": "src-2a386cfe8946", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20-%20Inmate%20Uniforms.pdf", "stage": "bid", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20-%20Inmate%20Uniforms.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-08be377d98", "link_label": "Award Letter", "scanned": true, "shared_by": [], "source_id": "src-dbfbd2d1c3a7", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20-%20Reeves%20Young.pdf", "stage": "award_letter", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20-%20Reeves%20Young.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-08e661366c", "link_label": "QUESTIONS/ANSWERS", "scanned": false, "shared_by": [], "source_id": "src-28ce0882d0c5", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Questions%20and%20Answers%20-%20Fire%20Uniform%20Bid.pdf", "stage": "qa", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Questions%20and%20Answers%20-%20Fire%20Uniform%20Bid.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-0b04f099d6", "link_label": "AWARD LETTER", "scanned": false, "shared_by": [], "source_id": "src-c44ca9effa0e", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2025-01-26%20MCRSA%20Notice%20of%20Award.pdf", "stage": "award_letter", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2025-01-26%20MCRSA%20Notice%20of%20Award.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-0cab2524da", "link_label": "Request for Bid", "scanned": false, "shared_by": [], "source_id": "src-950423d04a83", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/BID%20-%20Hwy%20Dept%20Metal%20Pipe%20%26%20Bands%20FY27.pdf", "stage": "bid", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/BID%20-%20Hwy%20Dept%20Metal%20Pipe%20%26%20Bands%20FY27.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-0ee768a7f2", "link_label": "AWARD LETTER", "scanned": true, "shared_by": [], "source_id": "src-029e68951f4c", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter.pdf", "stage": "award_letter", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-10319bf8cf", "link_label": "AWARD LETTER", "scanned": true, "shared_by": [], "source_id": "src-8e04454d6aa2", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20-%20Summit%20Uniforms.pdf", "stage": "award_letter", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20-%20Summit%20Uniforms.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-10fc9a093f", "link_label": "BID PDF", "scanned": false, "shared_by": [], "source_id": "src-3b2d4b12a101", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2025-2-12%20Courts%20Complex%20Roof%20Replacement%20Bid%20Advertisement.pdf", "stage": "bid", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2025-2-12%20Courts%20Complex%20Roof%20Replacement%20Bid%20Advertisement.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-122d7dd276", "link_label": "BID TAB", "scanned": false, "shared_by": [], "source_id": "src-563a4a71ddf3", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2025-12-04%20EMS%20Station%2028%20-%20Bid%20Tab.pdf", "stage": "bid_tab", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2025-12-04%20EMS%20Station%2028%20-%20Bid%20Tab.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-13b5caf805", "link_label": "Bid Advertisement", "scanned": false, "shared_by": [], "source_id": "src-10fe4d6f89a7", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Vets%20Plaza%20Gutter%20Replacement%20Bid%20Advertisement.pdf", "stage": "advertisement", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Vets%20Plaza%20Gutter%20Replacement%20Bid%20Advertisement.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-1525882bd0", "link_label": "INTENT TO AWARD LETTER", "scanned": true, "shared_by": [], "source_id": "src-eb32dde0f50d", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2025-10-30%20Jail%20Sewer%20Rehab%20Project%20-%20Notice%20of%20Intent%20to%20Award%20(signed).pdf", "stage": "notice_of_intent", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2025-10-30%20Jail%20Sewer%20Rehab%20Project%20-%20Notice%20of%20Intent%20to%20Award%20(signed).pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-1732df2bc4", "link_label": "PARTIAL AWARD 1", "scanned": true, "shared_by": [], "source_id": "src-f6883d0f2998", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Partial%20Award%20Letter%201%20Hwy%20Rock-%20Yellow%20Creek%20Stone.pdf", "stage": "partial_award", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Partial%20Award%20Letter%201%20Hwy%20Rock-%20Yellow%20Creek%20Stone.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-173d107b64", "link_label": "AWARD LETTER", "scanned": true, "shared_by": [], "source_id": "src-36b9cc3d6339", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20-%20RJA%26LCM.pdf", "stage": "award_letter", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20-%20RJA%26LCM.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-19b50ddbf5", "link_label": "AWARD LETTER", "scanned": true, "shared_by": [], "source_id": "src-9c8379233ea6", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20-%20Ride%20Worx%202025.pdf", "stage": "award_letter", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20-%20Ride%20Worx%202025.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-1ab994c575", "link_label": "Request for Bid", "scanned": false, "shared_by": [], "source_id": "src-6b3ff03b9796", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/BID%20-%20EMS%20Body%20Removal.pdf", "stage": "bid", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/BID%20-%20EMS%20Body%20Removal.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-1ac7a8b513", "link_label": "Partial Award Letter 1", "scanned": false, "shared_by": [], "source_id": "src-81ae7c4316c0", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter(partial)-Rock-Arcosa%20FY27.pdf", "stage": "partial_award", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter(partial)-Rock-Arcosa%20FY27.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-1d423377be", "link_label": "AWARD LETTER", "scanned": true, "shared_by": [], "source_id": "src-61b9e3539c9d", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20-%20Peed%20Family%20Associates.pdf", "stage": "award_letter", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20-%20Peed%20Family%20Associates.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-1d526851a6", "link_label": "BID TAB", "scanned": false, "shared_by": [], "source_id": "src-b6b4a03656f6", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Sinkhole%20Repair.pdf", "stage": "bid_tab", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Sinkhole%20Repair.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-1ea946dcd4", "link_label": "BID PDF", "scanned": false, "shared_by": [], "source_id": "src-7f44942cb2e3", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/BID%20-%20Hwy%20Dept%20Concrete.pdf", "stage": "bid", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/BID%20-%20Hwy%20Dept%20Concrete.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-1ed6748a8f", "link_label": "Bid Tab", "scanned": false, "shared_by": [], "source_id": "src-78da795b8a66", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2026-09-01%20Courts%20Center%20Generator%20Replacement%20Project%20Bid%20Tab.pdf", "stage": "bid_tab", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2026-09-01%20Courts%20Center%20Generator%20Replacement%20Project%20Bid%20Tab.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-1edb9f3221", "link_label": "Questions/Answers", "scanned": false, "shared_by": [], "source_id": "src-c96b7a856e48", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Qs%20%26%20As%20-%20Pipe%20Lining.pdf", "stage": "qa", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Qs%20%26%20As%20-%20Pipe%20Lining.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-1f1e72e3b3", "link_label": "Bid Tab", "scanned": false, "shared_by": [], "source_id": "src-5549a53a9c03", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Bi-County%20Various%20Grades%20of%20Stone.pdf", "stage": "bid_tab", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Bi-County%20Various%20Grades%20of%20Stone.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-1f45dfc20a", "link_label": "Bid Advertisement", "scanned": false, "shared_by": [], "source_id": "src-8faa7676a161", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Advertisement%20Salt%20Shed%20Foundation.pdf", "stage": "advertisement", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Advertisement%20Salt%20Shed%20Foundation.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-1fb3b7f0af", "link_label": "ADDENDUM #2", "scanned": false, "shared_by": [], "source_id": "src-648b31488d77", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2025-11-24%20Montgomery%20County%20EMS%20Station%2028%20-%20Addendum%20No_%2002.pdf", "stage": "addendum", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2025-11-24%20Montgomery%20County%20EMS%20Station%2028%20-%20Addendum%20No_%2002.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-202f847cea", "link_label": "Bid Tab", "scanned": false, "shared_by": [], "source_id": "src-7703f2cc746d", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Traffic%20Paint%20FY27.pdf", "stage": "bid_tab", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Traffic%20Paint%20FY27.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-208f1578ca", "link_label": "ADDENDUM #1", "scanned": false, "shared_by": [], "source_id": "src-241cc61e10ad", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2026_01_20_Addendum%2001.pdf", "stage": "addendum", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2026_01_20_Addendum%2001.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-20be4e4c34", "link_label": "NOTICE OF INTENT TO AWARD", "scanned": true, "shared_by": [], "source_id": "src-92d45ae2eb80", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2026-02-12%20%20Montgomery%20County%20Assessor%20of%20Property%20Renovation%20-%20Notice%20of%20Intent%20to%20Award%20(Executed).pdf", "stage": "notice_of_intent", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2026-02-12%20%20Montgomery%20County%20Assessor%20of%20Property%20Renovation%20-%20Notice%20of%20Intent%20to%20Award%20(Executed).pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-22141c808e", "link_label": "BID PDF", "scanned": false, "shared_by": [], "source_id": "src-207ca35da357", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/BID%20-%20EMS%20Safety%20Gear.pdf", "stage": "bid", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/BID%20-%20EMS%20Safety%20Gear.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-2309e50f79", "link_label": "Request for Bid", "scanned": false, "shared_by": [], "source_id": "src-8de4bddec93f", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/BID%20-%20Hwy%20Dept%20Rock%20FY27.pdf", "stage": "bid", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/BID%20-%20Hwy%20Dept%20Rock%20FY27.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-24129ea007", "link_label": "Bid Tab", "scanned": false, "shared_by": [], "source_id": "src-9b1b5c57134b", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Hot%20Mix%20FY27.pdf", "stage": "bid_tab", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Hot%20Mix%20FY27.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-2463697547", "link_label": "AWARD LETTER", "scanned": true, "shared_by": [], "source_id": "src-378e301d166f", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20-%20Hwy%20Concrete%20FY26.pdf", "stage": "award_letter", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20-%20Hwy%20Concrete%20FY26.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-2493a7e8c5", "link_label": "INTENT TO AWARD LETTER", "scanned": false, "shared_by": [], "source_id": "src-ec8e320cab8d", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2025-04-04%20Courts%20Complex%20Roof%20Replacement%20-%20Notice%20of%20Intent%20to%20Award%20(signed).pdf", "stage": "notice_of_intent", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2025-04-04%20Courts%20Complex%20Roof%20Replacement%20-%20Notice%20of%20Intent%20to%20Award%20(signed).pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-25fff48ad1", "link_label": "ADDENDUM #1", "scanned": false, "shared_by": [], "source_id": "src-745745e1051d", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2026-01-26%20Montgomery%20County%20Assessor%20of%20Property%20Renovation%20Addendum%20No_%201_.pdf", "stage": "addendum", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2026-01-26%20Montgomery%20County%20Assessor%20of%20Property%20Renovation%20Addendum%20No_%201_.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-28021b13e3", "link_label": "Intent to Award", "scanned": true, "shared_by": [], "source_id": "src-7d8ca031f3cf", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Electrical%20Alterations%20Project%20-%20Notice%20of%20Intent%20to%20Award%20(Executed).pdf", "stage": "notice_of_intent", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Electrical%20Alterations%20Project%20-%20Notice%20of%20Intent%20to%20Award%20(Executed).pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-294408a0d9", "link_label": "ADVERTISEMENT TO BID PDF", "scanned": false, "shared_by": [], "source_id": "src-baed5003cb63", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2025-2-13%20Advertisement%20to%20Bid%20for%20Montgomery%20County%20Animal%20Shelter%20Artificial%20Turf%20Yards.pdf", "stage": "advertisement", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2025-2-13%20Advertisement%20to%20Bid%20for%20Montgomery%20County%20Animal%20Shelter%20Artificial%20Turf%20Yards.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-29897514c9", "link_label": "Request for Bid", "scanned": false, "shared_by": [], "source_id": "src-57aa9dd78773", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/BID%20-%20Coarse%20Aggregate%20FY27.pdf", "stage": "bid", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/BID%20-%20Coarse%20Aggregate%20FY27.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-2990706b13", "link_label": "ADDENDUM #2", "scanned": false, "shared_by": [], "source_id": "src-a18659fc33ab", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2026-02-17%20-%20Lone%20Oak%20-%20Addendum%20%20%2302.pdf", "stage": "addendum", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2026-02-17%20-%20Lone%20Oak%20-%20Addendum%20%20%2302.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-2a1fde78a2", "link_label": "Bid Document", "scanned": false, "shared_by": [], "source_id": "src-157dd1f0c7c5", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20-%20Hwy%20Dept%20Traffic%20Supplies.pdf", "stage": "bid", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20-%20Hwy%20Dept%20Traffic%20Supplies.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-2ae3abb3d4", "link_label": "BID PDF", "scanned": false, "shared_by": [], "source_id": "src-085bbfdb506e", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20-%20Woodlawn%20Park%20Fencing.pdf", "stage": "bid", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20-%20Woodlawn%20Park%20Fencing.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-2b2358a6b4", "link_label": "ADDENDUM #1", "scanned": false, "shared_by": [], "source_id": "src-71fa57e71893", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Addendum%20%231.pdf", "stage": "addendum", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Addendum%20%231.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-2b2401b853", "link_label": "Addendum #1", "scanned": false, "shared_by": [], "source_id": "src-201cc0bfa88c", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Addendum%20%231%20-%20dated%20Sept%2021%2C%202026%20FDR%20Ironhorse%20Way.pdf", "stage": "addendum", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Addendum%20%231%20-%20dated%20Sept%2021%2C%202026%20FDR%20Ironhorse%20Way.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-2bb2415343", "link_label": "Request for Bid", "scanned": false, "shared_by": [], "source_id": "src-699bfbe60fa1", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/BID%20-%20Various%20Grades%20of%20Stone%20FY27.pdf", "stage": "bid", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/BID%20-%20Various%20Grades%20of%20Stone%20FY27.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-2be92353a1", "link_label": "BID PDF", "scanned": false, "shared_by": [], "source_id": "src-b1e4738c09e6", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/BID%20-%20Facilities%20Mowing.pdf", "stage": "bid", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/BID%20-%20Facilities%20Mowing.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-2daa21cd82", "link_label": "Partial Award Letter 2", "scanned": false, "shared_by": [], "source_id": "src-a23e72aa7b97", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter(partial)-Rock-Yellow%20Creek%20Stone%20FY27.pdf", "stage": "partial_award", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter(partial)-Rock-Yellow%20Creek%20Stone%20FY27.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-2ddef12943", "link_label": "RFP PDF", "scanned": false, "shared_by": [], "source_id": "src-023a2f932c89", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Clarksville%20-%20CMCPL%20-%20North%20Branch%20Library%20-%20FFE%20Project%20Manual-small.pdf", "stage": "rfp", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Clarksville%20-%20CMCPL%20-%20North%20Branch%20Library%20-%20FFE%20Project%20Manual-small.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-2df38bbc0c", "link_label": "Bid Tab", "scanned": false, "shared_by": [], "source_id": "src-2e21d0593caf", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Hwy%20Dept%20Rock%20FY27.pdf", "stage": "bid_tab", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Hwy%20Dept%20Rock%20FY27.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-311db72f10", "link_label": "AWARD LETTER", "scanned": true, "shared_by": [], "source_id": "src-77f3b2faad11", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/bids/Award%20Letter%20-%20A%26A%20Safety.pdf", "stage": "award_letter", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/bids/Award%20Letter%20-%20A%26A%20Safety.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-31f53479d6", "link_label": "BID PDF", "scanned": false, "shared_by": [], "source_id": "src-d34f30e5425e", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/400%20Pageant%20Ln%20Roof%20Restoration%20Bid%20Advertisement.pdf", "stage": "bid", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/400%20Pageant%20Ln%20Roof%20Restoration%20Bid%20Advertisement.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-3342957da0", "link_label": "Bid Tab", "scanned": false, "shared_by": [], "source_id": "src-5b83e1298d7d", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab-Bi-County%20Coarse%20Aggregate%20FY27.pdf", "stage": "bid_tab", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab-Bi-County%20Coarse%20Aggregate%20FY27.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-34789c9647", "link_label": "BID PDF", "scanned": false, "shared_by": [], "source_id": "src-cd3d897d1579", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/BID%20-%20Hwy%20Dept%20Metal%20Pipe%20and%20Bands.pdf", "stage": "bid", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/BID%20-%20Hwy%20Dept%20Metal%20Pipe%20and%20Bands.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-36ff51935c", "link_label": "AWARD LETTER", "scanned": true, "shared_by": [], "source_id": "src-81b934facfed", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20-%20Integrated%20Protection%20Services.pdf", "stage": "award_letter", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20-%20Integrated%20Protection%20Services.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-3a23011751", "link_label": "Request for Proposals", "scanned": false, "shared_by": [], "source_id": "src-43974d229448", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/RFP%20-%20Third%20Party%20Claims%20Administrator.pdf", "stage": "rfp", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/RFP%20-%20Third%20Party%20Claims%20Administrator.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-3add78bb83", "link_label": "RFP PDF", "scanned": false, "shared_by": [], "source_id": "src-4ac51bb5dae3", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Fairgrounds%20-%20RFP%20_%20Construction%20Management%20Final%200926.pdf", "stage": "rfp", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Fairgrounds%20-%20RFP%20_%20Construction%20Management%20Final%200926.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-3b69a32edc", "link_label": "BID TAB", "scanned": false, "shared_by": [], "source_id": "src-e22138734fdb", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20Sheet%20-Rossview-Rollow.pdf", "stage": "bid_tab", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20Sheet%20-Rossview-Rollow.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-3ba576f375", "link_label": "ADDENDUM #2", "scanned": false, "shared_by": [], "source_id": "src-6292fc9ab0be", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/%2786%20Jail%20Sewer%20Rehabilitation%20-%20Addendum%20No_%2002.pdf", "stage": "addendum", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/%2786%20Jail%20Sewer%20Rehabilitation%20-%20Addendum%20No_%2002.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-3bc16c0bd4", "link_label": "BID TAB", "scanned": false, "shared_by": [], "source_id": "src-b6e15c82f325", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2025-07-08%20400%20Pageant%20Ln%20Roof%20Restoration%20-%20Bid%20Tab.pdf", "stage": "bid_tab", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2025-07-08%20400%20Pageant%20Ln%20Roof%20Restoration%20-%20Bid%20Tab.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-3d0eb2c009", "link_label": "ADDENDUM #3", "scanned": false, "shared_by": [], "source_id": "src-a371a159066b", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2026-02-18%20-%20Lone%20Oak%20-%20Addendum%20%20%2303.pdf", "stage": "addendum", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2026-02-18%20-%20Lone%20Oak%20-%20Addendum%20%20%2303.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-3df4674f70", "link_label": "Addendum #1", "scanned": false, "shared_by": [], "source_id": "src-cac43f3c7f5b", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Addendum%20%231%20dated%20May%2013%2C%202026%20-%20Traffic%20Paint.pdf", "stage": "addendum", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Addendum%20%231%20dated%20May%2013%2C%202026%20-%20Traffic%20Paint.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-3e0fe8b4fb", "link_label": "Addendum 1", "scanned": false, "shared_by": [], "source_id": "src-caf966a3dc1f", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/RFPs/Montgomery%20County%20PSF%20CM-RFQ%20Questions%20and%20Answers.pdf", "stage": "addendum", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/RFPs/Montgomery%20County%20PSF%20CM-RFQ%20Questions%20and%20Answers.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-3ea4961293", "link_label": "BID PDF", "scanned": false, "shared_by": [], "source_id": "src-9b4d5b372d7e", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2025-09-25%20Jail%20Sewer%20Rehab%20Project%20-%20Bid%20Advertisement.pdf", "stage": "bid", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2025-09-25%20Jail%20Sewer%20Rehab%20Project%20-%20Bid%20Advertisement.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-3f1f1fc773", "link_label": "ADDENDUM #2", "scanned": false, "shared_by": [], "source_id": "src-60becd9a71d4", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2026-01-28%20Montgomery%20County%20Assessor%20of%20Property%20Renovation%20Addendum%20No_%202.pdf", "stage": "addendum", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2026-01-28%20Montgomery%20County%20Assessor%20of%20Property%20Renovation%20Addendum%20No_%202.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-3f62b3a1b9", "link_label": "ADDENDUM #3", "scanned": false, "shared_by": [], "source_id": "src-8b7ba452f752", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2026-02-03%20Montgomery%20County%20Assessor%20of%20Property%20Renovation%20Addendum%20No_%203.pdf", "stage": "addendum", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2026-02-03%20Montgomery%20County%20Assessor%20of%20Property%20Renovation%20Addendum%20No_%203.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-3fd33422b4", "link_label": "AWARD LETTER", "scanned": true, "shared_by": [], "source_id": "src-e86ea3f8d18d", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20-%20Creek%20Rock.pdf", "stage": "award_letter", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20-%20Creek%20Rock.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-41c73546c7", "link_label": "BID PDF", "scanned": false, "shared_by": [], "source_id": "src-adc979cba7d9", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20-%20Wheel%20Loader.pdf", "stage": "bid", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20-%20Wheel%20Loader.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-42fdc9e685", "link_label": "ADDENDUM #4", "scanned": false, "shared_by": [], "source_id": "src-9be12a60d367", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2026-02-06%20Montgomery%20County%20Assessor%20of%20Property%20Renovation%20Addendum%20No_%204.pdf", "stage": "addendum", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2026-02-06%20Montgomery%20County%20Assessor%20of%20Property%20Renovation%20Addendum%20No_%204.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-43ff446b5f", "link_label": "Bid Tab", "scanned": false, "shared_by": [], "source_id": "src-050ec6225b6c", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Concrete%20FY27.pdf", "stage": "bid_tab", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Concrete%20FY27.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-449f1feae0", "link_label": "Award Letter", "scanned": false, "shared_by": [], "source_id": "src-c990b3d9c50f", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter-Coarse%20Aggregate-Paris%20Sand%20and%20Gravel%20FY27.pdf", "stage": "award_letter", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter-Coarse%20Aggregate-Paris%20Sand%20and%20Gravel%20FY27.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-44a821bcc6", "link_label": "BID TAB", "scanned": false, "shared_by": [], "source_id": "src-743f2e124458", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20FDR.pdf", "stage": "bid_tab", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20FDR.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-45745d55cd", "link_label": "RFP PDF", "scanned": false, "shared_by": [], "source_id": "src-94db0b8b4fd3", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/RFP%20-%20Delinquent%20Collection%20Services.pdf", "stage": "rfp", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/RFP%20-%20Delinquent%20Collection%20Services.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-48aa0b8647", "link_label": "AWARD - PICKED UP", "scanned": true, "shared_by": [], "source_id": "src-2bdab66d5d0a", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20-%20Hot%20Mix%20Picked%20Up%20-%20Vulcan.pdf", "stage": "award_letter", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20-%20Hot%20Mix%20Picked%20Up%20-%20Vulcan.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-4a4510f6e8", "link_label": "QUESTIONS/ANSWERS", "scanned": false, "shared_by": [], "source_id": "src-2a23b6773cf0", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Creek%20Rock%20Q%26A.pdf", "stage": "qa", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Creek%20Rock%20Q%26A.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-4baa601789", "link_label": "Award Letter - Laid in Place", "scanned": false, "shared_by": [], "source_id": "src-d2040c8fc95b", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter-Hot%20Mix-Laid%20in%20Place-Byard%20Construction%20FY27.pdf", "stage": "award_letter", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter-Hot%20Mix-Laid%20in%20Place-Byard%20Construction%20FY27.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-4bbc6097af", "link_label": "Bid Tab", "scanned": false, "shared_by": [], "source_id": "src-5d5ce14220fd", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2026-08-25%20Veterans%20Plaza%20Gutter%20Replacement%20Project%20Bid%20Tab.pdf", "stage": "bid_tab", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2026-08-25%20Veterans%20Plaza%20Gutter%20Replacement%20Project%20Bid%20Tab.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-4d724dae3c", "link_label": "BID PDF", "scanned": false, "shared_by": [], "source_id": "src-6af31856315f", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2025-06-11%20Pageant%20Reroof_Bid%20Advertisement.pdf", "stage": "bid", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2025-06-11%20Pageant%20Reroof_Bid%20Advertisement.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-4dec4dd06b", "link_label": "Addendum #1", "scanned": false, "shared_by": [], "source_id": "src-6fb1ef33ad5a", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Third%20Party%20Claims%20Addendum%20%231.pdf", "stage": "addendum", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Third%20Party%20Claims%20Addendum%20%231.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-4e1c40e8c8", "link_label": "RFP PDF", "scanned": false, "shared_by": [], "source_id": "src-f7729a120f7b", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/RFP%20-%20DTF%20Sprinkler%20System.pdf", "stage": "rfp", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/RFP%20-%20DTF%20Sprinkler%20System.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-4e22e35ef5", "link_label": "Bid Tab", "scanned": false, "shared_by": [], "source_id": "src-501aee1302d9", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Hwy%20Traffic%20Supplies.pdf", "stage": "bid_tab", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Hwy%20Traffic%20Supplies.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-4e544ab980", "link_label": "BID TAB", "scanned": false, "shared_by": [], "source_id": "src-251280bf46e6", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2025-04-22%20Interior%20Renovations%20to%20Montgomery%20Co_%20Purchasing%20and%20Building%20%26%20Codes%20-%20Bid%20Tab.pdf", "stage": "bid_tab", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2025-04-22%20Interior%20Renovations%20to%20Montgomery%20Co_%20Purchasing%20and%20Building%20%26%20Codes%20-%20Bid%20Tab.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-4ec6c024b0", "link_label": "Bid Advertisement", "scanned": false, "shared_by": [], "source_id": "src-a8b983464028", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/County%20Purchasing%20Dept%20Bid%20Packages%20MoCo%20Public%20Safety%20Facility.pdf", "stage": "advertisement", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/County%20Purchasing%20Dept%20Bid%20Packages%20MoCo%20Public%20Safety%20Facility.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-4ec7df58c1", "link_label": "AWARD LETTER", "scanned": true, "shared_by": [], "source_id": "src-4a6849893cb7", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20(Real%20Estate)%20-%20Phillip%20Traylor%20Auctions%20%26%20Land.pdf", "stage": "award_letter", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20(Real%20Estate)%20-%20Phillip%20Traylor%20Auctions%20%26%20Land.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-4f8bcbe2d3", "link_label": "Request for Bid", "scanned": false, "shared_by": [], "source_id": "src-5fbbf409084e", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/BID%20-%20Hwy%20Dept%20Salt%20FY27.pdf", "stage": "bid", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/BID%20-%20Hwy%20Dept%20Salt%20FY27.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-4fb2d2373c", "link_label": "Notice of Award", "scanned": false, "shared_by": [], "source_id": "src-c5cb3dfbc08d", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Courts%20Center%20Generator%20-%20Ntice%20of%20Intent%20to%20Award.pdf", "stage": "notice_of_award", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Courts%20Center%20Generator%20-%20Ntice%20of%20Intent%20to%20Award.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-51624b33b7", "link_label": "PARTIAL AWARD 3", "scanned": true, "shared_by": [], "source_id": "src-0d16c8f4dbe0", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Partial%20Award%20Letter%203%20Hwy%20Rock%20-%20Vulcan.pdf", "stage": "partial_award", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Partial%20Award%20Letter%203%20Hwy%20Rock%20-%20Vulcan.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-519dc4ec71", "link_label": "ADDENDUM #1", "scanned": false, "shared_by": [], "source_id": "src-36f69c9c6cc6", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/RFP%20-%20Fairgrounds%20Geotechnical%20Engineering%20Svcs%20Addendum%20%231.pdf", "stage": "addendum", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/RFP%20-%20Fairgrounds%20Geotechnical%20Engineering%20Svcs%20Addendum%20%231.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-52552262f5", "link_label": "Request for Quotes", "scanned": false, "shared_by": [], "source_id": "src-d0ae9840f403", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/RFQ%20-%20Car%20Washes%20FY27.pdf", "stage": "rfq", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/RFQ%20-%20Car%20Washes%20FY27.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-526ff71d4e", "link_label": "Bid Advertisement", "scanned": false, "shared_by": [], "source_id": "src-55722f03c3f8", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Montgomery%20County%20Generator%20Electrical%20Alteration%20Bid%20Advertisement.pdf", "stage": "advertisement", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Montgomery%20County%20Generator%20Electrical%20Alteration%20Bid%20Advertisement.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-52b1c3f18f", "link_label": "INTENT TO AWARD LETTER", "scanned": false, "shared_by": [], "source_id": "src-cec77bbf5127", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2025-10-09%20Rossview%20Road%20Demo%20-%20Notice%20of%20Intent%20to%20Award.pdf", "stage": "notice_of_intent", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2025-10-09%20Rossview%20Road%20Demo%20-%20Notice%20of%20Intent%20to%20Award.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-5308f0585b", "link_label": "BID PDF", "scanned": false, "shared_by": [], "source_id": "src-b6a81f1ef835", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Montgomery%20County%20Rejuvenation%20Bid%202025.pdf", "stage": "bid", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Montgomery%20County%20Rejuvenation%20Bid%202025.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-539098807e", "link_label": "AWARD LETTER", "scanned": true, "shared_by": [], "source_id": "src-40c0ec9df7ca", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20-%20RFID%20Gates.pdf", "stage": "award_letter", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20-%20RFID%20Gates.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-5401c4618a", "link_label": "AWARD LETTER", "scanned": true, "shared_by": [], "source_id": "src-d285512a1a60", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20Delinquent%20Collection%20Svcs%20EMS%202025.pdf", "stage": "award_letter", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20Delinquent%20Collection%20Svcs%20EMS%202025.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-563ca1e1e1", "link_label": "BID PDF", "scanned": false, "shared_by": [], "source_id": "src-7f120cce23f4", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/BID%20-%20Hwy%20Dept%20Rock.pdf", "stage": "bid", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/BID%20-%20Hwy%20Dept%20Rock.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-58b6ad1b5a", "link_label": "ADVERTISEMENT FOR BID", "scanned": false, "shared_by": [], "source_id": "src-d5ced1089d0a", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2025-12-17%20MCRSA%202025%20Timber%20Bridge%20Repair%20Project%20-%20Advertisement%20for%20Bids.pdf", "stage": "advertisement", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2025-12-17%20MCRSA%202025%20Timber%20Bridge%20Repair%20Project%20-%20Advertisement%20for%20Bids.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-5a5687a16d", "link_label": "BID PDF", "scanned": false, "shared_by": [], "source_id": "src-3bfa995e39d8", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20-%20Hazardous%20Foam%20Disposal.pdf", "stage": "bid", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20-%20Hazardous%20Foam%20Disposal.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-5b3792cbf1", "link_label": "Advertisement for Bid", "scanned": false, "shared_by": [], "source_id": "src-705af1f5c75f", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2026-06-04%20Lone%20Oak%20HVAC%20Replacement%20Bid%20Advertisement.pdf", "stage": "advertisement", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2026-06-04%20Lone%20Oak%20HVAC%20Replacement%20Bid%20Advertisement.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-5b623f756c", "link_label": "BID TAB", "scanned": false, "shared_by": [], "source_id": "src-96ea0f841dd2", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20BiCo%20Stone%20FY26.pdf", "stage": "bid_tab", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20BiCo%20Stone%20FY26.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-5bbed6bc00", "link_label": "Request for Proposal Document", "scanned": false, "shared_by": [], "source_id": "src-ecf842dd303a", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/RFP%20-%20Armed%20Security%20with%20forms.pdf", "stage": "rfp", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/RFP%20-%20Armed%20Security%20with%20forms.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-5c37e97a3b", "link_label": "QUESTIONS/ANSWERS", "scanned": false, "shared_by": [], "source_id": "src-48bf96ab2e02", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Course%20Aggregate%20Bid%20Question%26Answers.pdf", "stage": "qa", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Course%20Aggregate%20Bid%20Question%26Answers.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-5c8414e5a6", "link_label": "AWARD LETTER", "scanned": true, "shared_by": [], "source_id": "src-85a5a218d52d", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20-%20Apps%20Associates.pdf", "stage": "award_letter", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20-%20Apps%20Associates.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-5c919de647", "link_label": "CONSTRUCTION DRAWINGS", "scanned": false, "shared_by": [], "source_id": "src-72d466bee278", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/3741603_Sinkhole%20Repair_Church_ConstructionDrawings.pdf", "stage": "drawings", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/3741603_Sinkhole%20Repair_Church_ConstructionDrawings.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-5c97e94043", "link_label": "BID PDF", "scanned": false, "shared_by": [], "source_id": "src-7ba688154cc1", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20-%20DTC%20Beer%20Distributor%20Sponsorship.pdf", "stage": "bid", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20-%20DTC%20Beer%20Distributor%20Sponsorship.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-5d7643af1a", "link_label": "BID TAB", "scanned": false, "shared_by": [], "source_id": "src-ebfcb1b79279", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20SO%20Fire%20Panel%20Upgrade.pdf", "stage": "bid_tab", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20SO%20Fire%20Panel%20Upgrade.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-5dd69ea0bb", "link_label": "ADDENDUM #1", "scanned": false, "shared_by": [], "source_id": "src-0a316eb7ffb3", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Addendum%201%20-%20EMS%20Delinquent%20Collection%20Svcs.pdf", "stage": "addendum", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Addendum%201%20-%20EMS%20Delinquent%20Collection%20Svcs.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-5eb3dc31cf", "link_label": "BID PDF", "scanned": false, "shared_by": [], "source_id": "src-d8dbbb7b586f", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2025-11-03%20Advertisement%20for%20Bids%20Montgomery%20County%20EMS%20Station%2028.pdf", "stage": "bid", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2025-11-03%20Advertisement%20for%20Bids%20Montgomery%20County%20EMS%20Station%2028.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-5f1c44fd38", "link_label": "RFP PDF", "scanned": false, "shared_by": [], "source_id": "src-4a9aa267fffe", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/RFP%20-%20Rossview-Rollow%20Sightline%20Improvements.pdf", "stage": "rfp", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/RFP%20-%20Rossview-Rollow%20Sightline%20Improvements.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-5fea44fe17", "link_label": "ADDENDUM #1", "scanned": false, "shared_by": [], "source_id": "src-92a0f1a6e31b", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Fairgrounds%20Construction%20Mgt%20Svcs%20Addendum%20%231.pdf", "stage": "addendum", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Fairgrounds%20Construction%20Mgt%20Svcs%20Addendum%20%231.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-60d2acbb44", "link_label": "RFP PDF", "scanned": false, "shared_by": [], "source_id": "src-727f37d784a6", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/Public%20Saftey%20Facility%20-%20Construction%20Management%20RFP.pdf", "stage": "rfp", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/Public%20Saftey%20Facility%20-%20Construction%20Management%20RFP.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-6474b874b5", "link_label": "ADVERTISEMENT FOR BID", "scanned": false, "shared_by": [], "source_id": "src-f3511f0bf247", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2026-01-29%20Advertisement%20for%20Bids%20for%20the%20Montomgery%20County%20Lone%20Oak%20Community%20Center.pdf", "stage": "advertisement", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2026-01-29%20Advertisement%20for%20Bids%20for%20the%20Montomgery%20County%20Lone%20Oak%20Community%20Center.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-65e0d9762f", "link_label": "Notice of Award", "scanned": true, "shared_by": [], "source_id": "src-9898ecf58074", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Vets%20Plaza%20Gutter%20Replacement%20-%20Intent%20to%20Award.pdf", "stage": "notice_of_award", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Vets%20Plaza%20Gutter%20Replacement%20-%20Intent%20to%20Award.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-6687d81091", "link_label": "BID PDF", "scanned": false, "shared_by": [], "source_id": "src-641e86554ded", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/BID%20-%20Old%20Clarksville%20Springfield%20FDR.pdf", "stage": "bid", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/BID%20-%20Old%20Clarksville%20Springfield%20FDR.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-67bd4ea2bc", "link_label": "Award Letter", "scanned": false, "shared_by": [], "source_id": "src-c5fa68bde7ed", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20FY27-Acrisure%20Claims%20%20Services.pdf", "stage": "award_letter", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20FY27-Acrisure%20Claims%20%20Services.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-68ac52b3d6", "link_label": "RFP PDF", "scanned": false, "shared_by": [], "source_id": "src-7da8d5a2bb62", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/RFP%20-%20Carnival%20Ride%20Rentals.pdf", "stage": "rfp", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/RFP%20-%20Carnival%20Ride%20Rentals.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-6927c0ec57", "link_label": "Notice of Award", "scanned": false, "shared_by": [], "source_id": null, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Lone%20Oak%20HVAC%20Replacement%20Project%20-%20Notice%20of%20Intent%20to%20Award%20(Executed).pdf", "stage": "notice_of_award", "status": "not_pdf", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Lone%20Oak%20HVAC%20Replacement%20Project%20-%20Notice%20of%20Intent%20to%20Award%20(Executed).pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-69c6370fe2", "link_label": "RFQ PDF", "scanned": false, "shared_by": [], "source_id": "src-bd3d43362827", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/RFQ%20-%20Fairgrounds%20Design-Engineering%20Svcs%20.pdf", "stage": "rfq", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/RFQ%20-%20Fairgrounds%20Design-Engineering%20Svcs%20.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-6a3f72be9d", "link_label": "QUESTIONS/ANSWERS", "scanned": false, "shared_by": [], "source_id": "src-b630c47ee36d", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Hazardous%20Foam%20Disposal%20Questions-Answers.pdf", "stage": "qa", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Hazardous%20Foam%20Disposal%20Questions-Answers.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-6a77ca199a", "link_label": "Invitation to Bid", "scanned": false, "shared_by": [], "source_id": "src-688328c4c8cd", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/BID%20-%20EMS%20Uniforms%20FY27.pdf", "stage": "advertisement", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/BID%20-%20EMS%20Uniforms%20FY27.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-6b71fbe6da", "link_label": "Award Letter", "scanned": false, "shared_by": [], "source_id": "src-36b6db892914", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter-Secondary%20Mental%20Health%20Transport-Team%20Mobile%20Health.pdf", "stage": "award_letter", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter-Secondary%20Mental%20Health%20Transport-Team%20Mobile%20Health.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-6cbe0d92ef", "link_label": "AWARD LETTER", "scanned": true, "shared_by": [], "source_id": "src-afd12d89daf8", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20Rossview-Rollow%20-%20Byard.pdf", "stage": "award_letter", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20Rossview-Rollow%20-%20Byard.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-6ceada3ac4", "link_label": "BID TAB", "scanned": false, "shared_by": [], "source_id": "src-a1d51dce452d", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20RFID%20Gates.pdf", "stage": "bid_tab", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20RFID%20Gates.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-6cfa02d788", "link_label": "AWARD LETTER - PAINT", "scanned": true, "shared_by": [], "source_id": "src-16b7c1e6ac28", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20FY26%20-%20Hwy%20Traffic%20Paint.pdf", "stage": "award_letter", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20FY26%20-%20Hwy%20Traffic%20Paint.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-6d08d46461", "link_label": "AWARD LETTER", "scanned": true, "shared_by": [], "source_id": "src-403a0fad51bc", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20-%20Dean%20Oil%20Co.pdf", "stage": "award_letter", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20-%20Dean%20Oil%20Co.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-6d5079fc0d", "link_label": "BID TAB", "scanned": false, "shared_by": [], "source_id": "src-440135acc8fe", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Hwy%20Rock%20FY26.pdf", "stage": "bid_tab", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Hwy%20Rock%20FY26.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-6de94be4b5", "link_label": "Bid Advertisement", "scanned": false, "shared_by": [], "source_id": "src-deb452c12222", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Invitation.pdf", "stage": "advertisement", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Invitation.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-6e6500b079", "link_label": "Bid Advertisement", "scanned": false, "shared_by": [], "source_id": "src-040e0cd8536f", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/FDR%20Bid%20Advertisement.pdf", "stage": "advertisement", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/FDR%20Bid%20Advertisement.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-6e716064bd", "link_label": "ADDENDUM #1", "scanned": false, "shared_by": [], "source_id": "src-fd857a513807", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/11-201%20Addendum%20No_%201.pdf", "stage": "addendum", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/11-201%20Addendum%20No_%201.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-6f6324eb43", "link_label": "Addendum #1", "scanned": false, "shared_by": [], "source_id": "src-e5683a0937da", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Addendum%20%231%20dated%20May%2026%2C%202026%20-%20Coarse%20Aggregate.pdf", "stage": "addendum", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Addendum%20%231%20dated%20May%2026%2C%202026%20-%20Coarse%20Aggregate.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-701b6f260f", "link_label": "AWARD LETTER", "scanned": true, "shared_by": [], "source_id": "src-adcc01c88d4c", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20-%20Strawberry%20Alley%20Ale%20Works.pdf", "stage": "award_letter", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20-%20Strawberry%20Alley%20Ale%20Works.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-71739d443f", "link_label": "BID PDF", "scanned": false, "shared_by": [], "source_id": "src-0b6fc5f081ff", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID%20-%20Jail%20Food%20Service.pdf", "stage": "bid", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID%20-%20Jail%20Food%20Service.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-71e388f6a9", "link_label": "ADDENDUM #3", "scanned": false, "shared_by": [], "source_id": "src-fb77f58b8f8f", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2025-12-01%20Montgomery%20County%20EMS%20Station%2028%20-%20Addendum%20No_%2003.pdf", "stage": "addendum", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2025-12-01%20Montgomery%20County%20EMS%20Station%2028%20-%20Addendum%20No_%2003.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-733dc8837e", "link_label": "AWARD LETTER", "scanned": true, "shared_by": [], "source_id": "src-065225ade07c", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20Fairgrounds%20CM%202025%20-%20The%20Parent%20Company.pdf", "stage": "award_letter", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20Fairgrounds%20CM%202025%20-%20The%20Parent%20Company.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-73f2c3b111", "link_label": "ADDENDUM #1", "scanned": false, "shared_by": [], "source_id": "src-44c3df01ba86", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2026-02-11%20-%20Lone%20Oak%20-%20Addendum%20%20%2301.pdf", "stage": "addendum", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2026-02-11%20-%20Lone%20Oak%20-%20Addendum%20%20%2301.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-7445149e94", "link_label": "BID PDF", "scanned": false, "shared_by": [], "source_id": "src-82a97a0cd541", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2025-09-10%20House%20Demolition%20along%20Rossview%20Rd%20-%20Bid%20Advertisement.pdf", "stage": "bid", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2025-09-10%20House%20Demolition%20along%20Rossview%20Rd%20-%20Bid%20Advertisement.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-74e11741cf", "link_label": "Addenda Acknowledgement", "scanned": false, "shared_by": [ "sol-request-for-bid-highway-department-traffic-paint", "sol-rfp-ems-delinquent-collection-services" ], "source_id": "src-b75950212228", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Addenda%20Acknowledgment.pdf", "stage": "forms", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Addenda%20Acknowledgment.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-76003e123b", "link_label": "BID PDF", "scanned": false, "shared_by": [], "source_id": "src-26debd81a189", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/BID%20-%20Hwy%20Dept%20Salt.pdf", "stage": "bid", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/BID%20-%20Hwy%20Dept%20Salt.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-77d7e7a4e2", "link_label": "AWARD LETTER", "scanned": true, "shared_by": [], "source_id": "src-c67d75681673", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20-%20Envisionware.pdf", "stage": "award_letter", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20-%20Envisionware.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-7847617c35", "link_label": "BID TAB", "scanned": false, "shared_by": [], "source_id": "src-23ee2248f282", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Beer%20Sponsorship.pdf", "stage": "bid_tab", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Beer%20Sponsorship.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-7918eaf9a8", "link_label": "Bid Tab", "scanned": false, "shared_by": [], "source_id": null, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Metal%20Pipe%20%26%20Bands%20FY27.docx", "stage": "bid_tab", "status": "not_pdf", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Metal%20Pipe%20%26%20Bands%20FY27.docx" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-7c12363c94", "link_label": "BID PDF", "scanned": false, "shared_by": [], "source_id": "src-0970ee49a2d0", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/BID%20-%20Hwy%20Dept%20Hot%20Mix%20Asphalt.pdf", "stage": "bid", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/BID%20-%20Hwy%20Dept%20Hot%20Mix%20Asphalt.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-7c53ae41ab", "link_label": "AWARD - LAID IN PLACE", "scanned": true, "shared_by": [], "source_id": "src-0b6e45b344c2", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20-%20Hot%20Mix%20Laid%20in%20Place%20-%20Byard%20Const.pdf", "stage": "award_letter", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20-%20Hot%20Mix%20Laid%20in%20Place%20-%20Byard%20Const.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-7d250869c8", "link_label": "BID TAB", "scanned": false, "shared_by": [], "source_id": "src-52de9e8e3097", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Hwy%20Dept%20Guardrail%202025.pdf", "stage": "bid_tab", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Hwy%20Dept%20Guardrail%202025.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-7d805d4123", "link_label": "Award Letter", "scanned": false, "shared_by": [], "source_id": "src-58b9e8bdcad0", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter-Suzi%20Qs%20-%20EMS%20Uniforms%20FY27.pdf", "stage": "award_letter", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter-Suzi%20Qs%20-%20EMS%20Uniforms%20FY27.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-7d8c86cf86", "link_label": "BID TAB", "scanned": false, "shared_by": [], "source_id": "src-e74e87aad77a", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Hot%20Mix%20FY26.pdf", "stage": "bid_tab", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Hot%20Mix%20FY26.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-7eb9c1a642", "link_label": "NOTICE OF AWARD", "scanned": false, "shared_by": [], "source_id": "src-e6ed3af11e0d", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/NOA-signed.pdf", "stage": "notice_of_award", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/NOA-signed.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-7f065e3b12", "link_label": "BID TAB", "scanned": false, "shared_by": [], "source_id": "src-5eef4b2afb63", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Sheriff%27s%20Office%20Vehicle%20Equipment.pdf", "stage": "bid_tab", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Sheriff%27s%20Office%20Vehicle%20Equipment.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-7f077c9285", "link_label": "RFP PDF", "scanned": false, "shared_by": [], "source_id": "src-9ea16825f3e3", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/RFP%20-%20Public%20Safety%20Complex%20Land.pdf", "stage": "rfp", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/RFP%20-%20Public%20Safety%20Complex%20Land.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-7f2fdcb1d5", "link_label": "RFP PDF", "scanned": false, "shared_by": [], "source_id": "src-775cf27beee8", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/BID%20Extension%20-%20Event%20Bartending%20Services.pdf", "stage": "rfp", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/BID%20Extension%20-%20Event%20Bartending%20Services.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-7f64447602", "link_label": "Award Letter", "scanned": false, "shared_by": [], "source_id": "src-caa05a0c7aad", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter-Mid%20TN%20Removal%20Svce%20-Body%20Removal%20FY27.pdf", "stage": "award_letter", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter-Mid%20TN%20Removal%20Svce%20-Body%20Removal%20FY27.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-819d6f9865", "link_label": "Request for Bid", "scanned": false, "shared_by": [], "source_id": "src-cdcd5ad7000d", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/BID%20-%20Hwy%20Dept%20Concrete%20FY27.pdf", "stage": "bid", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/BID%20-%20Hwy%20Dept%20Concrete%20FY27.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-81b850c88d", "link_label": "Addendum #1", "scanned": false, "shared_by": [], "source_id": "src-319c9bb27275", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Addendum%20%231%20for%20EMS%20Medical%20and%20Pharma%20dated%209-3-26.pdf", "stage": "addendum", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Addendum%20%231%20for%20EMS%20Medical%20and%20Pharma%20dated%209-3-26.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-823c677459", "link_label": "BID TAB", "scanned": false, "shared_by": [], "source_id": "src-78c432de177f", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Supp%20equip.pdf", "stage": "bid_tab", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Supp%20equip.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-82e7457c74", "link_label": "ADDENDUM #1", "scanned": false, "shared_by": [], "source_id": "src-9c24e2a793ad", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Fairgrounds%20Design%20%20Engineering%20RFQ%20-%20Addendum%201.pdf", "stage": "addendum", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Fairgrounds%20Design%20%20Engineering%20RFQ%20-%20Addendum%201.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-8361829697", "link_label": "AWARD LETTER", "scanned": true, "shared_by": [], "source_id": "src-f1b618387883", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20Fairgrounds%20Geotech%20Eng%20Svcs%202025.pdf", "stage": "award_letter", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20Fairgrounds%20Geotech%20Eng%20Svcs%202025.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-83c697ec08", "link_label": "ADDENDUM #1", "scanned": false, "shared_by": [], "source_id": "src-51c4862cd9ce", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/SO%20Fire%20Panel%20Upgrade%20Addendum%20%231.pdf", "stage": "addendum", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/SO%20Fire%20Panel%20Upgrade%20Addendum%20%231.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-84902647c2", "link_label": "BID TAB", "scanned": false, "shared_by": [], "source_id": "src-2ebe3866e60a", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Asphalt%20Oil%20FY26.pdf", "stage": "bid_tab", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Asphalt%20Oil%20FY26.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-84aa1756be", "link_label": "AWARD LETTER", "scanned": true, "shared_by": [], "source_id": "src-782a19783976", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20FY26%20-%20Ergon%20Asphalt.pdf", "stage": "award_letter", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20FY26%20-%20Ergon%20Asphalt.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-85ab1aad6c", "link_label": "RFP PDF", "scanned": false, "shared_by": [], "source_id": "src-03ee1a1d4673", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/RFP%20Amendment%201.pdf", "stage": "rfp", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/RFP%20Amendment%201.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-88a5029d6e", "link_label": "Bid Advertisement", "scanned": false, "shared_by": [], "source_id": "src-514a1165b35e", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Excell%20Rd-Hwy%2012%20Bid%20Advertisement.pdf", "stage": "advertisement", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Excell%20Rd-Hwy%2012%20Bid%20Advertisement.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-899d7156fb", "link_label": "AWARD LETTER", "scanned": true, "shared_by": [], "source_id": "src-e05072f4cda9", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20-%20NAFECO.pdf", "stage": "award_letter", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20-%20NAFECO.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-89c5b47773", "link_label": "AWARD LETTER", "scanned": true, "shared_by": [], "source_id": "src-66044e845124", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20-%20Brown%20Builders.pdf", "stage": "award_letter", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20-%20Brown%20Builders.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-8a6d73f328", "link_label": "Award Letter", "scanned": false, "shared_by": [], "source_id": "src-4d728c0758e5", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter-Ergon%20-Asphalt%20Oil%20FY27.pdf", "stage": "award_letter", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter-Ergon%20-Asphalt%20Oil%20FY27.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-8aab156df5", "link_label": "QUESTIONS/ANSWERS", "scanned": false, "shared_by": [], "source_id": "src-662c99fc252d", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Questions%20and%20Answers%20-%20Inmate%20Uniforms.pdf", "stage": "qa", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Questions%20and%20Answers%20-%20Inmate%20Uniforms.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-8c8220a46d", "link_label": "Addendum #1", "scanned": false, "shared_by": [], "source_id": "src-de5cff3cebd1", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2025-08-25%20Courts%20Center%20Generator%20Replacement%20-%20Addendum%20%2301.pdf", "stage": "addendum", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2025-08-25%20Courts%20Center%20Generator%20Replacement%20-%20Addendum%20%2301.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-8ccb0394b0", "link_label": "Request for Bid", "scanned": false, "shared_by": [], "source_id": "src-2fc335717bc2", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/BID%20-%20Hwy%20Dept%20Hot%20Mix%20FY27.pdf", "stage": "bid", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/BID%20-%20Hwy%20Dept%20Hot%20Mix%20FY27.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-8cdd6b15bc", "link_label": "BID TAB", "scanned": false, "shared_by": [], "source_id": "src-97889a31179d", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Wheel%20Loader.pdf", "stage": "bid_tab", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Wheel%20Loader.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-8d13e54e6f", "link_label": "Required Forms", "scanned": false, "shared_by": [ "sol-bid-ems-uniforms", "sol-bid-palmyra-salt-shed-foundation", "sol-request-for-bid-asphalt-oil", "sol-request-for-bid-bi-county-various-grades-of-stone", "sol-request-for-bid-body-removal-services", "sol-request-for-bid-coarse-aggregate", "sol-request-for-bid-concrete", "sol-request-for-bid-creek-rock", "sol-request-for-bid-ems-safety-gear", "sol-request-for-bid-highway-department-salt", "sol-request-for-bid-highway-department-traffic-paint", "sol-request-for-bid-hot-mix", "sol-request-for-bid-metal-pipe-bands", "sol-request-for-bid-rock", "sol-rfp-third-party-claims-administrator" ], "source_id": "src-b3d21012e75e", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Required%20forms%20and%20information.pdf", "stage": "forms", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Required%20forms%20and%20information.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-8d29933a39", "link_label": "AWARD LETTER", "scanned": true, "shared_by": [], "source_id": "src-bf6fa35a9afe", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20-%20Rogers%20Lawn%20%26%20Landscaping.pdf", "stage": "award_letter", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20-%20Rogers%20Lawn%20%26%20Landscaping.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-8f46c2e878", "link_label": "BID TAB", "scanned": false, "shared_by": [ "sol-rfp-montgomery-county-drug-task-force-garage-sprinkler-design-build", "sol-rfp-north-branch-library-furniture" ], "source_id": "src-edc755e1dd96", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab.pdf", "stage": "bid_tab", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-91799231b6", "link_label": "ADVERTISEMENT FOR BID", "scanned": false, "shared_by": [], "source_id": "src-e4ac16d664af", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Montgomery%20Co%20Bridge%20Replacement_Bid%20Advertisement.pdf", "stage": "advertisement", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Montgomery%20Co%20Bridge%20Replacement_Bid%20Advertisement.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-92ef22fdd5", "link_label": "GEOPHYSICAL REPORT", "scanned": false, "shared_by": [], "source_id": "src-7652f283b80e", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Report%20-%2026-08-00220%20-%20Dunlop%20Lane%20Geophysical%20Study.pdf", "stage": "other", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Report%20-%2026-08-00220%20-%20Dunlop%20Lane%20Geophysical%20Study.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-947cdd49bd", "link_label": "AWARD LETTER", "scanned": true, "shared_by": [], "source_id": "src-c9ba477e396c", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20Metal%20Pipe%20and%20Bands%20FY26%20-%20Energy%20Culvert.pdf", "stage": "award_letter", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20Metal%20Pipe%20and%20Bands%20FY26%20-%20Energy%20Culvert.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-94f9c9fd16", "link_label": "Bid Tab", "scanned": false, "shared_by": [], "source_id": "src-7a4391e87853", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Body%20Removal%20Services%20FY27.pdf", "stage": "bid_tab", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Body%20Removal%20Services%20FY27.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-973da371f0", "link_label": "Request for Bid", "scanned": false, "shared_by": [], "source_id": "src-3fb71f5f9285", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/BID%20-%20Hwy%20Dept%20Traffic%20Paint%20FY27.pdf", "stage": "bid", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/BID%20-%20Hwy%20Dept%20Traffic%20Paint%20FY27.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-976479ff82", "link_label": "AWARD DOCUMENT", "scanned": false, "shared_by": [], "source_id": "src-0957ce3aad99", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Old%20Clarksville%20Springfield%20FDR%20Bid%20Award%20Contractor%20Signed%20April%202025.pdf", "stage": "award_letter", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Old%20Clarksville%20Springfield%20FDR%20Bid%20Award%20Contractor%20Signed%20April%202025.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-98508f1318", "link_label": "BID TAB", "scanned": false, "shared_by": [], "source_id": "src-318d6c9b9572", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Salt.pdf", "stage": "bid_tab", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Salt.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-992b62a545", "link_label": "BID PDF", "scanned": false, "shared_by": [], "source_id": "src-472ca06f3f37", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20-%20Sheriff%27s%20Office%20Vehicle%20Equipment.pdf", "stage": "bid", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20-%20Sheriff%27s%20Office%20Vehicle%20Equipment.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-9a6293521b", "link_label": "BID PDF", "scanned": false, "shared_by": [], "source_id": "src-6df46099f343", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2025-3-25%20Advertisement%20for%20Bids%20-%20Interior%20Renovations%20to%20Montgomery%20Co_%20Purchasing%20and%20Building%20%26%20Codes.pdf", "stage": "bid", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2025-3-25%20Advertisement%20for%20Bids%20-%20Interior%20Renovations%20to%20Montgomery%20Co_%20Purchasing%20and%20Building%20%26%20Codes.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-9a81c4f304", "link_label": "Addendum #1", "scanned": false, "shared_by": [], "source_id": "src-424d4898dcdb", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2026-08-20%20-%20Veterans%20Plaza%20Gutter%20Replacement%20-%20Addendum%20%20%2301.pdf", "stage": "addendum", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2026-08-20%20-%20Veterans%20Plaza%20Gutter%20Replacement%20-%20Addendum%20%20%2301.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-9ac5951f86", "link_label": "BID PDF", "scanned": false, "shared_by": [], "source_id": "src-27574181155c", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20-%20Creek%20Rock.pdf", "stage": "bid", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20-%20Creek%20Rock.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-9bb81216dd", "link_label": "RFP PDF", "scanned": false, "shared_by": [], "source_id": "src-dc5aebcd9066", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/RFP%20-%20Library%20RFID%20Security%20Gates%20North%20Branch.pdf", "stage": "rfp", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/RFP%20-%20Library%20RFID%20Security%20Gates%20North%20Branch.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-9c8379de6a", "link_label": "BID PDF", "scanned": false, "shared_by": [], "source_id": "src-59e8e3b882a4", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/BID%20-%20Fire%20Service%20Uniforms.pdf", "stage": "bid", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/BID%20-%20Fire%20Service%20Uniforms.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-9d0b32d5d2", "link_label": "Addendum #1", "scanned": false, "shared_by": [], "source_id": "src-7bb8310f0798", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Lone%20Oak%20HVAC%20Replacement%20-%20Addendum%20%20%2301.pdf", "stage": "addendum", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Lone%20Oak%20HVAC%20Replacement%20-%20Addendum%20%20%2301.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-9da56bcc20", "link_label": "RFP Document", "scanned": false, "shared_by": [], "source_id": "src-863020ebd84f", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/RFP%20-%20RFID%20Tracking%20Solution.pdf", "stage": "rfp", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/RFP%20-%20RFID%20Tracking%20Solution.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-9e62946053", "link_label": "QUESTIONS/ANSWERS", "scanned": false, "shared_by": [], "source_id": "src-0d6f5d7c96d4", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Safety%20Gear%20Bid%20Q%26As.pdf", "stage": "qa", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Safety%20Gear%20Bid%20Q%26As.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-9fff0ce4b0", "link_label": "INTENT TO AWARD LETTER", "scanned": true, "shared_by": [], "source_id": "src-32b9bf70d8a7", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Montgomery%20County%20EMS%20Station%2028%20-%20Notice%20of%20Intent%20to%20Award%20-%20Executed.pdf", "stage": "notice_of_intent", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Montgomery%20County%20EMS%20Station%2028%20-%20Notice%20of%20Intent%20to%20Award%20-%20Executed.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-a132b69764", "link_label": "Award Letter", "scanned": false, "shared_by": [], "source_id": "src-9493a180e541", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter-Compass%20Minerals%20-Salt%20FY27.pdf", "stage": "award_letter", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter-Compass%20Minerals%20-Salt%20FY27.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-a1ad0b8fcf", "link_label": "AWARD LETTER", "scanned": true, "shared_by": [], "source_id": "src-1ad28033320b", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20Hwy%20Dept%20Guardrails%202025.pdf", "stage": "award_letter", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20Hwy%20Dept%20Guardrails%202025.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-a3416597d2", "link_label": "AWARD LETTER", "scanned": false, "shared_by": [], "source_id": "src-29ddf00e42f5", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20-%20Sinkhole%20Repairs%20-%20Morgan%20Inc.pdf", "stage": "award_letter", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20-%20Sinkhole%20Repairs%20-%20Morgan%20Inc.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-a3ff48c437", "link_label": "Bid Tab", "scanned": false, "shared_by": [], "source_id": "src-40d6febbe7da", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20Sheet%20-FY27%20Salt.pdf", "stage": "bid_tab", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20Sheet%20-FY27%20Salt.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-a441f56506", "link_label": "BID TAB", "scanned": false, "shared_by": [], "source_id": "src-abf8730deae7", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Creek%20Rock.pdf", "stage": "bid_tab", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Creek%20Rock.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-a4c0c8a77b", "link_label": "Addendum #2", "scanned": false, "shared_by": [], "source_id": "src-34ef9cc1f4c3", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Addendum%20%232%20-%20dated%209-29-26.pdf", "stage": "addendum", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Addendum%20%232%20-%20dated%209-29-26.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-a53572a332", "link_label": "AWARD LETTER", "scanned": true, "shared_by": [], "source_id": "src-0418a0300ba1", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2025-3-13%20MoCo%20Artificial%20Turf%20Yards%20-%20Notice%20of%20Intent%20to%20Award%20EXECUTED.pdf", "stage": "award_letter", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2025-3-13%20MoCo%20Artificial%20Turf%20Yards%20-%20Notice%20of%20Intent%20to%20Award%20EXECUTED.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-a560f57424", "link_label": "Bid Advertisement", "scanned": false, "shared_by": [], "source_id": "src-bbabeef0e504", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2026-07-22%20Veterans%20Plaza%20HVAC%20Replacement%20Bid%20Advertisement.pdf", "stage": "advertisement", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2026-07-22%20Veterans%20Plaza%20HVAC%20Replacement%20Bid%20Advertisement.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-a670e58ee7", "link_label": "Request for Bid", "scanned": false, "shared_by": [], "source_id": "src-d26362906f43", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/BID%20-%20EMS%20Safety%20Gear%20FY27.pdf", "stage": "bid", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/BID%20-%20EMS%20Safety%20Gear%20FY27.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-a7c913ea96", "link_label": "BID PDF", "scanned": false, "shared_by": [], "source_id": "src-49088b6e89fe", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20-%20Sinkhole%20Repairs.pdf", "stage": "bid", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20-%20Sinkhole%20Repairs.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-a7de38935d", "link_label": "AWARD LETTER", "scanned": true, "shared_by": [], "source_id": "src-cdc6e2c79fbe", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20-%20Beer%20Sponsor.pdf", "stage": "award_letter", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20-%20Beer%20Sponsor.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-a82427b41d", "link_label": "INTENT TO AWARD LETTER", "scanned": true, "shared_by": [], "source_id": "src-9393b9502216", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2025-07-11%20Notice%20of%20Intent%20to%20Award%20Modern%20Heating.pdf", "stage": "notice_of_intent", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2025-07-11%20Notice%20of%20Intent%20to%20Award%20Modern%20Heating.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-aafa195ffd", "link_label": "Addendum #2", "scanned": false, "shared_by": [], "source_id": "src-6bcf063bd9d8", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Addendum%20%232%20-%20Third%20Party%20Claims%20RFP.pdf", "stage": "addendum", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Addendum%20%232%20-%20Third%20Party%20Claims%20RFP.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-abcdda668c", "link_label": "Advertisement for Bid", "scanned": false, "shared_by": [], "source_id": "src-d62b1d40b430", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/REBID%20-%20Hwy%20Dept%20Salt%20FY27.pdf", "stage": "advertisement", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/REBID%20-%20Hwy%20Dept%20Salt%20FY27.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-ad58dbbc05", "link_label": "Bid Advertisement", "scanned": false, "shared_by": [], "source_id": "src-4657c43cbbec", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2026-08-04%20Courts%20Center%20Generator%20Replacement%20Bid%20Advertisement.pdf", "stage": "advertisement", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2026-08-04%20Courts%20Center%20Generator%20Replacement%20Bid%20Advertisement.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-b0e54e4583", "link_label": "Award Letter", "scanned": false, "shared_by": [], "source_id": "src-e7c5968c34ca", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter-Creek%20Rock-Ricky%20Booth%20Excavation%20%26%20Trucking%20FY27.pdf", "stage": "award_letter", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter-Creek%20Rock-Ricky%20Booth%20Excavation%20%26%20Trucking%20FY27.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-b19f3d1791", "link_label": "Bid Tab", "scanned": false, "shared_by": [], "source_id": "src-e5b5fa4f8e2a", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Asphalt%20Oil%20FY27.pdf", "stage": "bid_tab", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Asphalt%20Oil%20FY27.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-b3987cfbc1", "link_label": "AWARD LETTER", "scanned": true, "shared_by": [], "source_id": "src-d99687f884b0", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20-%20Pavement%20Technology%2C%20Inc_.pdf", "stage": "award_letter", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20-%20Pavement%20Technology%2C%20Inc_.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-b41a2c6d5b", "link_label": "Addendum #1", "scanned": false, "shared_by": [], "source_id": "src-b7c0b22a2c86", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Addendum%20%231%20dated%20May%2021%2C%202026%20-%20Body%20Removal%20Services.pdf", "stage": "addendum", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Addendum%20%231%20dated%20May%2021%2C%202026%20-%20Body%20Removal%20Services.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-b5e2f90b82", "link_label": "Addendum #2", "scanned": false, "shared_by": [], "source_id": "src-27b577304b28", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2026-08-28%20Courts%20Center%20Generator%20Replacement%20-%20Addendum%20%2302.pdf", "stage": "addendum", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2026-08-28%20Courts%20Center%20Generator%20Replacement%20-%20Addendum%20%2302.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-b5fc78714f", "link_label": "Addendum #1", "scanned": false, "shared_by": [], "source_id": "src-b88513187278", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Addendum%20%231%20Hwy%20Salt%20-%20April%2029%2C%202026.pdf", "stage": "addendum", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Addendum%20%231%20Hwy%20Salt%20-%20April%2029%2C%202026.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-b604e06893", "link_label": "BID PDF", "scanned": false, "shared_by": [], "source_id": "src-2d865de4d247", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20-%20Various%20Grades%20of%20Stone.pdf", "stage": "bid", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20-%20Various%20Grades%20of%20Stone.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-b680fda9f7", "link_label": "Bid Tab", "scanned": false, "shared_by": [], "source_id": "src-f8c93a44eea3", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20FDR%20Ironhorse%20Way.pdf", "stage": "bid_tab", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20FDR%20Ironhorse%20Way.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-b7205def80", "link_label": "Bid Tab", "scanned": false, "shared_by": [ "sol-bid-facilities-mowing", "sol-moody-road-bridge-replacement-bid", "sol-rebid-highway-dept-salt", "sol-request-for-proposal-armed-security" ], "source_id": "src-22cca5d5c8b6", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20Sheet.pdf", "stage": "bid_tab", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20Sheet.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-b801fa749a", "link_label": "BID TAB", "scanned": false, "shared_by": [], "source_id": "src-ca7d52710346", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20JAIL%20FOOD%20SVCS.pdf", "stage": "bid_tab", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20JAIL%20FOOD%20SVCS.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-b87a03e072", "link_label": "Award Letter", "scanned": true, "shared_by": [], "source_id": "src-d6911f4bd008", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20-%20Walker%20Building%20Group.pdf", "stage": "award_letter", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20-%20Walker%20Building%20Group.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-ba0c6f4156", "link_label": "Award Letter", "scanned": false, "shared_by": [], "source_id": "src-df5f8647da26", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter-Pavement%20Restorations-Concrete%20%20FY27.pdf", "stage": "award_letter", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter-Pavement%20Restorations-Concrete%20%20FY27.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-bb8c0f28a5", "link_label": "BID PDF", "scanned": false, "shared_by": [], "source_id": "src-c23ba84cc59c", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20-%20Supplemental%20Equipment%20and%20Operator%20Rates.pdf", "stage": "bid", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20-%20Supplemental%20Equipment%20and%20Operator%20Rates.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-bc1fe43cef", "link_label": "Bid Document", "scanned": false, "shared_by": [], "source_id": "src-92797b704c26", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20FINAL%20-%20EMS%20Medical%20and%20Pharmaceutical.pdf", "stage": "bid", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20FINAL%20-%20EMS%20Medical%20and%20Pharmaceutical.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-bcb974f951", "link_label": "BID PDF", "scanned": false, "shared_by": [], "source_id": "src-ed6ff7c6eb7f", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20-%20Coarse%20Aggregate.pdf", "stage": "bid", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20-%20Coarse%20Aggregate.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-bda9e1810e", "link_label": "Bid Tab", "scanned": false, "shared_by": [], "source_id": "src-986e6a2a941e", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2026-08-19%20Vets%20Plaza%20HVAC%20Replacement%20Bid%20Tab.pdf", "stage": "bid_tab", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2026-08-19%20Vets%20Plaza%20HVAC%20Replacement%20Bid%20Tab.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-bdc1778b20", "link_label": "QUESTIONS & ANSWERS", "scanned": false, "shared_by": [], "source_id": "src-42d05933327b", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Questions%26Answers%20-%20Metal%20Pipe%20and%20Bands.pdf", "stage": "qa", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Questions%26Answers%20-%20Metal%20Pipe%20and%20Bands.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-bde288b9d0", "link_label": "BID TAB", "scanned": false, "shared_by": [], "source_id": null, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Auctioneer%20Services.docx", "stage": "bid_tab", "status": "not_pdf", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Auctioneer%20Services.docx" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-be3544c421", "link_label": "Notice of Award", "scanned": true, "shared_by": [], "source_id": "src-175a2f804013", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Notice%20of%20Award%20-%20Stansell%20Electric.pdf", "stage": "notice_of_award", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Notice%20of%20Award%20-%20Stansell%20Electric.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-bea57ed571", "link_label": "BID TAB", "scanned": false, "shared_by": [], "source_id": "src-3f02368e7ce4", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/20250122%20MCRSA%20Bid%20Tabulation.pdf", "stage": "bid_tab", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/20250122%20MCRSA%20Bid%20Tabulation.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-c075f5cfe7", "link_label": "BID ADVERTISEMENT PDF", "scanned": false, "shared_by": [], "source_id": "src-fcd8e57824f5", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/20241205%20MCRSA%20ITB.pdf", "stage": "advertisement", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/20241205%20MCRSA%20ITB.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-c2a5cced96", "link_label": "BID PDF", "scanned": false, "shared_by": [], "source_id": "src-2d7a02aeb51c", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/BID%20-%20Hwy%20Dept%20Asphalt%20Oil.pdf", "stage": "bid", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/BID%20-%20Hwy%20Dept%20Asphalt%20Oil.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-c50417d4bb", "link_label": "TDOT AD SUBMITTAL", "scanned": false, "shared_by": [], "source_id": "src-ce0866a4e025", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2026-03-26%20Local_Programs_Ad_Submittal%20for%20SR-374%20(Montgomery%20County).pdf", "stage": "advertisement", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2026-03-26%20Local_Programs_Ad_Submittal%20for%20SR-374%20(Montgomery%20County).pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-c5b78d1423", "link_label": "BID TAB", "scanned": false, "shared_by": [], "source_id": "src-fe5806a30205", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Concrete%20FY26.pdf", "stage": "bid_tab", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Concrete%20FY26.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-c612bca1f5", "link_label": "AWARD LETTER", "scanned": true, "shared_by": [], "source_id": "src-47ca6e90f616", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20-%20MXI%20Inc.pdf", "stage": "award_letter", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20-%20MXI%20Inc.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-c6bf4dcd69", "link_label": "AWARD LETTER", "scanned": false, "shared_by": [], "source_id": "src-1a3f5e7a79b1", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20Woodlawn%20Park%20Fencing.pdf", "stage": "award_letter", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20Woodlawn%20Park%20Fencing.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-c7405f7bf7", "link_label": "INTENT TO AWARD LETTER", "scanned": true, "shared_by": [], "source_id": "src-703908fc0752", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2025-04-24%20Notice%20of%20Intent%20to%20Award%20-%20MDI%20Construction%20Inc%20(executed).pdf", "stage": "notice_of_intent", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2025-04-24%20Notice%20of%20Intent%20to%20Award%20-%20MDI%20Construction%20Inc%20(executed).pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-c7f33ad261", "link_label": "Bid Tab", "scanned": false, "shared_by": [], "source_id": "src-b92cb05c588a", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Montgomery%20County%20Generator%20Electrical%20Alteration%20-%20Bid%20Tab.pdf", "stage": "bid_tab", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Montgomery%20County%20Generator%20Electrical%20Alteration%20-%20Bid%20Tab.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-c822a21300", "link_label": "INTENT TO AWARD LETTER", "scanned": true, "shared_by": [], "source_id": "src-c8361165c28a", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Intent%20to%20Award%20Letter.pdf", "stage": "notice_of_intent", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Intent%20to%20Award%20Letter.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-c842731ab2", "link_label": "Award Letter", "scanned": false, "shared_by": [], "source_id": "src-f9e3e4ab9764", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter-Safety%20Gear%20FY27-Safe%20Industries.pdf", "stage": "award_letter", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter-Safety%20Gear%20FY27-Safe%20Industries.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-c962bd83a5", "link_label": "RFP PDF", "scanned": false, "shared_by": [], "source_id": "src-244964bf6108", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/RFP%20-%20DTC%20Event%20Beer%20Sales%20Vendor.pdf", "stage": "rfp", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/RFP%20-%20DTC%20Event%20Beer%20Sales%20Vendor.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-ca543f616f", "link_label": "BID PDF", "scanned": false, "shared_by": [], "source_id": "src-b5066f41d31f", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/BID%20-%20Medical%20Oxygen%20Services.pdf", "stage": "bid", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/BID%20-%20Medical%20Oxygen%20Services.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-cc5bdd5ffd", "link_label": "Award Letter", "scanned": false, "shared_by": [], "source_id": "src-c8054f6b7f2f", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter-Bound%20Tree%20Medical%20-Medical%20and%20Pharma.pdf", "stage": "award_letter", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter-Bound%20Tree%20Medical%20-Medical%20and%20Pharma.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-cd0c41a4de", "link_label": "ADDENDUM #1", "scanned": false, "shared_by": [], "source_id": "src-1907ac5040ae", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/DTC%20Event%20Beer%20Sales%20Vendor%20Addendum%20%231%20dated%203-16-26.pdf", "stage": "addendum", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/DTC%20Event%20Beer%20Sales%20Vendor%20Addendum%20%231%20dated%203-16-26.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-cf39753045", "link_label": "RFP PDF", "scanned": false, "shared_by": [], "source_id": "src-8996cbe3b279", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/RFP%20-%20Auctioneer%20Services.pdf", "stage": "rfp", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/RFP%20-%20Auctioneer%20Services.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-cffac9ff75", "link_label": "ADDENDUM #1", "scanned": false, "shared_by": [], "source_id": "src-f019554d8331", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/RossviewRollow%20Addendum%201.pdf", "stage": "addendum", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/RossviewRollow%20Addendum%201.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-d016aba463", "link_label": "Addendum #1", "scanned": false, "shared_by": [], "source_id": "src-dd0328b6bb86", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Addendum%20%231%20-%20EMS%20Uniforms.pdf", "stage": "addendum", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Addendum%20%231%20-%20EMS%20Uniforms.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-d03d07993a", "link_label": "AWARD LETTER", "scanned": true, "shared_by": [], "source_id": "src-5f8ac1d3e4f8", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20-%20Wheel%20Loader.pdf", "stage": "award_letter", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20-%20Wheel%20Loader.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-d144cc0ed5", "link_label": "ADDENDUM #3", "scanned": false, "shared_by": [], "source_id": "src-5cf07dc7f00d", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/%2786%20Jail%20Sewer%20Rehabilitation%20-%20Addendum%20No_%2003.pdf", "stage": "addendum", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/%2786%20Jail%20Sewer%20Rehabilitation%20-%20Addendum%20No_%2003.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-d18574f3df", "link_label": "Notice of Award", "scanned": false, "shared_by": [], "source_id": "src-dd31dca81472", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Montgomery%20County%20Veterans%20Plaza%20HVAC%20Replacement-Letter%20of%20Intent%20to%20Award.pdf", "stage": "notice_of_award", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Montgomery%20County%20Veterans%20Plaza%20HVAC%20Replacement-Letter%20of%20Intent%20to%20Award.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-d23aa1c6ff", "link_label": "Award Letter", "scanned": false, "shared_by": [], "source_id": "src-db667818eeb7", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20FY27-Fortiline%20Waterworks.pdf", "stage": "award_letter", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20FY27-Fortiline%20Waterworks.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-d45b312dbf", "link_label": "AWARD LETTER", "scanned": true, "shared_by": [], "source_id": "src-2115a6262242", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20-%20Trinity%20Services%20Group.pdf", "stage": "award_letter", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20-%20Trinity%20Services%20Group.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-d5e44340eb", "link_label": "AWARD LETTER", "scanned": false, "shared_by": [], "source_id": "src-52b9262addf6", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20DTC%20Event%20Beer%20Sales.pdf", "stage": "award_letter", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20DTC%20Event%20Beer%20Sales.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-d6de23c3f5", "link_label": "Bid Tab", "scanned": false, "shared_by": [], "source_id": "src-82d8bc9e7044", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Palmyra%20Salt%20Shed%20Foundation.pdf", "stage": "bid_tab", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Palmyra%20Salt%20Shed%20Foundation.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-d8c83ae8b7", "link_label": "ADDENDUM 1", "scanned": false, "shared_by": [], "source_id": "src-bfa253c8e0b9", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Montgomery%20County%20Roof%20Replacements_Addendum%20No_%201_3-11-25.pdf", "stage": "addendum", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Montgomery%20County%20Roof%20Replacements_Addendum%20No_%201_3-11-25.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-d9ad9ceb4d", "link_label": "BID TAB", "scanned": false, "shared_by": [], "source_id": "src-3e5a083c897e", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Hwy%20Traffic%20Paint%20FY26.pdf", "stage": "bid_tab", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Hwy%20Traffic%20Paint%20FY26.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-da08a0ec78", "link_label": "QUESTIONS/ANSWERS", "scanned": false, "shared_by": [], "source_id": "src-28d91b75e3b7", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Q%26A%20FDR%20Project.pdf", "stage": "qa", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Q%26A%20FDR%20Project.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-dbac86c8eb", "link_label": "BID TAB", "scanned": false, "shared_by": [], "source_id": "src-9ff6a14cd257", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Metal%20Pipe%20%26%20Bands%20FY26.pdf", "stage": "bid_tab", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Metal%20Pipe%20%26%20Bands%20FY26.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-de8fb7b2fd", "link_label": "AWARD LETTER", "scanned": true, "shared_by": [], "source_id": "src-5ef50757a291", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20-%20Hwy%20Salt.pdf", "stage": "award_letter", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20-%20Hwy%20Salt.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-df6668920a", "link_label": "QUESTIONS & ANSWERS", "scanned": false, "shared_by": [], "source_id": "src-64d571c14533", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Questions%26Answers%20-%20Traffic%20Paint.pdf", "stage": "qa", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Questions%26Answers%20-%20Traffic%20Paint.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-e091c052e2", "link_label": "Award Letter", "scanned": false, "shared_by": [], "source_id": "src-cf89b1ea3352", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter-G%26C%20Supply%20-Traffic%20Supplies%20FY27.pdf", "stage": "award_letter", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter-G%26C%20Supply%20-Traffic%20Supplies%20FY27.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-e18ac1d8df", "link_label": "Addendum #2", "scanned": false, "shared_by": [], "source_id": "src-34616b764a59", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2026-08-13%20-%20Veterans%20Plaza%20HVAC%20-%20Addendum%20%20%2302.pdf", "stage": "addendum", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2026-08-13%20-%20Veterans%20Plaza%20HVAC%20-%20Addendum%20%20%2302.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-e1a99cbe61", "link_label": "Bid Tab", "scanned": false, "shared_by": [], "source_id": "src-4436298b5c31", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2026-07-01%20Lone%20Oak%20HVAC%20Replacement%20Bid%20Tab.pdf", "stage": "bid_tab", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2026-07-01%20Lone%20Oak%20HVAC%20Replacement%20Bid%20Tab.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-e276e26199", "link_label": "Bid Tab", "scanned": false, "shared_by": [], "source_id": "src-8a2c704110c2", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20EMS%20Uniforms%20FY27.pdf", "stage": "bid_tab", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20EMS%20Uniforms%20FY27.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-e36785aa35", "link_label": "ADVERTISEMENT FOR BID", "scanned": false, "shared_by": [], "source_id": "src-9a9338b7e6c2", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2026-01-14%20Bid%20Advertisement%20for%20Montgomery%20County%20Assessor%20of%20Property%20Renovation.pdf", "stage": "advertisement", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2026-01-14%20Bid%20Advertisement%20for%20Montgomery%20County%20Assessor%20of%20Property%20Renovation.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-e3d8b7b373", "link_label": "Request for Proposals", "scanned": false, "shared_by": [], "source_id": "src-cdc1eefedadf", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/RFP%20-%20Mental%20Health%20Secondary%20Transportation%20Agent.pdf", "stage": "rfp", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/RFP%20-%20Mental%20Health%20Secondary%20Transportation%20Agent.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-e56d228a09", "link_label": "PARTIAL AWARD 2", "scanned": true, "shared_by": [], "source_id": "src-1f2422b87729", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Partial%20Award%20Letter%202%20Hwy%20Rock%20-%20Winn-Arcosa.pdf", "stage": "partial_award", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Partial%20Award%20Letter%202%20Hwy%20Rock%20-%20Winn-Arcosa.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-e60f732c7e", "link_label": "ADDENDUM 2", "scanned": false, "shared_by": [], "source_id": "src-f51a5cfb7d72", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Montgomery%20County%20Roof%20Replacements_Addendum%20No_%202_3-18-25.pdf", "stage": "addendum", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Montgomery%20County%20Roof%20Replacements_Addendum%20No_%202_3-18-25.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-e6568a8ee3", "link_label": "Award Letter - Paint", "scanned": false, "shared_by": [], "source_id": "src-c54c544e6fc1", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter-Traffic%20Paint-Corwn%20USA%20FY27.pdf", "stage": "award_letter", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter-Traffic%20Paint-Corwn%20USA%20FY27.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-e6a88d232e", "link_label": "ADDENDUM #1", "scanned": false, "shared_by": [], "source_id": "src-4e0a9e405d58", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Questions%20%26%20Answers%20-%20North%20Branch%20Library%20Technology.pdf", "stage": "addendum", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Questions%20%26%20Answers%20-%20North%20Branch%20Library%20Technology.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-e71c7111b1", "link_label": "BID TAB", "scanned": false, "shared_by": [], "source_id": "src-653e3b36d928", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20Woodlawn%20Park%20Fencing.pdf", "stage": "bid_tab", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20Woodlawn%20Park%20Fencing.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-e817e7bc92", "link_label": "Request for Bid", "scanned": false, "shared_by": [], "source_id": "src-7a60547ce378", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/BID%20-%20Hwy%20Dept%20Asphalt%20Oil%20FY27.pdf", "stage": "bid", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/BID%20-%20Hwy%20Dept%20Asphalt%20Oil%20FY27.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-e83f4d4a38", "link_label": "BID TAB", "scanned": false, "shared_by": [], "source_id": "src-d6e04cc8e540", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2025-10-08%202174%20Rossview%20Road%20Demo%20Bid%20Tab.pdf", "stage": "bid_tab", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2025-10-08%202174%20Rossview%20Road%20Demo%20Bid%20Tab.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-e8ac045454", "link_label": "Notice of Award", "scanned": true, "shared_by": [ "sol-bid-advertisement-full-depth-reclamation", "sol-bid-palmyra-salt-shed-foundation" ], "source_id": "src-835028b88108", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Notice%20of%20Award%20Signed.pdf", "stage": "notice_of_award", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Notice%20of%20Award%20Signed.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-e8b19b2f17", "link_label": "AWARD LETTER", "scanned": true, "shared_by": [], "source_id": "src-741d4b35c77e", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20Bi-County%20Stone%20FY26.pdf", "stage": "award_letter", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20Bi-County%20Stone%20FY26.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-e99a2f72a5", "link_label": "Q&As", "scanned": false, "shared_by": [], "source_id": "src-431d16183934", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Q%26As%20-%20Salt.pdf", "stage": "qa", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Q%26As%20-%20Salt.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-ea68a59845", "link_label": "ADVERTISEMENT", "scanned": false, "shared_by": [], "source_id": "src-48d5b148eb45", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2026-3~1.PDF", "stage": "advertisement", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2026-3~1.PDF" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-ea9fd1a326", "link_label": "Addendum #1", "scanned": false, "shared_by": [], "source_id": "src-b436d4669b41", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Addendum%20%231%20dated%205-11-26%20-%20Armed%20Security%20RFP.pdf", "stage": "addendum", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Addendum%20%231%20dated%205-11-26%20-%20Armed%20Security%20RFP.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-ec86890c3a", "link_label": "BID PDF", "scanned": false, "shared_by": [], "source_id": "src-3e84ac43aacc", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/BID%20-%20Hwy%20Dept%20Traffic%20Paint.pdf", "stage": "bid", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/BID%20-%20Hwy%20Dept%20Traffic%20Paint.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-ed05c82988", "link_label": "Addendum #1", "scanned": false, "shared_by": [], "source_id": "src-c57e49bb5890", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/RFID%20Tracking%20for%20SO%20Addendum%20%231%20-%20dated%2010-2-26.pdf", "stage": "addendum", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/RFID%20Tracking%20for%20SO%20Addendum%20%231%20-%20dated%2010-2-26.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-ef50ad8f4c", "link_label": "Addendum #1", "scanned": false, "shared_by": [], "source_id": "src-e082aa39dfee", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2026-08-11%20-%20Veterans%20Plaza%20HVAC%20-%20Addendum%20%20%2301.pdf", "stage": "addendum", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2026-08-11%20-%20Veterans%20Plaza%20HVAC%20-%20Addendum%20%20%2301.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-efe3e0fbdf", "link_label": "ADDENDUM #1", "scanned": false, "shared_by": [], "source_id": "src-42e15d792c82", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Sinkhole%20Repair%20Bid%20Addendum%201%20-%204-17-26.pdf", "stage": "addendum", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Sinkhole%20Repair%20Bid%20Addendum%201%20-%204-17-26.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-f098656a96", "link_label": "AWARD LETTER", "scanned": true, "shared_by": [], "source_id": "src-04ba95d73281", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20-%20Paris%20Sand%20and%20Gravel.pdf", "stage": "award_letter", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20-%20Paris%20Sand%20and%20Gravel.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-f2c34a4bbf", "link_label": "ADDENDUM #1", "scanned": false, "shared_by": [], "source_id": "src-6a514b0f215b", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/%2786%20Jail%20Sewer%20Rehabilitation%20-%20Addendum%20No_%2001.pdf", "stage": "addendum", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/%2786%20Jail%20Sewer%20Rehabilitation%20-%20Addendum%20No_%2001.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-f2c967a862", "link_label": "Addendum #1", "scanned": false, "shared_by": [], "source_id": "src-b045d721009e", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Salt%20Addendum%20%231%20-%20June%2023%202026.pdf", "stage": "addendum", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Salt%20Addendum%20%231%20-%20June%2023%202026.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-f3a7a0d64f", "link_label": "Request for Bid", "scanned": false, "shared_by": [], "source_id": "src-3e12de699824", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/BID%20-%20Creek%20Rock%20FY27.pdf", "stage": "bid", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/BID%20-%20Creek%20Rock%20FY27.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-f3b85663fe", "link_label": "ADDENDUM #4", "scanned": false, "shared_by": [], "source_id": "src-d1b4b6f19afd", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2026-02-20%20-%20Lone%20Oak%20-%20Addendum%20%20%2304.pdf", "stage": "addendum", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2026-02-20%20-%20Lone%20Oak%20-%20Addendum%20%20%2304.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-f4a0cd47a2", "link_label": "Award Letter - Picked Up", "scanned": false, "shared_by": [], "source_id": "src-70d9da3641f7", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter-Hot%20Mix-Picked%20Up-Vulcan%20FY27.pdf", "stage": "award_letter", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter-Hot%20Mix-Picked%20Up-Vulcan%20FY27.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-f4f93a1e09", "link_label": "Award Letter", "scanned": false, "shared_by": [], "source_id": "src-a55bd64b926c", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter-Armed%20Security-Walden%20Security%20FY27.pdf", "stage": "award_letter", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter-Armed%20Security-Walden%20Security%20FY27.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-f727b1a954", "link_label": "BID PDF", "scanned": false, "shared_by": [], "source_id": "src-d16b7670881a", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/BID%20-%20MCSO%20Fire%20System%20Upgrade.pdf", "stage": "bid", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/BID%20-%20MCSO%20Fire%20System%20Upgrade.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-f96ae7ac13", "link_label": "QUESTIONS/ANSWERS", "scanned": false, "shared_by": [], "source_id": "src-686e68980f80", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Q%26A%20-%20Vehicle%20Equipment.pdf", "stage": "qa", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Q%26A%20-%20Vehicle%20Equipment.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-fb50071a97", "link_label": "AWARD LETTER - BEADS", "scanned": true, "shared_by": [], "source_id": "src-37ac7cd2c889", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20FY26%20-%20Hwy%20Glass%20Beads.pdf", "stage": "award_letter", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20FY26%20-%20Hwy%20Glass%20Beads.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-fb8a48286b", "link_label": "AWARD LETTER", "scanned": true, "shared_by": [], "source_id": "src-9cc4692e0338", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20-%20Truckers%20Lighthouse.pdf", "stage": "award_letter", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20-%20Truckers%20Lighthouse.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-fc7f02822f", "link_label": "BID PDF", "scanned": false, "shared_by": [], "source_id": "src-38d9b97a4151", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/bids/Bid%20-%20Pipe%20Lining%20%20Project.pdf", "stage": "bid", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/bids/Bid%20-%20Pipe%20Lining%20%20Project.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-fcd00ddbb0", "link_label": "ADDENDUM #1", "scanned": false, "shared_by": [], "source_id": "src-9512849d5c35", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2025-11-12%20Montgomery%20County%20EMS%20Station%2028%20-%20Addendum%20No_%2001.pdf", "stage": "addendum", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2025-11-12%20Montgomery%20County%20EMS%20Station%2028%20-%20Addendum%20No_%2001.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-fd02f32496", "link_label": "RFP PDF", "scanned": false, "shared_by": [], "source_id": "src-0dd6d97f3acc", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/RFP-%20North%20Branch%20Technology.pdf", "stage": "rfp", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/RFP-%20North%20Branch%20Technology.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-fd0483645a", "link_label": "Addendum #1", "scanned": false, "shared_by": [], "source_id": "src-29e0bf3036cb", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Addendum%20%231%20-%20August%2011%2C%202026.pdf", "stage": "addendum", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Addendum%20%231%20-%20August%2011%2C%202026.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-fd050bcd11", "link_label": "RFP PDF", "scanned": false, "shared_by": [], "source_id": "src-35a30acbf60e", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/RFP%20-%20Reflective%20Marker%20Project.pdf", "stage": "rfp", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/RFP%20-%20Reflective%20Marker%20Project.pdf" }, { "doc_date_page": null, "doc_date_text": null, "fetched_at": "2026-11-08", "id": "doc-fe4ff90332", "link_label": "Bid Tab", "scanned": false, "shared_by": [], "source_id": "src-26ee123892fe", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab-Bi-County%20Creek%20Rock%20FY27.pdf", "stage": "bid_tab", "status": "fetched", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab-Bi-County%20Creek%20Rock%20FY27.pdf" } ], "schema_version": "1.0", "solicitations": [ { "archive_date": "2025-10-09", "archive_date_text": "OCTOBER 9, 2025", "archive_source_id": "src-5ef333c3f985", "archive_status": null, "bid_tab": { "award_date_page": null, "award_date_text": null, "awardee_match": "none_named", "awardee_page": null, "awardee_text": null, "bid_date_page": 1, "bid_date_text": "10/08/25", "bidders": [ { "held_check": null, "name": "Providence Builders", "page": 1, "printed_order": 1, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2025-10-08%202174%20Rossview%20Road%20Demo%20Bid%20Tab.pdf", "total_as_printed": "$19,500.00", "total_cents": 1950000 }, { "held_check": null, "name": "Modern Day Wrecking", "page": 1, "printed_order": 2, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2025-10-08%202174%20Rossview%20Road%20Demo%20Bid%20Tab.pdf", "total_as_printed": "$23,480.00", "total_cents": 2348000 }, { "held_check": null, "name": "Triple S Contracting", "page": 1, "printed_order": 3, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2025-10-08%202174%20Rossview%20Road%20Demo%20Bid%20Tab.pdf", "total_as_printed": "$29,555.00", "total_cents": 2955500 }, { "held_check": null, "name": "Nxt Gen Excavating LLC", "page": 1, "printed_order": 4, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2025-10-08%202174%20Rossview%20Road%20Demo%20Bid%20Tab.pdf", "total_as_printed": "$49,347.90", "total_cents": 4934790 }, { "held_check": null, "name": "PLW Construction", "page": 1, "printed_order": 5, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2025-10-08%202174%20Rossview%20Road%20Demo%20Bid%20Tab.pdf", "total_as_printed": "$53,000.00", "total_cents": 5300000 }, { "held_check": null, "name": "Tugsun Group", "page": 1, "printed_order": 6, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2025-10-08%202174%20Rossview%20Road%20Demo%20Bid%20Tab.pdf", "total_as_printed": "$55,000.00", "total_cents": 5500000 }, { "held_check": null, "name": "Justice Farms LLC", "page": 1, "printed_order": 7, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2025-10-08%202174%20Rossview%20Road%20Demo%20Bid%20Tab.pdf", "total_as_printed": "$61,100.00", "total_cents": 6110000 }, { "held_check": null, "name": "Workman General Contractors LLC", "page": 1, "printed_order": 8, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2025-10-08%202174%20Rossview%20Road%20Demo%20Bid%20Tab.pdf", "total_as_printed": "$68,665.00", "total_cents": 6866500 }, { "held_check": null, "name": "Magnum Opus Construction", "page": 1, "printed_order": 9, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2025-10-08%202174%20Rossview%20Road%20Demo%20Bid%20Tab.pdf", "total_as_printed": "$74,873.00", "total_cents": 7487300 } ], "document_id": "doc-e83f4d4a38", "not_read_reason": null, "project_text": "Montgomery County 2174 Rossview Road Demolition", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2025-10-08%202174%20Rossview%20Road%20Demo%20Bid%20Tab.pdf", "tab_type": "lump_sum" }, "department": null, "document_ids": [ "doc-7445149e94", "doc-52b1c3f18f", "doc-e83f4d4a38" ], "document_labels": [ "BID PDF", "INTENT TO AWARD LETTER", "BID TAB" ], "documents_differ": null, "held": [], "id": "sol-bid-2174-rossview-road-demolition", "number": null, "row": 50, "slug": "bid-2174-rossview-road-demolition", "source_url": "https://montgomerytn.gov/purchasing/archive", "title": "BID - 2174 ROSSVIEW ROAD DEMOLITION", "year": 2025 }, { "archive_date": "2025-07-11", "archive_date_text": "JULY 11, 2025", "archive_source_id": "src-5ef333c3f985", "archive_status": null, "bid_tab": { "award_date_page": null, "award_date_text": null, "awardee_match": "none_named", "awardee_page": null, "awardee_text": null, "bid_date_page": 1, "bid_date_text": "7/8/25", "bidders": [ { "held_check": null, "name": "Modern HCR", "page": 1, "printed_order": 1, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2025-07-08%20400%20Pageant%20Ln%20Roof%20Restoration%20-%20Bid%20Tab.pdf", "total_as_printed": "$61,950.00", "total_cents": 6195000 }, { "held_check": null, "name": "Eskola", "page": 1, "printed_order": 2, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2025-07-08%20400%20Pageant%20Ln%20Roof%20Restoration%20-%20Bid%20Tab.pdf", "total_as_printed": "$68,450.00", "total_cents": 6845000 } ], "document_id": "doc-3bc16c0bd4", "not_read_reason": null, "project_text": "Montgomery County 400 Pageant Ln Roof Restoration", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2025-07-08%20400%20Pageant%20Ln%20Roof%20Restoration%20-%20Bid%20Tab.pdf", "tab_type": "lump_sum" }, "department": null, "document_ids": [ "doc-4d724dae3c", "doc-3bc16c0bd4", "doc-a82427b41d" ], "document_labels": [ "BID PDF", "BID TAB", "INTENT TO AWARD LETTER" ], "documents_differ": null, "held": [], "id": "sol-bid-400-pageant-lane-building-emergency-reroof", "number": null, "row": 58, "slug": "bid-400-pageant-lane-building-emergency-reroof", "source_url": "https://montgomerytn.gov/purchasing/archive", "title": "BID - 400 PAGEANT LANE BUILDING EMERGENCY REROOF", "year": 2025 }, { "archive_date": "2026-10-06", "archive_date_text": "October 6, 2026", "archive_source_id": "src-5ef333c3f985", "archive_status": null, "bid_tab": { "award_date_page": null, "award_date_text": null, "awardee_match": "none_named", "awardee_page": null, "awardee_text": null, "bid_date_page": 1, "bid_date_text": "10-1-26 at 10 a.m.", "bidders": [ { "held_check": null, "name": "Byrne & Jones Construction", "page": 1, "printed_order": 1, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20FDR%20Ironhorse%20Way.pdf", "total_as_printed": "$1,203,210.00", "total_cents": 120321000 }, { "held_check": null, "name": "Estes Bros. Const. Inc.", "page": 1, "printed_order": 2, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20FDR%20Ironhorse%20Way.pdf", "total_as_printed": "$1,188,243.00", "total_cents": 118824300 }, { "held_check": null, "name": "Martin Paving Company, Inc", "page": 1, "printed_order": 3, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20FDR%20Ironhorse%20Way.pdf", "total_as_printed": "$803,500.00", "total_cents": 80350000 }, { "held_check": null, "name": "Mt. Carmel Stabilization Group", "page": 1, "printed_order": 4, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20FDR%20Ironhorse%20Way.pdf", "total_as_printed": "$839,460.50", "total_cents": 83946050 } ], "document_id": "doc-b680fda9f7", "not_read_reason": null, "project_text": "Full Depth Reclamation for Ironhorse Way", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20FDR%20Ironhorse%20Way.pdf", "tab_type": "lump_sum" }, "department": { "page": 1, "source_id": "src-f8c93a44eea3", "text": "Highway Department" }, "document_ids": [ "doc-6e6500b079", "doc-2b2401b853", "doc-a4c0c8a77b", "doc-e8ac045454", "doc-b680fda9f7" ], "document_labels": [ "Bid Advertisement", "Addendum #1", "Addendum #2", "Notice of Award", "Bid Tab" ], "documents_differ": null, "held": [], "id": "sol-bid-advertisement-full-depth-reclamation", "number": null, "row": 4, "slug": "bid-advertisement-full-depth-reclamation", "source_url": "https://montgomerytn.gov/purchasing/archive", "title": "Bid Advertisement - Full Depth Reclamation", "year": 2026 }, { "archive_date": null, "archive_date_text": "Currently Under Review", "archive_source_id": "src-5ef333c3f985", "archive_status": "Currently Under Review", "bid_tab": null, "department": null, "document_ids": [ "doc-88a5029d6e" ], "document_labels": [ "Bid Advertisement" ], "documents_differ": null, "held": [], "id": "sol-bid-advertisement-sr12-excell-rd-intersection-improvements", "number": null, "row": 3, "slug": "bid-advertisement-sr12-excell-rd-intersection-improvements", "source_url": "https://montgomerytn.gov/purchasing/archive", "title": "Bid Advertisement - SR12/Excell Rd Intersection Improvements", "year": null }, { "archive_date": "2025-03-19", "archive_date_text": "MARCH 19, 2025", "archive_source_id": "src-5ef333c3f985", "archive_status": null, "bid_tab": null, "department": null, "document_ids": [ "doc-294408a0d9", "doc-a53572a332" ], "document_labels": [ "ADVERTISEMENT TO BID PDF", "AWARD LETTER" ], "documents_differ": null, "held": [], "id": "sol-bid-animal-control-artificial-turf-yard", "number": null, "row": 82, "slug": "bid-animal-control-artificial-turf-yard", "source_url": "https://montgomerytn.gov/purchasing/archive", "title": "BID - ANIMAL CONTROL ARTIFICIAL TURF YARD", "year": 2025 }, { "archive_date": "2025-06-11", "archive_date_text": "JUNE 11, 2025", "archive_source_id": "src-5ef333c3f985", "archive_status": null, "bid_tab": { "award_date_page": null, "award_date_text": null, "awardee_match": null, "awardee_page": null, "awardee_text": null, "bid_date_page": null, "bid_date_text": null, "bidders": [], "document_id": "doc-84902647c2", "not_read_reason": "layout", "project_text": null, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Asphalt%20Oil%20FY26.pdf", "tab_type": "not_read" }, "department": null, "document_ids": [ "doc-c2a5cced96", "doc-84902647c2", "doc-84aa1756be" ], "document_labels": [ "BID PDF", "BID TAB", "AWARD LETTER" ], "documents_differ": null, "held": [], "id": "sol-bid-asphalt-oil", "number": null, "row": 64, "slug": "bid-asphalt-oil", "source_url": "https://montgomerytn.gov/purchasing/archive", "title": "BID - ASPHALT OIL", "year": 2025 }, { "archive_date": "2025-02-21", "archive_date_text": "FEBRUARY 21, 2025", "archive_source_id": "src-5ef333c3f985", "archive_status": null, "bid_tab": { "award_date_page": null, "award_date_text": null, "awardee_match": null, "awardee_page": null, "awardee_text": null, "bid_date_page": null, "bid_date_text": null, "bidders": [], "document_id": "doc-04f2111f4f", "not_read_reason": "layout", "project_text": null, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Asphalt%20Rejuvenation%20Project%20HWY.pdf", "tab_type": "not_read" }, "department": null, "document_ids": [ "doc-5308f0585b", "doc-04f2111f4f", "doc-b3987cfbc1" ], "document_labels": [ "BID PDF", "BID TAB", "AWARD LETTER" ], "documents_differ": null, "held": [], "id": "sol-bid-asphalt-rejuvenation", "number": null, "row": 87, "slug": "bid-asphalt-rejuvenation", "source_url": "https://montgomerytn.gov/purchasing/archive", "title": "BID - ASPHALT REJUVENATION", "year": 2025 }, { "archive_date": "2026-10-19", "archive_date_text": "October 19, 2026", "archive_source_id": "src-5ef333c3f985", "archive_status": null, "bid_tab": null, "department": null, "document_ids": [ "doc-6de94be4b5", "doc-fd0483645a", "doc-be3544c421" ], "document_labels": [ "Bid Advertisement", "Addendum #1", "Notice of Award" ], "documents_differ": null, "held": [], "id": "sol-bid-boolean-mast-arm-traffic-signal", "number": null, "row": 8, "slug": "bid-boolean-mast-arm-traffic-signal", "source_url": "https://montgomerytn.gov/purchasing/archive", "title": "Bid - Boolean Mast Arm Traffic Signal", "year": 2026 }, { "archive_date": "2025-08-18", "archive_date_text": "AUGUST 18, 2025", "archive_source_id": "src-5ef333c3f985", "archive_status": null, "bid_tab": null, "department": null, "document_ids": [ "doc-bcb974f951", "doc-5c37e97a3b", "doc-f098656a96" ], "document_labels": [ "BID PDF", "QUESTIONS/ANSWERS", "AWARD LETTER" ], "documents_differ": null, "held": [], "id": "sol-bid-coarse-aggregate", "number": null, "row": 57, "slug": "bid-coarse-aggregate", "source_url": "https://montgomerytn.gov/purchasing/archive", "title": "BID - COARSE AGGREGATE", "year": 2025 }, { "archive_date": "2025-06-18", "archive_date_text": "JUNE 18, 2025", "archive_source_id": "src-5ef333c3f985", "archive_status": null, "bid_tab": { "award_date_page": null, "award_date_text": null, "awardee_match": null, "awardee_page": null, "awardee_text": null, "bid_date_page": null, "bid_date_text": null, "bidders": [], "document_id": "doc-c5b78d1423", "not_read_reason": "layout", "project_text": null, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Concrete%20FY26.pdf", "tab_type": "not_read" }, "department": null, "document_ids": [ "doc-1ea946dcd4", "doc-c5b78d1423", "doc-2463697547" ], "document_labels": [ "BID PDF", "BID TAB", "AWARD LETTER" ], "documents_differ": null, "held": [], "id": "sol-bid-concrete", "number": null, "row": 59, "slug": "bid-concrete", "source_url": "https://montgomerytn.gov/purchasing/archive", "title": "BID - CONCRETE", "year": 2025 }, { "archive_date": "2026-09-02", "archive_date_text": "September 2, 2026", "archive_source_id": "src-5ef333c3f985", "archive_status": null, "bid_tab": { "award_date_page": null, "award_date_text": null, "awardee_match": "none_named", "awardee_page": null, "awardee_text": null, "bid_date_page": 1, "bid_date_text": "9/1/2026", "bidders": [ { "held_check": null, "name": "John Bouchard & Sons (JBS)", "page": 1, "printed_order": 1, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2026-09-01%20Courts%20Center%20Generator%20Replacement%20Project%20Bid%20Tab.pdf", "total_as_printed": "$324,600.00", "total_cents": 32460000 }, { "held_check": null, "name": "Rubicon Engineering", "page": 1, "printed_order": 2, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2026-09-01%20Courts%20Center%20Generator%20Replacement%20Project%20Bid%20Tab.pdf", "total_as_printed": "$383,000.00", "total_cents": 38300000 }, { "held_check": null, "name": "Intech", "page": 1, "printed_order": 3, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2026-09-01%20Courts%20Center%20Generator%20Replacement%20Project%20Bid%20Tab.pdf", "total_as_printed": "$399,500.00", "total_cents": 39950000 }, { "held_check": null, "name": "Knight Electric", "page": 1, "printed_order": 4, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2026-09-01%20Courts%20Center%20Generator%20Replacement%20Project%20Bid%20Tab.pdf", "total_as_printed": "$495,720.00", "total_cents": 49572000 }, { "held_check": null, "name": "Active Energy Services, LLC", "page": 1, "printed_order": 5, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2026-09-01%20Courts%20Center%20Generator%20Replacement%20Project%20Bid%20Tab.pdf", "total_as_printed": "$506,200.00", "total_cents": 50620000 }, { "held_check": null, "name": "Neely Engineering & Contracting", "page": 1, "printed_order": 6, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2026-09-01%20Courts%20Center%20Generator%20Replacement%20Project%20Bid%20Tab.pdf", "total_as_printed": "$550,430.75", "total_cents": 55043075 } ], "document_id": "doc-1ed6748a8f", "not_read_reason": null, "project_text": "Montgomery Courts Center Generator Replacement Project", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2026-09-01%20Courts%20Center%20Generator%20Replacement%20Project%20Bid%20Tab.pdf", "tab_type": "lump_sum" }, "department": null, "document_ids": [ "doc-ad58dbbc05", "doc-8c8220a46d", "doc-b5e2f90b82", "doc-1ed6748a8f", "doc-4fb2d2373c" ], "document_labels": [ "Bid Advertisement", "Addendum #1", "Addendum #2", "Bid Tab", "Notice of Award" ], "documents_differ": null, "held": [], "id": "sol-bid-courts-center-generator-replacement", "number": null, "row": 6, "slug": "bid-courts-center-generator-replacement", "source_url": "https://montgomerytn.gov/purchasing/archive", "title": "Bid - Courts Center Generator Replacement", "year": 2026 }, { "archive_date": "2025-05-22", "archive_date_text": "MAY 22, 2025", "archive_source_id": "src-5ef333c3f985", "archive_status": null, "bid_tab": { "award_date_page": null, "award_date_text": null, "awardee_match": null, "awardee_page": null, "awardee_text": null, "bid_date_page": null, "bid_date_text": null, "bidders": [], "document_id": "doc-a441f56506", "not_read_reason": "layout", "project_text": null, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Creek%20Rock.pdf", "tab_type": "not_read" }, "department": null, "document_ids": [ "doc-9ac5951f86", "doc-4a4510f6e8", "doc-a441f56506", "doc-3fd33422b4" ], "document_labels": [ "BID PDF", "QUESTIONS/ANSWERS", "BID TAB", "AWARD LETTER" ], "documents_differ": null, "held": [], "id": "sol-bid-creek-rock", "number": null, "row": 68, "slug": "bid-creek-rock", "source_url": "https://montgomerytn.gov/purchasing/archive", "title": "BID - CREEK ROCK", "year": 2025 }, { "archive_date": "2025-03-11", "archive_date_text": "MARCH 11, 2025", "archive_source_id": "src-5ef333c3f985", "archive_status": null, "bid_tab": { "award_date_page": null, "award_date_text": null, "awardee_match": null, "awardee_page": null, "awardee_text": null, "bid_date_page": null, "bid_date_text": null, "bidders": [], "document_id": "doc-7847617c35", "not_read_reason": "layout", "project_text": null, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Beer%20Sponsorship.pdf", "tab_type": "not_read" }, "department": null, "document_ids": [ "doc-5c97e94043", "doc-7847617c35", "doc-a7de38935d" ], "document_labels": [ "BID PDF", "BID TAB", "AWARD LETTER" ], "documents_differ": null, "held": [], "id": "sol-bid-dtc-beer-distributor-sponsorship", "number": null, "row": 84, "slug": "bid-dtc-beer-distributor-sponsorship", "source_url": "https://montgomerytn.gov/purchasing/archive", "title": "BID - DTC BEER DISTRIBUTOR SPONSORSHIP", "year": 2025 }, { "archive_date": "2026-09-24", "archive_date_text": "September 24, 2026", "archive_source_id": "src-5ef333c3f985", "archive_status": null, "bid_tab": null, "department": null, "document_ids": [ "doc-bc1fe43cef", "doc-81b850c88d", "doc-cc5bdd5ffd" ], "document_labels": [ "Bid Document", "Addendum #1", "Award Letter" ], "documents_differ": null, "held": [], "id": "sol-bid-ems-medical-supplies-and-pharmaceuticals", "number": null, "row": 5, "slug": "bid-ems-medical-supplies-and-pharmaceuticals", "source_url": "https://montgomerytn.gov/purchasing/archive", "title": "Bid - EMS Medical Supplies and Pharmaceuticals", "year": 2026 }, { "archive_date": "2025-05-28", "archive_date_text": "MAY 28, 2025", "archive_source_id": "src-5ef333c3f985", "archive_status": null, "bid_tab": { "award_date_page": null, "award_date_text": null, "awardee_match": null, "awardee_page": null, "awardee_text": null, "bid_date_page": null, "bid_date_text": null, "bidders": [], "document_id": "doc-021d9747a5", "not_read_reason": "shared_url", "project_text": null, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20EMS%20Safety%20Gear.pdf", "tab_type": "not_read" }, "department": null, "document_ids": [ "doc-22141c808e", "doc-9e62946053", "doc-021d9747a5", "doc-899d7156fb" ], "document_labels": [ "BID PDF", "QUESTIONS/ANSWERS", "BID TAB", "AWARD LETTER" ], "documents_differ": null, "held": [], "id": "sol-bid-ems-safety-gear", "number": null, "row": 67, "slug": "bid-ems-safety-gear", "source_url": "https://montgomerytn.gov/purchasing/archive", "title": "BID - EMS SAFETY GEAR", "year": 2025 }, { "archive_date": "2025-12-08", "archive_date_text": "DECEMBER 8, 2025", "archive_source_id": "src-5ef333c3f985", "archive_status": null, "bid_tab": { "award_date_page": null, "award_date_text": null, "awardee_match": "none_named", "awardee_page": null, "awardee_text": null, "bid_date_page": 1, "bid_date_text": "12/04/2025", "bidders": [ { "held_check": null, "name": "C & C Contracting", "page": 1, "printed_order": 1, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2025-12-04%20EMS%20Station%2028%20-%20Bid%20Tab.pdf", "total_as_printed": "$3,510,000.00", "total_cents": 351000000 }, { "held_check": null, "name": "Drakes Creek Builders", "page": 1, "printed_order": 2, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2025-12-04%20EMS%20Station%2028%20-%20Bid%20Tab.pdf", "total_as_printed": "$3,719,532.25", "total_cents": 371953225 }, { "held_check": null, "name": "Nex-Gen Construction", "page": 1, "printed_order": 3, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2025-12-04%20EMS%20Station%2028%20-%20Bid%20Tab.pdf", "total_as_printed": "$3,843,000.00", "total_cents": 384300000 }, { "held_check": null, "name": "Boger Construction", "page": 1, "printed_order": 4, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2025-12-04%20EMS%20Station%2028%20-%20Bid%20Tab.pdf", "total_as_printed": "$3,804,000.00", "total_cents": 380400000 }, { "held_check": null, "name": "RG Anderson Company", "page": 1, "printed_order": 5, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2025-12-04%20EMS%20Station%2028%20-%20Bid%20Tab.pdf", "total_as_printed": "$3,834,000.00", "total_cents": 383400000 }, { "held_check": null, "name": "The BJC Group Inc", "page": 1, "printed_order": 6, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2025-12-04%20EMS%20Station%2028%20-%20Bid%20Tab.pdf", "total_as_printed": "$3,905,113.00", "total_cents": 390511300 }, { "held_check": null, "name": "A & K Construction", "page": 1, "printed_order": 7, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2025-12-04%20EMS%20Station%2028%20-%20Bid%20Tab.pdf", "total_as_printed": "$3,970,000.00", "total_cents": 397000000 }, { "held_check": null, "name": "B.R. Miller & Company", "page": 1, "printed_order": 8, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2025-12-04%20EMS%20Station%2028%20-%20Bid%20Tab.pdf", "total_as_printed": "$4,010,788.00", "total_cents": 401078800 }, { "held_check": null, "name": "Hughes Construction", "page": 1, "printed_order": 9, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2025-12-04%20EMS%20Station%2028%20-%20Bid%20Tab.pdf", "total_as_printed": "$4,107,000.00", "total_cents": 410700000 }, { "held_check": null, "name": "Providence Builders", "page": 1, "printed_order": 10, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2025-12-04%20EMS%20Station%2028%20-%20Bid%20Tab.pdf", "total_as_printed": "$4,133,890.00", "total_cents": 413389000 }, { "held_check": null, "name": "The Parent Company", "page": 1, "printed_order": 11, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2025-12-04%20EMS%20Station%2028%20-%20Bid%20Tab.pdf", "total_as_printed": "$4,171,000.00", "total_cents": 417100000 }, { "held_check": null, "name": "Centrury Construction Group", "page": 1, "printed_order": 12, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2025-12-04%20EMS%20Station%2028%20-%20Bid%20Tab.pdf", "total_as_printed": "$4,228,331.00", "total_cents": 422833100 }, { "held_check": null, "name": "Bangs & Massie Construction", "page": 1, "printed_order": 13, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2025-12-04%20EMS%20Station%2028%20-%20Bid%20Tab.pdf", "total_as_printed": "$4,279,653.00", "total_cents": 427965300 }, { "held_check": null, "name": "Scott, Murphy & Daniel", "page": 1, "printed_order": 14, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2025-12-04%20EMS%20Station%2028%20-%20Bid%20Tab.pdf", "total_as_printed": "$4,370,798.76", "total_cents": 437079876 }, { "held_check": null, "name": "Fellowship Construction", "page": 1, "printed_order": 15, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2025-12-04%20EMS%20Station%2028%20-%20Bid%20Tab.pdf", "total_as_printed": "$4,357,498.00", "total_cents": 435749800 } ], "document_id": "doc-122d7dd276", "not_read_reason": null, "project_text": "Montgomery County EMS Station 28", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2025-12-04%20EMS%20Station%2028%20-%20Bid%20Tab.pdf", "tab_type": "lump_sum" }, "department": null, "document_ids": [ "doc-5eb3dc31cf", "doc-fcd00ddbb0", "doc-1fb3b7f0af", "doc-71e388f6a9", "doc-122d7dd276", "doc-9fff0ce4b0" ], "document_labels": [ "BID PDF", "ADDENDUM #1", "ADDENDUM #2", "ADDENDUM #3", "BID TAB", "INTENT TO AWARD LETTER" ], "documents_differ": null, "held": [], "id": "sol-bid-ems-station-28-new-facility", "number": null, "row": 42, "slug": "bid-ems-station-28-new-facility", "source_url": "https://montgomerytn.gov/purchasing/archive", "title": "BID - EMS STATION 28 NEW FACILITY", "year": 2025 }, { "archive_date": "2026-07-28", "archive_date_text": "July 28, 2026", "archive_source_id": "src-5ef333c3f985", "archive_status": null, "bid_tab": { "award_date_page": null, "award_date_text": null, "awardee_match": null, "awardee_page": null, "awardee_text": null, "bid_date_page": null, "bid_date_text": null, "bidders": [], "document_id": "doc-e276e26199", "not_read_reason": "layout", "project_text": null, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20EMS%20Uniforms%20FY27.pdf", "tab_type": "not_read" }, "department": null, "document_ids": [ "doc-6a77ca199a", "doc-8d13e54e6f", "doc-d016aba463", "doc-7d805d4123", "doc-e276e26199" ], "document_labels": [ "Invitation to Bid", "Required Forms", "Addendum #1", "Award Letter", "Bid Tab" ], "documents_differ": null, "held": [], "id": "sol-bid-ems-uniforms", "number": null, "row": 11, "slug": "bid-ems-uniforms", "source_url": "https://montgomerytn.gov/purchasing/archive", "title": "Bid - EMS Uniforms", "year": 2026 }, { "archive_date": "2025-05-02", "archive_date_text": "MAY 2, 2025", "archive_source_id": "src-5ef333c3f985", "archive_status": null, "bid_tab": { "award_date_page": null, "award_date_text": null, "awardee_match": null, "awardee_page": null, "awardee_text": null, "bid_date_page": null, "bid_date_text": null, "bidders": [], "document_id": "doc-b7205def80", "not_read_reason": "shared_url", "project_text": null, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20Sheet.pdf", "tab_type": "not_read" }, "department": null, "document_ids": [ "doc-2be92353a1", "doc-b7205def80", "doc-8d29933a39" ], "document_labels": [ "BID PDF", "BID TAB", "AWARD LETTER" ], "documents_differ": null, "held": [], "id": "sol-bid-facilities-mowing", "number": null, "row": 74, "slug": "bid-facilities-mowing", "source_url": "https://montgomerytn.gov/purchasing/archive", "title": "BID - FACILITIES MOWING", "year": 2025 }, { "archive_date": "2025-08-29", "archive_date_text": "AUGUST 29, 2025", "archive_source_id": "src-5ef333c3f985", "archive_status": null, "bid_tab": null, "department": null, "document_ids": [ "doc-9c8379de6a", "doc-08e661366c", "doc-10319bf8cf" ], "document_labels": [ "BID PDF", "QUESTIONS/ANSWERS", "AWARD LETTER" ], "documents_differ": null, "held": [], "id": "sol-bid-fire-service-uniforms", "number": null, "row": 52, "slug": "bid-fire-service-uniforms", "source_url": "https://montgomerytn.gov/purchasing/archive", "title": "BID - FIRE SERVICE UNIFORMS", "year": 2025 }, { "archive_date": "2025-04-22", "archive_date_text": "APRIL 22, 2025", "archive_source_id": "src-5ef333c3f985", "archive_status": null, "bid_tab": { "award_date_page": 1, "award_date_text": "4-22-25", "awardee_match": "bidder:2", "awardee_page": 1, "awardee_text": "Mt. Carmel Stabilization Group", "bid_date_page": 1, "bid_date_text": "4-8-25", "bidders": [ { "held_check": "amount-format", "name": "Byrne and Jones", "page": 1, "printed_order": 1, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20FDR.pdf", "total_as_printed": null, "total_cents": null }, { "held_check": null, "name": "Mt. Carmel Stabilization Group", "page": 1, "printed_order": 2, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20FDR.pdf", "total_as_printed": "$736,985.00", "total_cents": 73698500 }, { "held_check": "amount-format", "name": "Turner Asphalt", "page": 1, "printed_order": 3, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20FDR.pdf", "total_as_printed": null, "total_cents": null } ], "document_id": "doc-44a821bcc6", "not_read_reason": null, "project_text": "Full Depth Reclamation", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20FDR.pdf", "tab_type": "lump_sum" }, "department": { "page": 1, "source_id": "src-743f2e124458", "text": "Highway Dept" }, "document_ids": [ "doc-6687d81091", "doc-da08a0ec78", "doc-44a821bcc6", "doc-976479ff82" ], "document_labels": [ "BID PDF", "QUESTIONS/ANSWERS", "BID TAB", "AWARD DOCUMENT" ], "documents_differ": null, "held": [ { "check": "amount-format", "field": "bid_tab.bidders[0].total_cents" }, { "check": "amount-format", "field": "bid_tab.bidders[2].total_cents" } ], "id": "sol-bid-full-depth-reclamation-project-of-old-clarksville-springfield-road-and-section-1-of-sycamore-hills-drive", "number": null, "row": 76, "slug": "bid-full-depth-reclamation-project-of-old-clarksville-springfield-road-and-section-1-of-sycamore-hills-drive", "source_url": "https://montgomerytn.gov/purchasing/archive", "title": "BID - FULL DEPTH RECLAMATION PROJECT OF OLD CLARKSVILLE SPRINGFIELD ROAD AND SECTION 1 OF SYCAMORE HILLS DRIVE", "year": 2025 }, { "archive_date": "2025-08-19", "archive_date_text": "AUGUST 19, 2025", "archive_source_id": "src-5ef333c3f985", "archive_status": null, "bid_tab": null, "department": null, "document_ids": [ "doc-5a5687a16d", "doc-6a3f72be9d", "doc-c612bca1f5" ], "document_labels": [ "BID PDF", "QUESTIONS/ANSWERS", "AWARD LETTER" ], "documents_differ": null, "held": [], "id": "sol-bid-hazardous-foam-disposal", "number": null, "row": 54, "slug": "bid-hazardous-foam-disposal", "source_url": "https://montgomerytn.gov/purchasing/archive", "title": "BID - HAZARDOUS FOAM DISPOSAL", "year": 2025 }, { "archive_date": "2026-10-08", "archive_date_text": "October 8, 2026", "archive_source_id": "src-5ef333c3f985", "archive_status": null, "bid_tab": { "award_date_page": null, "award_date_text": null, "awardee_match": null, "awardee_page": null, "awardee_text": null, "bid_date_page": null, "bid_date_text": null, "bidders": [], "document_id": "doc-4e22e35ef5", "not_read_reason": "layout", "project_text": null, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Hwy%20Traffic%20Supplies.pdf", "tab_type": "not_read" }, "department": null, "document_ids": [ "doc-2a1fde78a2", "doc-4e22e35ef5", "doc-e091c052e2" ], "document_labels": [ "Bid Document", "Bid Tab", "Award Letter" ], "documents_differ": null, "held": [], "id": "sol-bid-highway-dept-traffic-supplies", "number": null, "row": 1, "slug": "bid-highway-dept-traffic-supplies", "source_url": "https://montgomerytn.gov/purchasing/archive", "title": "Bid - Highway Dept Traffic Supplies", "year": 2026 }, { "archive_date": "2025-06-16", "archive_date_text": "JUNE 16, 2025", "archive_source_id": "src-5ef333c3f985", "archive_status": null, "bid_tab": { "award_date_page": null, "award_date_text": null, "awardee_match": null, "awardee_page": null, "awardee_text": null, "bid_date_page": null, "bid_date_text": null, "bidders": [], "document_id": "doc-7d8c86cf86", "not_read_reason": "layout", "project_text": null, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Hot%20Mix%20FY26.pdf", "tab_type": "not_read" }, "department": null, "document_ids": [ "doc-7c12363c94", "doc-7d8c86cf86", "doc-48aa0b8647", "doc-7c53ae41ab" ], "document_labels": [ "BID PDF", "BID TAB", "AWARD - PICKED UP", "AWARD - LAID IN PLACE" ], "documents_differ": null, "held": [], "id": "sol-bid-hot-mix-asphalt", "number": null, "row": 61, "slug": "bid-hot-mix-asphalt", "source_url": "https://montgomerytn.gov/purchasing/archive", "title": "BID - HOT MIX ASPHALT", "year": 2025 }, { "archive_date": "2026-07-02", "archive_date_text": "July 2, 2026", "archive_source_id": "src-5ef333c3f985", "archive_status": null, "bid_tab": { "award_date_page": null, "award_date_text": null, "awardee_match": "none_named", "awardee_page": null, "awardee_text": null, "bid_date_page": 1, "bid_date_text": "7/01/2026", "bidders": [ { "held_check": null, "name": "Morton Mechanical", "page": 1, "printed_order": 1, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2026-07-01%20Lone%20Oak%20HVAC%20Replacement%20Bid%20Tab.pdf", "total_as_printed": "$97,166.00", "total_cents": 9716600 }, { "held_check": null, "name": "Action Air Conditioning Service, Inc.", "page": 1, "printed_order": 2, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2026-07-01%20Lone%20Oak%20HVAC%20Replacement%20Bid%20Tab.pdf", "total_as_printed": "$108,505.00", "total_cents": 10850500 }, { "held_check": null, "name": "Justice Farms", "page": 1, "printed_order": 3, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2026-07-01%20Lone%20Oak%20HVAC%20Replacement%20Bid%20Tab.pdf", "total_as_printed": "$125,185.70", "total_cents": 12518570 } ], "document_id": "doc-e1a99cbe61", "not_read_reason": null, "project_text": "Montgomery County Lone Oak HVAC Replacement Project", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2026-07-01%20Lone%20Oak%20HVAC%20Replacement%20Bid%20Tab.pdf", "tab_type": "lump_sum" }, "department": null, "document_ids": [ "doc-5b3792cbf1", "doc-9d0b32d5d2", "doc-6927c0ec57", "doc-e1a99cbe61" ], "document_labels": [ "Advertisement for Bid", "Addendum #1", "Notice of Award", "Bid Tab" ], "documents_differ": null, "held": [], "id": "sol-bid-hvac-replacement-lone-oak-community-center", "number": null, "row": 13, "slug": "bid-hvac-replacement-lone-oak-community-center", "source_url": "https://montgomerytn.gov/purchasing/archive", "title": "Bid - HVAC Replacement - Lone Oak Community Center", "year": 2026 }, { "archive_date": "2025-10-20", "archive_date_text": "OCTOBER 20, 2025", "archive_source_id": "src-5ef333c3f985", "archive_status": null, "bid_tab": { "award_date_page": null, "award_date_text": null, "awardee_match": null, "awardee_page": null, "awardee_text": null, "bid_date_page": null, "bid_date_text": null, "bidders": [], "document_id": "doc-7d250869c8", "not_read_reason": "layout", "project_text": null, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Hwy%20Dept%20Guardrail%202025.pdf", "tab_type": "not_read" }, "department": null, "document_ids": [ "doc-046619f0a4", "doc-7d250869c8", "doc-a1ad0b8fcf" ], "document_labels": [ "BID PDF", "BID TAB", "AWARD LETTER" ], "documents_differ": null, "held": [], "id": "sol-bid-hwy-dept-guardrails", "number": null, "row": 47, "slug": "bid-hwy-dept-guardrails", "source_url": "https://montgomerytn.gov/purchasing/archive", "title": "BID - HWY DEPT GUARDRAILS", "year": 2025 }, { "archive_date": "2025-06-11", "archive_date_text": "JUNE 11, 2025", "archive_source_id": "src-5ef333c3f985", "archive_status": null, "bid_tab": { "award_date_page": null, "award_date_text": null, "awardee_match": null, "awardee_page": null, "awardee_text": null, "bid_date_page": null, "bid_date_text": null, "bidders": [], "document_id": "doc-dbac86c8eb", "not_read_reason": "layout", "project_text": null, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Metal%20Pipe%20%26%20Bands%20FY26.pdf", "tab_type": "not_read" }, "department": null, "document_ids": [ "doc-34789c9647", "doc-bdc1778b20", "doc-dbac86c8eb", "doc-947cdd49bd" ], "document_labels": [ "BID PDF", "QUESTIONS & ANSWERS", "BID TAB", "AWARD LETTER" ], "documents_differ": null, "held": [], "id": "sol-bid-hwy-dept-metal-pipe-and-bands", "number": null, "row": 63, "slug": "bid-hwy-dept-metal-pipe-and-bands", "source_url": "https://montgomerytn.gov/purchasing/archive", "title": "BID - HWY DEPT METAL PIPE AND BANDS", "year": 2025 }, { "archive_date": "2025-06-16", "archive_date_text": "JUNE 16, 2025", "archive_source_id": "src-5ef333c3f985", "archive_status": null, "bid_tab": { "award_date_page": null, "award_date_text": null, "awardee_match": null, "awardee_page": null, "awardee_text": null, "bid_date_page": null, "bid_date_text": null, "bidders": [], "document_id": "doc-6d5079fc0d", "not_read_reason": "layout", "project_text": null, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Hwy%20Rock%20FY26.pdf", "tab_type": "not_read" }, "department": null, "document_ids": [ "doc-563ca1e1e1", "doc-6d5079fc0d", "doc-1732df2bc4", "doc-e56d228a09", "doc-51624b33b7" ], "document_labels": [ "BID PDF", "BID TAB", "PARTIAL AWARD 1", "PARTIAL AWARD 2", "PARTIAL AWARD 3" ], "documents_differ": null, "held": [], "id": "sol-bid-hwy-dept-rock", "number": null, "row": 60, "slug": "bid-hwy-dept-rock", "source_url": "https://montgomerytn.gov/purchasing/archive", "title": "BID - HWY DEPT ROCK", "year": 2025 }, { "archive_date": "2025-06-17", "archive_date_text": "JUNE 17, 2025", "archive_source_id": "src-5ef333c3f985", "archive_status": null, "bid_tab": { "award_date_page": null, "award_date_text": null, "awardee_match": null, "awardee_page": null, "awardee_text": null, "bid_date_page": null, "bid_date_text": null, "bidders": [], "document_id": "doc-d9ad9ceb4d", "not_read_reason": "layout", "project_text": null, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Hwy%20Traffic%20Paint%20FY26.pdf", "tab_type": "not_read" }, "department": null, "document_ids": [ "doc-ec86890c3a", "doc-df6668920a", "doc-d9ad9ceb4d", "doc-6cfa02d788", "doc-fb50071a97" ], "document_labels": [ "BID PDF", "QUESTIONS & ANSWERS", "BID TAB", "AWARD LETTER - PAINT", "AWARD LETTER - BEADS" ], "documents_differ": null, "held": [], "id": "sol-bid-hwy-dept-traffic-paint", "number": null, "row": 62, "slug": "bid-hwy-dept-traffic-paint", "source_url": "https://montgomerytn.gov/purchasing/archive", "title": "BID - HWY DEPT TRAFFIC PAINT", "year": 2025 }, { "archive_date": null, "archive_date_text": "NOT AWARDED", "archive_source_id": "src-5ef333c3f985", "archive_status": "NOT AWARDED", "bid_tab": null, "department": null, "document_ids": [ "doc-079184acb3", "doc-8aab156df5" ], "document_labels": [ "BID PDF", "QUESTIONS/ANSWERS" ], "documents_differ": null, "held": [], "id": "sol-bid-inmate-uniforms", "number": null, "row": 66, "slug": "bid-inmate-uniforms", "source_url": "https://montgomerytn.gov/purchasing/archive", "title": "BID - INMATE UNIFORMS", "year": null }, { "archive_date": "2026-02-12", "archive_date_text": "FEBRUARY 12, 2026", "archive_source_id": "src-5ef333c3f985", "archive_status": null, "bid_tab": null, "department": null, "document_ids": [ "doc-e36785aa35", "doc-25fff48ad1", "doc-3f1f1fc773", "doc-3f62b3a1b9", "doc-42fdc9e685", "doc-20be4e4c34" ], "document_labels": [ "ADVERTISEMENT FOR BID", "ADDENDUM #1", "ADDENDUM #2", "ADDENDUM #3", "ADDENDUM #4", "NOTICE OF INTENT TO AWARD" ], "documents_differ": null, "held": [], "id": "sol-bid-interior-renovations-for-assessor-of-property", "number": null, "row": 38, "slug": "bid-interior-renovations-for-assessor-of-property", "source_url": "https://montgomerytn.gov/purchasing/archive", "title": "BID - INTERIOR RENOVATIONS FOR ASSESSOR OF PROPERTY", "year": 2026 }, { "archive_date": "2025-04-24", "archive_date_text": "APRIL 24, 2025", "archive_source_id": "src-5ef333c3f985", "archive_status": null, "bid_tab": { "award_date_page": null, "award_date_text": null, "awardee_match": "none_named", "awardee_page": null, "awardee_text": null, "bid_date_page": 1, "bid_date_text": "4/22/2025", "bidders": [ { "held_check": null, "name": "MDI Construction", "page": 1, "printed_order": 1, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2025-04-22%20Interior%20Renovations%20to%20Montgomery%20Co_%20Purchasing%20and%20Building%20%26%20Codes%20-%20Bid%20Tab.pdf", "total_as_printed": "$324,043.20", "total_cents": 32404320 }, { "held_check": null, "name": "Providence Builders", "page": 1, "printed_order": 2, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2025-04-22%20Interior%20Renovations%20to%20Montgomery%20Co_%20Purchasing%20and%20Building%20%26%20Codes%20-%20Bid%20Tab.pdf", "total_as_printed": "$385,350.00", "total_cents": 38535000 }, { "held_check": null, "name": "Triple S Contracting", "page": 1, "printed_order": 3, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2025-04-22%20Interior%20Renovations%20to%20Montgomery%20Co_%20Purchasing%20and%20Building%20%26%20Codes%20-%20Bid%20Tab.pdf", "total_as_printed": "$394,793.00", "total_cents": 39479300 }, { "held_check": null, "name": "B.R. Miller & Company", "page": 1, "printed_order": 4, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2025-04-22%20Interior%20Renovations%20to%20Montgomery%20Co_%20Purchasing%20and%20Building%20%26%20Codes%20-%20Bid%20Tab.pdf", "total_as_printed": "$416,500.00", "total_cents": 41650000 }, { "held_check": null, "name": "Huges Construction", "page": 1, "printed_order": 5, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2025-04-22%20Interior%20Renovations%20to%20Montgomery%20Co_%20Purchasing%20and%20Building%20%26%20Codes%20-%20Bid%20Tab.pdf", "total_as_printed": "$418,937.00", "total_cents": 41893700 }, { "held_check": null, "name": "C & C Contracting", "page": 1, "printed_order": 6, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2025-04-22%20Interior%20Renovations%20to%20Montgomery%20Co_%20Purchasing%20and%20Building%20%26%20Codes%20-%20Bid%20Tab.pdf", "total_as_printed": "$479,750.00", "total_cents": 47975000 }, { "held_check": null, "name": "Nex-Gen Construction", "page": 1, "printed_order": 7, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2025-04-22%20Interior%20Renovations%20to%20Montgomery%20Co_%20Purchasing%20and%20Building%20%26%20Codes%20-%20Bid%20Tab.pdf", "total_as_printed": "$508,300.00", "total_cents": 50830000 }, { "held_check": null, "name": "Romach Inc", "page": 1, "printed_order": 8, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2025-04-22%20Interior%20Renovations%20to%20Montgomery%20Co_%20Purchasing%20and%20Building%20%26%20Codes%20-%20Bid%20Tab.pdf", "total_as_printed": "$576,498.00", "total_cents": 57649800 }, { "held_check": null, "name": "Bulley Andrews/Rock City Construction", "page": 1, "printed_order": 9, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2025-04-22%20Interior%20Renovations%20to%20Montgomery%20Co_%20Purchasing%20and%20Building%20%26%20Codes%20-%20Bid%20Tab.pdf", "total_as_printed": "$619,000.00", "total_cents": 61900000 }, { "held_check": null, "name": "Rubicon Construction", "page": 1, "printed_order": 10, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2025-04-22%20Interior%20Renovations%20to%20Montgomery%20Co_%20Purchasing%20and%20Building%20%26%20Codes%20-%20Bid%20Tab.pdf", "total_as_printed": "$680,010.31", "total_cents": 68001031 } ], "document_id": "doc-4e544ab980", "not_read_reason": null, "project_text": "Montgomery County Interior Renovations to Montgomery Co. Purchasing and Building & Codes", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2025-04-22%20Interior%20Renovations%20to%20Montgomery%20Co_%20Purchasing%20and%20Building%20%26%20Codes%20-%20Bid%20Tab.pdf", "tab_type": "lump_sum" }, "department": null, "document_ids": [ "doc-9a6293521b", "doc-4e544ab980", "doc-c7405f7bf7" ], "document_labels": [ "BID PDF", "BID TAB", "INTENT TO AWARD LETTER" ], "documents_differ": null, "held": [], "id": "sol-bid-interior-renovations-to-montgomery-co-purchasing-and-building-codes", "number": null, "row": 75, "slug": "bid-interior-renovations-to-montgomery-co-purchasing-and-building-codes", "source_url": "https://montgomerytn.gov/purchasing/archive", "title": "BID - INTERIOR RENOVATIONS TO MONTGOMERY CO PURCHASING AND BUILDING & CODES", "year": 2025 }, { "archive_date": "2025-05-20", "archive_date_text": "MAY 20, 2025", "archive_source_id": "src-5ef333c3f985", "archive_status": null, "bid_tab": { "award_date_page": null, "award_date_text": null, "awardee_match": null, "awardee_page": null, "awardee_text": null, "bid_date_page": null, "bid_date_text": null, "bidders": [], "document_id": "doc-b801fa749a", "not_read_reason": "layout", "project_text": null, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20JAIL%20FOOD%20SVCS.pdf", "tab_type": "not_read" }, "department": null, "document_ids": [ "doc-71739d443f", "doc-d45b312dbf", "doc-b801fa749a" ], "document_labels": [ "BID PDF", "AWARD LETTER", "BID TAB" ], "documents_differ": null, "held": [], "id": "sol-bid-jail-food-service", "number": null, "row": 70, "slug": "bid-jail-food-service", "source_url": "https://montgomerytn.gov/purchasing/archive", "title": "BID - JAIL FOOD SERVICE", "year": 2025 }, { "archive_date": "2025-10-30", "archive_date_text": "OCTOBER 30. 2025", "archive_source_id": "src-5ef333c3f985", "archive_status": null, "bid_tab": null, "department": null, "document_ids": [ "doc-3ea4961293", "doc-f2c34a4bbf", "doc-3ba576f375", "doc-d144cc0ed5", "doc-1525882bd0" ], "document_labels": [ "BID PDF", "ADDENDUM #1", "ADDENDUM #2", "ADDENDUM #3", "INTENT TO AWARD LETTER" ], "documents_differ": null, "held": [], "id": "sol-bid-jail-plumbing-improvements", "number": null, "row": 45, "slug": "bid-jail-plumbing-improvements", "source_url": "https://montgomerytn.gov/purchasing/archive", "title": "BID - JAIL PLUMBING IMPROVEMENTS", "year": 2025 }, { "archive_date": null, "archive_date_text": "", "archive_source_id": "src-5ef333c3f985", "archive_status": null, "bid_tab": null, "department": null, "document_ids": [ "doc-4ec6c024b0" ], "document_labels": [ "Bid Advertisement" ], "documents_differ": null, "held": [], "id": "sol-bid-listing-jobs-related-to-the-public-safety-facility", "number": null, "row": 10, "slug": "bid-listing-jobs-related-to-the-public-safety-facility", "source_url": "https://montgomerytn.gov/purchasing/archive", "title": "Bid Listing - Jobs Related to the Public Safety Facility", "year": null }, { "archive_date": "2026-02-26", "archive_date_text": "FEBRUARY 26, 2026", "archive_source_id": "src-5ef333c3f985", "archive_status": null, "bid_tab": null, "department": null, "document_ids": [ "doc-6474b874b5", "doc-73f2c3b111", "doc-2990706b13", "doc-3d0eb2c009", "doc-f3b85663fe", "doc-0339d2976c" ], "document_labels": [ "ADVERTISEMENT FOR BID", "ADDENDUM #1", "ADDENDUM #2", "ADDENDUM #3", "ADDENDUM #4", "NOTICE OF INTENT TO AWARD" ], "documents_differ": null, "held": [], "id": "sol-bid-lone-oak-community-center-renovations", "number": null, "row": 37, "slug": "bid-lone-oak-community-center-renovations", "source_url": "https://montgomerytn.gov/purchasing/archive", "title": "BID - LONE OAK COMMUNITY CENTER RENOVATIONS", "year": 2026 }, { "archive_date": "2025-11-17", "archive_date_text": "NOVEMBER 17, 2025", "archive_source_id": "src-5ef333c3f985", "archive_status": null, "bid_tab": { "award_date_page": 1, "award_date_text": "11-17-25", "awardee_match": "bidder:2", "awardee_page": 1, "awardee_text": "Integrated Protection Services", "bid_date_page": 1, "bid_date_text": "11-12-25 at 2 p.m.", "bidders": [ { "held_check": null, "name": "Convergint Technologies", "page": 1, "printed_order": 1, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20SO%20Fire%20Panel%20Upgrade.pdf", "total_as_printed": "$112,475.00", "total_cents": 11247500 }, { "held_check": null, "name": "Integrated Protection Services", "page": 1, "printed_order": 2, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20SO%20Fire%20Panel%20Upgrade.pdf", "total_as_printed": "$84,982.08", "total_cents": 8498208 }, { "held_check": null, "name": "Southeastern Sound, Inc/Eagle Fire, Inc", "page": 1, "printed_order": 3, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20SO%20Fire%20Panel%20Upgrade.pdf", "total_as_printed": "$90,439.00", "total_cents": 9043900 } ], "document_id": "doc-5d7643af1a", "not_read_reason": null, "project_text": "Fire Panel Upgrade", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20SO%20Fire%20Panel%20Upgrade.pdf", "tab_type": "lump_sum" }, "department": { "page": 1, "source_id": "src-ebfcb1b79279", "text": "Sheriff’s Office" }, "document_ids": [ "doc-f727b1a954", "doc-83c697ec08", "doc-5d7643af1a", "doc-36ff51935c" ], "document_labels": [ "BID PDF", "ADDENDUM #1", "BID TAB", "AWARD LETTER" ], "documents_differ": null, "held": [], "id": "sol-bid-mcso-fire-system-upgrade", "number": null, "row": 43, "slug": "bid-mcso-fire-system-upgrade", "source_url": "https://montgomerytn.gov/purchasing/archive", "title": "BID - MCSO FIRE SYSTEM UPGRADE", "year": 2025 }, { "archive_date": "2025-08-11", "archive_date_text": "AUGUST 11, 2025", "archive_source_id": "src-5ef333c3f985", "archive_status": null, "bid_tab": null, "department": null, "document_ids": [ "doc-ca543f616f", "doc-6d08d46461" ], "document_labels": [ "BID PDF", "AWARD LETTER" ], "documents_differ": null, "held": [], "id": "sol-bid-medical-oxygen-services", "number": null, "row": 56, "slug": "bid-medical-oxygen-services", "source_url": "https://montgomerytn.gov/purchasing/archive", "title": "BID - MEDICAL OXYGEN SERVICES", "year": 2025 }, { "archive_date": null, "archive_date_text": "NOT AWARDED", "archive_source_id": "src-5ef333c3f985", "archive_status": "NOT AWARDED", "bid_tab": null, "department": null, "document_ids": [ "doc-31f53479d6" ], "document_labels": [ "BID PDF" ], "documents_differ": null, "held": [], "id": "sol-bid-montgomery-county-400-pageant-lane-building-emergency-roof-restoration", "number": null, "row": 71, "slug": "bid-montgomery-county-400-pageant-lane-building-emergency-roof-restoration", "source_url": "https://montgomerytn.gov/purchasing/archive", "title": "BID - MONTGOMERY COUNTY 400 PAGEANT LANE BUILDING EMERGENCY ROOF RESTORATION", "year": null }, { "archive_date": "2025-04-04", "archive_date_text": "APRIL 4, 2025", "archive_source_id": "src-5ef333c3f985", "archive_status": null, "bid_tab": null, "department": null, "document_ids": [ "doc-10fc9a093f", "doc-d8c83ae8b7", "doc-e60f732c7e", "doc-2493a7e8c5" ], "document_labels": [ "BID PDF", "ADDENDUM 1", "ADDENDUM 2", "INTENT TO AWARD LETTER" ], "documents_differ": null, "held": [], "id": "sol-bid-montgomery-county-insurance-roofing-project", "number": null, "row": 80, "slug": "bid-montgomery-county-insurance-roofing-project", "source_url": "https://montgomerytn.gov/purchasing/archive", "title": "BID - MONTGOMERY COUNTY INSURANCE ROOFING PROJECT", "year": 2025 }, { "archive_date": "2026-07-27", "archive_date_text": "July 27, 2026", "archive_source_id": "src-5ef333c3f985", "archive_status": null, "bid_tab": { "award_date_page": null, "award_date_text": null, "awardee_match": "none_named", "awardee_page": null, "awardee_text": null, "bid_date_page": 1, "bid_date_text": "7-23-26 at 10 a.m.", "bidders": [ { "held_check": null, "name": "Beech Construction Services", "page": 1, "printed_order": 1, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Palmyra%20Salt%20Shed%20Foundation.pdf", "total_as_printed": "$361,000.00", "total_cents": 36100000 }, { "held_check": null, "name": "Justice Farms LLC", "page": 1, "printed_order": 2, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Palmyra%20Salt%20Shed%20Foundation.pdf", "total_as_printed": "$372,198.80", "total_cents": 37219880 }, { "held_check": null, "name": "Taylor’s Concrete Service", "page": 1, "printed_order": 3, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Palmyra%20Salt%20Shed%20Foundation.pdf", "total_as_printed": "$255,700.00", "total_cents": 25570000 }, { "held_check": null, "name": "Tugsun Group Inc", "page": 1, "printed_order": 4, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Palmyra%20Salt%20Shed%20Foundation.pdf", "total_as_printed": "$341,487.00", "total_cents": 34148700 } ], "document_id": "doc-d6de23c3f5", "not_read_reason": null, "project_text": "Palmyra Salt Shed Foundation", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Palmyra%20Salt%20Shed%20Foundation.pdf", "tab_type": "lump_sum" }, "department": { "page": 1, "source_id": "src-82d8bc9e7044", "text": "Highway Department" }, "document_ids": [ "doc-1f45dfc20a", "doc-8d13e54e6f", "doc-e8ac045454", "doc-d6de23c3f5" ], "document_labels": [ "Bid Advertisement", "Required Forms", "Notice of Award", "Bid Tab" ], "documents_differ": null, "held": [], "id": "sol-bid-palmyra-salt-shed-foundation", "number": null, "row": 12, "slug": "bid-palmyra-salt-shed-foundation", "source_url": "https://montgomerytn.gov/purchasing/archive", "title": "Bid - Palmyra Salt Shed Foundation", "year": 2026 }, { "archive_date": "2025-04-21", "archive_date_text": "APRIL 21, 2025", "archive_source_id": "src-5ef333c3f985", "archive_status": null, "bid_tab": null, "department": null, "document_ids": [ "doc-fc7f02822f", "doc-1edb9f3221", "doc-b87a03e072" ], "document_labels": [ "BID PDF", "Questions/Answers", "Award Letter" ], "documents_differ": null, "held": [], "id": "sol-bid-pipe-lining-project", "number": null, "row": 77, "slug": "bid-pipe-lining-project", "source_url": "https://montgomerytn.gov/purchasing/archive", "title": "BID - PIPE LINING PROJECT", "year": 2025 }, { "archive_date": "2025-05-12", "archive_date_text": "MAY 12, 2025", "archive_source_id": "src-5ef333c3f985", "archive_status": null, "bid_tab": { "award_date_page": null, "award_date_text": null, "awardee_match": null, "awardee_page": null, "awardee_text": null, "bid_date_page": null, "bid_date_text": null, "bidders": [], "document_id": "doc-98508f1318", "not_read_reason": "layout", "project_text": null, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Salt.pdf", "tab_type": "not_read" }, "department": null, "document_ids": [ "doc-76003e123b", "doc-e99a2f72a5", "doc-98508f1318", "doc-de8fb7b2fd" ], "document_labels": [ "BID PDF", "Q&As", "BID TAB", "AWARD LETTER" ], "documents_differ": null, "held": [], "id": "sol-bid-salt", "number": null, "row": 73, "slug": "bid-salt", "source_url": "https://montgomerytn.gov/purchasing/archive", "title": "BID - SALT", "year": 2025 }, { "archive_date": "2025-05-28", "archive_date_text": "MAY 28, 2025", "archive_source_id": "src-5ef333c3f985", "archive_status": null, "bid_tab": { "award_date_page": 1, "award_date_text": "5-28-25", "awardee_match": "bidder:3", "awardee_page": 1, "awardee_text": "Truckers Lighthouse", "bid_date_page": 1, "bid_date_text": "5-13-25 at 10 a.m. CST", "bidders": [ { "held_check": null, "name": "Columbia CDJR", "page": 1, "printed_order": 1, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Sheriff%27s%20Office%20Vehicle%20Equipment.pdf", "total_as_printed": "$89,230.00", "total_cents": 8923000 }, { "held_check": null, "name": "On-Duty Depot", "page": 1, "printed_order": 2, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Sheriff%27s%20Office%20Vehicle%20Equipment.pdf", "total_as_printed": "$101,850.00", "total_cents": 10185000 }, { "held_check": null, "name": "Truckers Lighthouse", "page": 1, "printed_order": 3, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Sheriff%27s%20Office%20Vehicle%20Equipment.pdf", "total_as_printed": "$77,667.80", "total_cents": 7766780 } ], "document_id": "doc-7f065e3b12", "not_read_reason": null, "project_text": "Vehicle Equipment", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Sheriff%27s%20Office%20Vehicle%20Equipment.pdf", "tab_type": "lump_sum" }, "department": { "page": 1, "source_id": "src-5eef4b2afb63", "text": "Sheriff’s Office" }, "document_ids": [ "doc-992b62a545", "doc-f96ae7ac13", "doc-7f065e3b12", "doc-fb8a48286b" ], "document_labels": [ "BID PDF", "QUESTIONS/ANSWERS", "BID TAB", "AWARD LETTER" ], "documents_differ": null, "held": [], "id": "sol-bid-sheriff-s-office-vehicle-equipment", "number": null, "row": 69, "slug": "bid-sheriff-s-office-vehicle-equipment", "source_url": "https://montgomerytn.gov/purchasing/archive", "title": "BID - SHERIFF'S OFFICE VEHICLE EQUIPMENT", "year": 2025 }, { "archive_date": "2026-05-04", "archive_date_text": "MAY 4, 2026", "archive_source_id": "src-5ef333c3f985", "archive_status": null, "bid_tab": { "award_date_page": null, "award_date_text": null, "awardee_match": "none_named", "awardee_page": null, "awardee_text": null, "bid_date_page": 1, "bid_date_text": "4-22-22 at 10 a.m.", "bidders": [ { "held_check": null, "name": "Justice Farms LLC", "page": 1, "printed_order": 1, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Sinkhole%20Repair.pdf", "total_as_printed": "$287,875.00", "total_cents": 28787500 }, { "held_check": null, "name": "Morgan Contractors", "page": 1, "printed_order": 2, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Sinkhole%20Repair.pdf", "total_as_printed": "$355,000.00", "total_cents": 35500000 }, { "held_check": null, "name": "Tugsun Group Inc", "page": 1, "printed_order": 3, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Sinkhole%20Repair.pdf", "total_as_printed": "$516,900.00", "total_cents": 51690000 } ], "document_id": "doc-1d526851a6", "not_read_reason": null, "project_text": "Sinkhole Repair Bid", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Sinkhole%20Repair.pdf", "tab_type": "lump_sum" }, "department": { "page": 1, "source_id": "src-b6b4a03656f6", "text": "CDG" }, "document_ids": [ "doc-a7c913ea96", "doc-5c919de647", "doc-92ef22fdd5", "doc-efe3e0fbdf", "doc-1d526851a6", "doc-a3416597d2" ], "document_labels": [ "BID PDF", "CONSTRUCTION DRAWINGS", "GEOPHYSICAL REPORT", "ADDENDUM #1", "BID TAB", "AWARD LETTER" ], "documents_differ": null, "held": [], "id": "sol-bid-sinkhole-repairs-grace-community-church", "number": null, "row": 32, "slug": "bid-sinkhole-repairs-grace-community-church", "source_url": "https://montgomerytn.gov/purchasing/archive", "title": "BID - SINKHOLE REPAIRS - GRACE COMMUNITY CHURCH", "year": 2026 }, { "archive_date": "2025-05-02", "archive_date_text": "MAY 2, 2025", "archive_source_id": "src-5ef333c3f985", "archive_status": null, "bid_tab": { "award_date_page": null, "award_date_text": null, "awardee_match": null, "awardee_page": null, "awardee_text": null, "bid_date_page": null, "bid_date_text": null, "bidders": [], "document_id": "doc-823c677459", "not_read_reason": "layout", "project_text": null, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Supp%20equip.pdf", "tab_type": "not_read" }, "department": null, "document_ids": [ "doc-bb8c0f28a5", "doc-823c677459", "doc-1d423377be" ], "document_labels": [ "BID PDF", "BID TAB", "AWARD LETTER" ], "documents_differ": null, "held": [], "id": "sol-bid-supplemental-equipment-and-operator-rates", "number": null, "row": 72, "slug": "bid-supplemental-equipment-and-operator-rates", "source_url": "https://montgomerytn.gov/purchasing/archive", "title": "BID - SUPPLEMENTAL EQUIPMENT AND OPERATOR RATES", "year": 2025 }, { "archive_date": "2025-01-27", "archive_date_text": "JANUARY 27, 2025", "archive_source_id": "src-5ef333c3f985", "archive_status": null, "bid_tab": { "award_date_page": null, "award_date_text": null, "awardee_match": null, "awardee_page": null, "awardee_text": null, "bid_date_page": null, "bid_date_text": null, "bidders": [], "document_id": "doc-bea57ed571", "not_read_reason": "layout", "project_text": null, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/20250122%20MCRSA%20Bid%20Tabulation.pdf", "tab_type": "not_read" }, "department": null, "document_ids": [ "doc-c075f5cfe7", "doc-bea57ed571", "doc-0b04f099d6" ], "document_labels": [ "BID ADVERTISEMENT PDF", "BID TAB", "AWARD LETTER" ], "documents_differ": null, "held": [], "id": "sol-bid-timber-bridge-repair-project", "number": null, "row": 90, "slug": "bid-timber-bridge-repair-project", "source_url": "https://montgomerytn.gov/purchasing/archive", "title": "BID - TIMBER BRIDGE REPAIR PROJECT", "year": 2025 }, { "archive_date": "2025-06-04", "archive_date_text": "JUNE 4, 2025", "archive_source_id": "src-5ef333c3f985", "archive_status": null, "bid_tab": { "award_date_page": null, "award_date_text": null, "awardee_match": null, "awardee_page": null, "awardee_text": null, "bid_date_page": null, "bid_date_text": null, "bidders": [], "document_id": "doc-5b623f756c", "not_read_reason": "layout", "project_text": null, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20BiCo%20Stone%20FY26.pdf", "tab_type": "not_read" }, "department": null, "document_ids": [ "doc-b604e06893", "doc-5b623f756c", "doc-e8b19b2f17" ], "document_labels": [ "BID PDF", "BID TAB", "AWARD LETTER" ], "documents_differ": null, "held": [], "id": "sol-bid-various-grades-of-stone", "number": null, "row": 65, "slug": "bid-various-grades-of-stone", "source_url": "https://montgomerytn.gov/purchasing/archive", "title": "BID - VARIOUS GRADES OF STONE", "year": 2025 }, { "archive_date": "2026-08-27", "archive_date_text": "August 27, 2026", "archive_source_id": "src-5ef333c3f985", "archive_status": null, "bid_tab": { "award_date_page": null, "award_date_text": null, "awardee_match": "none_named", "awardee_page": null, "awardee_text": null, "bid_date_page": 1, "bid_date_text": "8/25/2026", "bidders": [ { "held_check": null, "name": "Modern Heating Cooling Roofing", "page": 1, "printed_order": 1, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2026-08-25%20Veterans%20Plaza%20Gutter%20Replacement%20Project%20Bid%20Tab.pdf", "total_as_printed": "$91,700.00", "total_cents": 9170000 }, { "held_check": null, "name": "Empire Roofing", "page": 1, "printed_order": 2, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2026-08-25%20Veterans%20Plaza%20Gutter%20Replacement%20Project%20Bid%20Tab.pdf", "total_as_printed": "$99,932.00", "total_cents": 9993200 }, { "held_check": null, "name": "Eskola Roofing", "page": 1, "printed_order": 3, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2026-08-25%20Veterans%20Plaza%20Gutter%20Replacement%20Project%20Bid%20Tab.pdf", "total_as_printed": "$114,300.00", "total_cents": 11430000 } ], "document_id": "doc-4bbc6097af", "not_read_reason": null, "project_text": "Montgomery County Veterans Plaza Gutter Replacement Project", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2026-08-25%20Veterans%20Plaza%20Gutter%20Replacement%20Project%20Bid%20Tab.pdf", "tab_type": "lump_sum" }, "department": null, "document_ids": [ "doc-13b5caf805", "doc-9a81c4f304", "doc-4bbc6097af", "doc-65e0d9762f" ], "document_labels": [ "Bid Advertisement", "Addendum #1", "Bid Tab", "Notice of Award" ], "documents_differ": null, "held": [], "id": "sol-bid-veterans-plaza-gutter-replacement", "number": null, "row": 7, "slug": "bid-veterans-plaza-gutter-replacement", "source_url": "https://montgomerytn.gov/purchasing/archive", "title": "Bid - Veterans Plaza Gutter Replacement", "year": 2026 }, { "archive_date": "2026-08-27", "archive_date_text": "August 27, 2026", "archive_source_id": "src-5ef333c3f985", "archive_status": null, "bid_tab": { "award_date_page": null, "award_date_text": null, "awardee_match": null, "awardee_page": null, "awardee_text": null, "bid_date_page": null, "bid_date_text": null, "bidders": [], "document_id": "doc-bda9e1810e", "not_read_reason": "layout", "project_text": null, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2026-08-19%20Vets%20Plaza%20HVAC%20Replacement%20Bid%20Tab.pdf", "tab_type": "not_read" }, "department": null, "document_ids": [ "doc-a560f57424", "doc-ef50ad8f4c", "doc-e18ac1d8df", "doc-bda9e1810e", "doc-d18574f3df" ], "document_labels": [ "Bid Advertisement", "Addendum #1", "Addendum #2", "Bid Tab", "Notice of Award" ], "documents_differ": null, "held": [], "id": "sol-bid-veterans-plaza-hvac-replacement", "number": null, "row": 9, "slug": "bid-veterans-plaza-hvac-replacement", "source_url": "https://montgomerytn.gov/purchasing/archive", "title": "Bid - Veterans Plaza HVAC Replacement", "year": 2026 }, { "archive_date": "2025-02-26", "archive_date_text": "FEBRUARY 26, 2025", "archive_source_id": "src-5ef333c3f985", "archive_status": null, "bid_tab": { "award_date_page": 1, "award_date_text": "2-26-25", "awardee_match": "bidder:1", "awardee_page": 1, "awardee_text": "McCoy Construction &Forestry", "bid_date_page": 1, "bid_date_text": "2-20-25 at 2p.m.", "bidders": [ { "held_check": null, "name": "McCoy Construction & Forestry", "page": 1, "printed_order": 1, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Wheel%20Loader.pdf", "total_as_printed": "$189,000.00", "total_cents": 18900000 }, { "held_check": null, "name": "Thompson Machinery", "page": 1, "printed_order": 2, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Wheel%20Loader.pdf", "total_as_printed": "$211,887.00", "total_cents": 21188700 } ], "document_id": "doc-8cdd6b15bc", "not_read_reason": null, "project_text": "Wheel Loader", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Wheel%20Loader.pdf", "tab_type": "lump_sum" }, "department": { "page": 1, "source_id": "src-97889a31179d", "text": "Bi-County SWM" }, "document_ids": [ "doc-41c73546c7", "doc-8cdd6b15bc", "doc-d03d07993a" ], "document_labels": [ "BID PDF", "BID TAB", "AWARD LETTER" ], "documents_differ": null, "held": [], "id": "sol-bid-wheel-loader", "number": null, "row": 86, "slug": "bid-wheel-loader", "source_url": "https://montgomerytn.gov/purchasing/archive", "title": "BID - WHEEL LOADER", "year": 2025 }, { "archive_date": "2026-03-17", "archive_date_text": "MARCH 17, 2026", "archive_source_id": "src-5ef333c3f985", "archive_status": null, "bid_tab": { "award_date_page": null, "award_date_text": null, "awardee_match": null, "awardee_page": null, "awardee_text": null, "bid_date_page": null, "bid_date_text": null, "bidders": [], "document_id": "doc-e71c7111b1", "not_read_reason": "layout", "project_text": null, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20Woodlawn%20Park%20Fencing.pdf", "tab_type": "not_read" }, "department": null, "document_ids": [ "doc-2ae3abb3d4", "doc-2b2358a6b4", "doc-e71c7111b1", "doc-c6bf4dcd69" ], "document_labels": [ "BID PDF", "ADDENDUM #1", "BID TAB", "AWARD LETTER" ], "documents_differ": null, "held": [], "id": "sol-bid-woodlawn-park-fencing", "number": null, "row": 36, "slug": "bid-woodlawn-park-fencing", "source_url": "https://montgomerytn.gov/purchasing/archive", "title": "BID - WOODLAWN PARK FENCING", "year": 2026 }, { "archive_date": "2026-02-12", "archive_date_text": "FEBRUARY 12, 2026", "archive_source_id": "src-5ef333c3f985", "archive_status": null, "bid_tab": null, "department": null, "document_ids": [ "doc-69c6370fe2", "doc-82e7457c74", "doc-173d107b64" ], "document_labels": [ "RFQ PDF", "ADDENDUM #1", "AWARD LETTER" ], "documents_differ": null, "held": [], "id": "sol-fairgrounds-design-and-engineering-services", "number": null, "row": 41, "slug": "fairgrounds-design-and-engineering-services", "source_url": "https://montgomerytn.gov/purchasing/archive", "title": "FAIRGROUNDS DESIGN AND ENGINEERING SERVICES", "year": 2026 }, { "archive_date": "2026-02-03", "archive_date_text": "FEBRUARY 3, 2026", "archive_source_id": "src-5ef333c3f985", "archive_status": null, "bid_tab": { "award_date_page": null, "award_date_text": null, "awardee_match": null, "awardee_page": null, "awardee_text": null, "bid_date_page": null, "bid_date_text": null, "bidders": [], "document_id": "doc-b7205def80", "not_read_reason": "shared_url", "project_text": null, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20Sheet.pdf", "tab_type": "not_read" }, "department": null, "document_ids": [ "doc-91799231b6", "doc-208f1578ca", "doc-b7205def80", "doc-89c5b47773" ], "document_labels": [ "ADVERTISEMENT FOR BID", "ADDENDUM #1", "BID TAB", "AWARD LETTER" ], "documents_differ": null, "held": [], "id": "sol-moody-road-bridge-replacement-bid", "number": null, "row": 39, "slug": "moody-road-bridge-replacement-bid", "source_url": "https://montgomerytn.gov/purchasing/archive", "title": "MOODY ROAD BRIDGE REPLACEMENT BID", "year": 2026 }, { "archive_date": "2026-07-06", "archive_date_text": "July 6, 2026", "archive_source_id": "src-5ef333c3f985", "archive_status": null, "bid_tab": { "award_date_page": null, "award_date_text": null, "awardee_match": null, "awardee_page": null, "awardee_text": null, "bid_date_page": null, "bid_date_text": null, "bidders": [], "document_id": "doc-b7205def80", "not_read_reason": "shared_url", "project_text": null, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20Sheet.pdf", "tab_type": "not_read" }, "department": null, "document_ids": [ "doc-abcdda668c", "doc-f2c967a862", "doc-b7205def80", "doc-a132b69764" ], "document_labels": [ "Advertisement for Bid", "Addendum #1", "Bid Tab", "Award Letter" ], "documents_differ": null, "held": [], "id": "sol-rebid-highway-dept-salt", "number": null, "row": 14, "slug": "rebid-highway-dept-salt", "source_url": "https://montgomerytn.gov/purchasing/archive", "title": "ReBid - Highway Dept Salt", "year": 2026 }, { "archive_date": "2026-06-04", "archive_date_text": "June 4, 2026", "archive_source_id": "src-5ef333c3f985", "archive_status": null, "bid_tab": { "award_date_page": null, "award_date_text": null, "awardee_match": null, "awardee_page": null, "awardee_text": null, "bid_date_page": null, "bid_date_text": null, "bidders": [], "document_id": "doc-b19f3d1791", "not_read_reason": "layout", "project_text": null, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Asphalt%20Oil%20FY27.pdf", "tab_type": "not_read" }, "department": null, "document_ids": [ "doc-e817e7bc92", "doc-8d13e54e6f", "doc-b19f3d1791", "doc-8a6d73f328" ], "document_labels": [ "Request for Bid", "Required Forms", "Bid Tab", "Award Letter" ], "documents_differ": null, "held": [], "id": "sol-request-for-bid-asphalt-oil", "number": null, "row": 21, "slug": "request-for-bid-asphalt-oil", "source_url": "https://montgomerytn.gov/purchasing/archive", "title": "Request for Bid - Asphalt Oil", "year": 2026 }, { "archive_date": "2026-06-05", "archive_date_text": "June 5, 2026", "archive_source_id": "src-5ef333c3f985", "archive_status": null, "bid_tab": { "award_date_page": null, "award_date_text": null, "awardee_match": null, "awardee_page": null, "awardee_text": null, "bid_date_page": null, "bid_date_text": null, "bidders": [], "document_id": "doc-1f1e72e3b3", "not_read_reason": "layout", "project_text": null, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Bi-County%20Various%20Grades%20of%20Stone.pdf", "tab_type": "not_read" }, "department": null, "document_ids": [ "doc-2bb2415343", "doc-8d13e54e6f", "doc-1f1e72e3b3", "doc-00653e9ab4" ], "document_labels": [ "Request for Bid", "Required Forms", "Bid Tab", "Award Letter" ], "documents_differ": null, "held": [], "id": "sol-request-for-bid-bi-county-various-grades-of-stone", "number": null, "row": 26, "slug": "request-for-bid-bi-county-various-grades-of-stone", "source_url": "https://montgomerytn.gov/purchasing/archive", "title": "Request for Bid - Bi-County Various Grades of Stone", "year": 2026 }, { "archive_date": "2026-06-04", "archive_date_text": "June 4, 2026", "archive_source_id": "src-5ef333c3f985", "archive_status": null, "bid_tab": { "award_date_page": null, "award_date_text": null, "awardee_match": null, "awardee_page": null, "awardee_text": null, "bid_date_page": null, "bid_date_text": null, "bidders": [], "document_id": "doc-94f9c9fd16", "not_read_reason": "layout", "project_text": null, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Body%20Removal%20Services%20FY27.pdf", "tab_type": "not_read" }, "department": null, "document_ids": [ "doc-1ab994c575", "doc-8d13e54e6f", "doc-b41a2c6d5b", "doc-94f9c9fd16", "doc-7f64447602" ], "document_labels": [ "Request for Bid", "Required Forms", "Addendum #1", "Bid Tab", "Award Letter" ], "documents_differ": null, "held": [], "id": "sol-request-for-bid-body-removal-services", "number": null, "row": 27, "slug": "request-for-bid-body-removal-services", "source_url": "https://montgomerytn.gov/purchasing/archive", "title": "Request for Bid - Body Removal Services", "year": 2026 }, { "archive_date": "2026-06-05", "archive_date_text": "June 5, 2026", "archive_source_id": "src-5ef333c3f985", "archive_status": null, "bid_tab": { "award_date_page": null, "award_date_text": null, "awardee_match": null, "awardee_page": null, "awardee_text": null, "bid_date_page": null, "bid_date_text": null, "bidders": [], "document_id": "doc-3342957da0", "not_read_reason": "layout", "project_text": null, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab-Bi-County%20Coarse%20Aggregate%20FY27.pdf", "tab_type": "not_read" }, "department": null, "document_ids": [ "doc-29897514c9", "doc-8d13e54e6f", "doc-6f6324eb43", "doc-3342957da0", "doc-449f1feae0" ], "document_labels": [ "Request for Bid", "Required Forms", "Addendum #1", "Bid Tab", "Award Letter" ], "documents_differ": null, "held": [], "id": "sol-request-for-bid-coarse-aggregate", "number": null, "row": 24, "slug": "request-for-bid-coarse-aggregate", "source_url": "https://montgomerytn.gov/purchasing/archive", "title": "Request for Bid - Coarse Aggregate", "year": 2026 }, { "archive_date": "2026-06-04", "archive_date_text": "June 4, 2026", "archive_source_id": "src-5ef333c3f985", "archive_status": null, "bid_tab": { "award_date_page": null, "award_date_text": null, "awardee_match": null, "awardee_page": null, "awardee_text": null, "bid_date_page": null, "bid_date_text": null, "bidders": [], "document_id": "doc-43ff446b5f", "not_read_reason": "layout", "project_text": null, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Concrete%20FY27.pdf", "tab_type": "not_read" }, "department": null, "document_ids": [ "doc-819d6f9865", "doc-8d13e54e6f", "doc-43ff446b5f", "doc-ba0c6f4156" ], "document_labels": [ "Request for Bid", "Required Forms", "Bid Tab", "Award Letter" ], "documents_differ": null, "held": [], "id": "sol-request-for-bid-concrete", "number": null, "row": 23, "slug": "request-for-bid-concrete", "source_url": "https://montgomerytn.gov/purchasing/archive", "title": "Request for Bid - Concrete", "year": 2026 }, { "archive_date": "2026-06-05", "archive_date_text": "June 5, 2026", "archive_source_id": "src-5ef333c3f985", "archive_status": null, "bid_tab": { "award_date_page": null, "award_date_text": null, "awardee_match": null, "awardee_page": null, "awardee_text": null, "bid_date_page": null, "bid_date_text": null, "bidders": [], "document_id": "doc-fe4ff90332", "not_read_reason": "layout", "project_text": null, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab-Bi-County%20Creek%20Rock%20FY27.pdf", "tab_type": "not_read" }, "department": null, "document_ids": [ "doc-f3a7a0d64f", "doc-8d13e54e6f", "doc-016be9b5b4", "doc-fe4ff90332", "doc-b0e54e4583" ], "document_labels": [ "Request for Bid", "Required Forms", "Addendum #1", "Bid Tab", "Award Letter" ], "documents_differ": null, "held": [], "id": "sol-request-for-bid-creek-rock", "number": null, "row": 25, "slug": "request-for-bid-creek-rock", "source_url": "https://montgomerytn.gov/purchasing/archive", "title": "Request for Bid - Creek Rock", "year": 2026 }, { "archive_date": "2026-06-12", "archive_date_text": "June 12, 2026", "archive_source_id": "src-5ef333c3f985", "archive_status": null, "bid_tab": { "award_date_page": null, "award_date_text": null, "awardee_match": null, "awardee_page": null, "awardee_text": null, "bid_date_page": null, "bid_date_text": null, "bidders": [], "document_id": "doc-021d9747a5", "not_read_reason": "shared_url", "project_text": null, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20EMS%20Safety%20Gear.pdf", "tab_type": "not_read" }, "department": null, "document_ids": [ "doc-a670e58ee7", "doc-8d13e54e6f", "doc-c842731ab2", "doc-021d9747a5" ], "document_labels": [ "Request for Bid", "Required Forms", "Award Letter", "Bid Tab" ], "documents_differ": null, "held": [], "id": "sol-request-for-bid-ems-safety-gear", "number": null, "row": 28, "slug": "request-for-bid-ems-safety-gear", "source_url": "https://montgomerytn.gov/purchasing/archive", "title": "Request for Bid - EMS Safety Gear", "year": 2026 }, { "archive_date": "2026-06-25", "archive_date_text": "June 25, 2026", "archive_source_id": "src-5ef333c3f985", "archive_status": null, "bid_tab": { "award_date_page": null, "award_date_text": null, "awardee_match": "none_named", "awardee_page": null, "awardee_text": null, "bid_date_page": 1, "bid_date_text": "6/25/2026", "bidders": [ { "held_check": null, "name": "Optimal Electric Pro", "page": 1, "printed_order": 1, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Montgomery%20County%20Generator%20Electrical%20Alteration%20-%20Bid%20Tab.pdf", "total_as_printed": "$39,915.00", "total_cents": 3991500 }, { "held_check": null, "name": "Knight Electric, Inc.", "page": 1, "printed_order": 2, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Montgomery%20County%20Generator%20Electrical%20Alteration%20-%20Bid%20Tab.pdf", "total_as_printed": "$62,137.00", "total_cents": 6213700 }, { "held_check": null, "name": "Stansell Electric", "page": 1, "printed_order": 3, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Montgomery%20County%20Generator%20Electrical%20Alteration%20-%20Bid%20Tab.pdf", "total_as_printed": "$65,811.00", "total_cents": 6581100 }, { "held_check": null, "name": "Shelby Electric Company, Inc.", "page": 1, "printed_order": 4, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Montgomery%20County%20Generator%20Electrical%20Alteration%20-%20Bid%20Tab.pdf", "total_as_printed": "$70,661.73", "total_cents": 7066173 }, { "held_check": null, "name": "Keatts Electric", "page": 1, "printed_order": 5, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Montgomery%20County%20Generator%20Electrical%20Alteration%20-%20Bid%20Tab.pdf", "total_as_printed": "$79,000.00", "total_cents": 7900000 }, { "held_check": null, "name": "Justice Farms", "page": 1, "printed_order": 6, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Montgomery%20County%20Generator%20Electrical%20Alteration%20-%20Bid%20Tab.pdf", "total_as_printed": "$115,910.00", "total_cents": 11591000 }, { "held_check": null, "name": "Active Energy Services", "page": 1, "printed_order": 7, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Montgomery%20County%20Generator%20Electrical%20Alteration%20-%20Bid%20Tab.pdf", "total_as_printed": "$218,357.00", "total_cents": 21835700 } ], "document_id": "doc-c7f33ad261", "not_read_reason": null, "project_text": "Montgomery County Generator Electrical Alteration", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Montgomery%20County%20Generator%20Electrical%20Alteration%20-%20Bid%20Tab.pdf", "tab_type": "lump_sum" }, "department": null, "document_ids": [ "doc-526ff71d4e", "doc-c7f33ad261", "doc-28021b13e3" ], "document_labels": [ "Bid Advertisement", "Bid Tab", "Intent to Award" ], "documents_differ": null, "held": [], "id": "sol-request-for-bid-generator-electrical-alteration", "number": null, "row": 16, "slug": "request-for-bid-generator-electrical-alteration", "source_url": "https://montgomerytn.gov/purchasing/archive", "title": "Request for Bid - Generator Electrical Alteration", "year": 2026 }, { "archive_date": null, "archive_date_text": "No Award", "archive_source_id": "src-5ef333c3f985", "archive_status": "No Award", "bid_tab": { "award_date_page": null, "award_date_text": null, "awardee_match": null, "awardee_page": null, "awardee_text": null, "bid_date_page": null, "bid_date_text": null, "bidders": [], "document_id": "doc-a3ff48c437", "not_read_reason": "layout", "project_text": null, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20Sheet%20-FY27%20Salt.pdf", "tab_type": "not_read" }, "department": null, "document_ids": [ "doc-4f8bcbe2d3", "doc-8d13e54e6f", "doc-b5fc78714f", "doc-a3ff48c437" ], "document_labels": [ "Request for Bid", "Required Forms", "Addendum #1", "Bid Tab" ], "documents_differ": null, "held": [], "id": "sol-request-for-bid-highway-department-salt", "number": null, "row": 31, "slug": "request-for-bid-highway-department-salt", "source_url": "https://montgomerytn.gov/purchasing/archive", "title": "Request for Bid - Highway Department Salt", "year": null }, { "archive_date": "2026-06-02", "archive_date_text": "June 2, 2026", "archive_source_id": "src-5ef333c3f985", "archive_status": null, "bid_tab": { "award_date_page": null, "award_date_text": null, "awardee_match": null, "awardee_page": null, "awardee_text": null, "bid_date_page": null, "bid_date_text": null, "bidders": [], "document_id": "doc-202f847cea", "not_read_reason": "layout", "project_text": null, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Traffic%20Paint%20FY27.pdf", "tab_type": "not_read" }, "department": null, "document_ids": [ "doc-973da371f0", "doc-8d13e54e6f", "doc-3df4674f70", "doc-74e11741cf", "doc-202f847cea", "doc-e6568a8ee3", "doc-0140c6b669" ], "document_labels": [ "Request for Bid", "Required Forms", "Addendum #1", "Addenda Acknowledgement", "Bid Tab", "Award Letter - Paint", "Award Letter - Glass Beads" ], "documents_differ": null, "held": [], "id": "sol-request-for-bid-highway-department-traffic-paint", "number": null, "row": 29, "slug": "request-for-bid-highway-department-traffic-paint", "source_url": "https://montgomerytn.gov/purchasing/archive", "title": "Request for Bid - Highway Department Traffic Paint", "year": 2026 }, { "archive_date": "2026-06-05", "archive_date_text": "June 5, 2026", "archive_source_id": "src-5ef333c3f985", "archive_status": null, "bid_tab": { "award_date_page": null, "award_date_text": null, "awardee_match": null, "awardee_page": null, "awardee_text": null, "bid_date_page": null, "bid_date_text": null, "bidders": [], "document_id": "doc-24129ea007", "not_read_reason": "layout", "project_text": null, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Hot%20Mix%20FY27.pdf", "tab_type": "not_read" }, "department": null, "document_ids": [ "doc-8ccb0394b0", "doc-8d13e54e6f", "doc-24129ea007", "doc-4baa601789", "doc-f4a0cd47a2" ], "document_labels": [ "Request for Bid", "Required Forms", "Bid Tab", "Award Letter - Laid in Place", "Award Letter - Picked Up" ], "documents_differ": null, "held": [], "id": "sol-request-for-bid-hot-mix", "number": null, "row": 19, "slug": "request-for-bid-hot-mix", "source_url": "https://montgomerytn.gov/purchasing/archive", "title": "Request for Bid - Hot Mix", "year": 2026 }, { "archive_date": "2026-06-29", "archive_date_text": "June 29, 2026", "archive_source_id": "src-5ef333c3f985", "archive_status": null, "bid_tab": { "award_date_page": null, "award_date_text": null, "awardee_match": null, "awardee_page": null, "awardee_text": null, "bid_date_page": null, "bid_date_text": null, "bidders": [], "document_id": "doc-7918eaf9a8", "not_read_reason": "not_pdf", "project_text": null, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Metal%20Pipe%20%26%20Bands%20FY27.docx", "tab_type": "not_read" }, "department": null, "document_ids": [ "doc-0cab2524da", "doc-8d13e54e6f", "doc-7918eaf9a8", "doc-d23aa1c6ff" ], "document_labels": [ "Request for Bid", "Required Forms", "Bid Tab", "Award Letter" ], "documents_differ": null, "held": [], "id": "sol-request-for-bid-metal-pipe-bands", "number": null, "row": 20, "slug": "request-for-bid-metal-pipe-bands", "source_url": "https://montgomerytn.gov/purchasing/archive", "title": "Request for Bid - Metal Pipe & Bands", "year": 2026 }, { "archive_date": "2026-06-05", "archive_date_text": "June 5, 2026", "archive_source_id": "src-5ef333c3f985", "archive_status": null, "bid_tab": { "award_date_page": null, "award_date_text": null, "awardee_match": null, "awardee_page": null, "awardee_text": null, "bid_date_page": null, "bid_date_text": null, "bidders": [], "document_id": "doc-2df38bbc0c", "not_read_reason": "layout", "project_text": null, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Hwy%20Dept%20Rock%20FY27.pdf", "tab_type": "not_read" }, "department": null, "document_ids": [ "doc-2309e50f79", "doc-8d13e54e6f", "doc-2df38bbc0c", "doc-1ac7a8b513", "doc-2daa21cd82" ], "document_labels": [ "Request for Bid", "Required Forms", "Bid Tab", "Partial Award Letter 1", "Partial Award Letter 2" ], "documents_differ": null, "held": [], "id": "sol-request-for-bid-rock", "number": null, "row": 22, "slug": "request-for-bid-rock", "source_url": "https://montgomerytn.gov/purchasing/archive", "title": "Request for Bid - Rock", "year": 2026 }, { "archive_date": "2026-05-20", "archive_date_text": "May 20, 2026", "archive_source_id": "src-5ef333c3f985", "archive_status": null, "bid_tab": { "award_date_page": null, "award_date_text": null, "awardee_match": null, "awardee_page": null, "awardee_text": null, "bid_date_page": null, "bid_date_text": null, "bidders": [], "document_id": "doc-b7205def80", "not_read_reason": "shared_url", "project_text": null, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20Sheet.pdf", "tab_type": "not_read" }, "department": null, "document_ids": [ "doc-5bbed6bc00", "doc-ea9fd1a326", "doc-b7205def80", "doc-f4f93a1e09" ], "document_labels": [ "Request for Proposal Document", "Addendum #1", "Bid Tab", "Award Letter" ], "documents_differ": null, "held": [], "id": "sol-request-for-proposal-armed-security", "number": null, "row": 30, "slug": "request-for-proposal-armed-security", "source_url": "https://montgomerytn.gov/purchasing/archive", "title": "Request for Proposal - Armed Security", "year": 2026 }, { "archive_date": "2025-02-11", "archive_date_text": "FEBRUARY 11, 2025", "archive_source_id": "src-5ef333c3f985", "archive_status": null, "bid_tab": { "award_date_page": null, "award_date_text": null, "awardee_match": null, "awardee_page": null, "awardee_text": null, "bid_date_page": null, "bid_date_text": null, "bidders": [], "document_id": "doc-bde288b9d0", "not_read_reason": "not_pdf", "project_text": null, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Auctioneer%20Services.docx", "tab_type": "not_read" }, "department": null, "document_ids": [ "doc-cf39753045", "doc-bde288b9d0", "doc-4ec7df58c1" ], "document_labels": [ "RFP PDF", "BID TAB", "AWARD LETTER" ], "documents_differ": null, "held": [], "id": "sol-rfp-auctioneer-services", "number": null, "row": 88, "slug": "rfp-auctioneer-services", "source_url": "https://montgomerytn.gov/purchasing/archive", "title": "RFP - AUCTIONEER SERVICES", "year": 2025 }, { "archive_date": "2025-11-04", "archive_date_text": "NOVEMBER 4, 2025", "archive_source_id": "src-5ef333c3f985", "archive_status": null, "bid_tab": null, "department": null, "document_ids": [ "doc-68ac52b3d6", "doc-19b50ddbf5" ], "document_labels": [ "RFP PDF", "AWARD LETTER" ], "documents_differ": null, "held": [], "id": "sol-rfp-carnival-ride-rental", "number": null, "row": 44, "slug": "rfp-carnival-ride-rental", "source_url": "https://montgomerytn.gov/purchasing/archive", "title": "RFP - CARNIVAL RIDE RENTAL", "year": 2025 }, { "archive_date": "2025-04-21", "archive_date_text": "APRIL 21, 2025", "archive_source_id": "src-5ef333c3f985", "archive_status": null, "bid_tab": null, "department": null, "document_ids": [ "doc-60d2acbb44", "doc-3e0fe8b4fb", "doc-08be377d98" ], "document_labels": [ "RFP PDF", "Addendum 1", "Award Letter" ], "documents_differ": null, "held": [], "id": "sol-rfp-construction-management-services", "number": null, "row": 78, "slug": "rfp-construction-management-services", "source_url": "https://montgomerytn.gov/purchasing/archive", "title": "RFP - CONSTRUCTION MANAGEMENT SERVICES", "year": 2025 }, { "archive_date": "2026-03-19", "archive_date_text": "MARCH 19, 2026", "archive_source_id": "src-5ef333c3f985", "archive_status": null, "bid_tab": null, "department": null, "document_ids": [ "doc-c962bd83a5", "doc-cd0c41a4de", "doc-d5e44340eb" ], "document_labels": [ "RFP PDF", "ADDENDUM #1", "AWARD LETTER" ], "documents_differ": null, "held": [], "id": "sol-rfp-downtown-commons-event-beer-sales-vendor", "number": null, "row": 34, "slug": "rfp-downtown-commons-event-beer-sales-vendor", "source_url": "https://montgomerytn.gov/purchasing/archive", "title": "RFP - DOWNTOWN COMMONS EVENT BEER SALES VENDOR", "year": 2026 }, { "archive_date": "2025-10-17", "archive_date_text": "OCTOBER 17, 2025", "archive_source_id": "src-5ef333c3f985", "archive_status": null, "bid_tab": null, "department": null, "document_ids": [ "doc-45745d55cd", "doc-5dd69ea0bb", "doc-74e11741cf", "doc-5401c4618a" ], "document_labels": [ "RFP PDF", "ADDENDUM #1", "ADDENDA ACKNOWLEGEMENT FORM", "AWARD LETTER" ], "documents_differ": null, "held": [], "id": "sol-rfp-ems-delinquent-collection-services", "number": null, "row": 51, "slug": "rfp-ems-delinquent-collection-services", "source_url": "https://montgomerytn.gov/purchasing/archive", "title": "RFP - EMS DELINQUENT COLLECTION SERVICES", "year": 2025 }, { "archive_date": "2025-09-12", "archive_date_text": "SEPTEMBER 12, 2025", "archive_source_id": "src-5ef333c3f985", "archive_status": null, "bid_tab": null, "department": null, "document_ids": [ "doc-7f2fdcb1d5", "doc-701b6f260f" ], "document_labels": [ "RFP PDF", "AWARD LETTER" ], "documents_differ": null, "held": [], "id": "sol-rfp-event-bartending-services", "number": null, "row": 53, "slug": "rfp-event-bartending-services", "source_url": "https://montgomerytn.gov/purchasing/archive", "title": "RFP - EVENT BARTENDING SERVICES", "year": 2025 }, { "archive_date": "2025-10-28", "archive_date_text": "OCTOBER 28, 2025", "archive_source_id": "src-5ef333c3f985", "archive_status": null, "bid_tab": null, "department": null, "document_ids": [ "doc-3add78bb83", "doc-5fea44fe17", "doc-733dc8837e" ], "document_labels": [ "RFP PDF", "ADDENDUM #1", "AWARD LETTER" ], "documents_differ": null, "held": [], "id": "sol-rfp-fairgrounds-construction-management-services", "number": null, "row": 49, "slug": "rfp-fairgrounds-construction-management-services", "source_url": "https://montgomerytn.gov/purchasing/archive", "title": "RFP - FAIRGROUNDS CONSTRUCTION MANAGEMENT SERVICES", "year": 2025 }, { "archive_date": "2025-10-28", "archive_date_text": "OCTOBER 28, 2025", "archive_source_id": "src-5ef333c3f985", "archive_status": null, "bid_tab": null, "department": null, "document_ids": [ "doc-065ec1692d", "doc-519dc4ec71", "doc-8361829697" ], "document_labels": [ "RFP PDF", "ADDENDUM #1", "AWARD LETTER" ], "documents_differ": null, "held": [], "id": "sol-rfp-geotechnical-engineering-services", "number": null, "row": 48, "slug": "rfp-geotechnical-engineering-services", "source_url": "https://montgomerytn.gov/purchasing/archive", "title": "RFP - GEOTECHNICAL ENGINEERING SERVICES", "year": 2025 }, { "archive_date": "2026-07-22", "archive_date_text": "July 22, 2026", "archive_source_id": "src-5ef333c3f985", "archive_status": null, "bid_tab": null, "department": null, "document_ids": [ "doc-e3d8b7b373", "doc-6b71fbe6da" ], "document_labels": [ "Request for Proposals", "Award Letter" ], "documents_differ": null, "held": [], "id": "sol-rfp-mental-health-secondary-transport", "number": null, "row": 17, "slug": "rfp-mental-health-secondary-transport", "source_url": "https://montgomerytn.gov/purchasing/archive", "title": "RFP - Mental Health Secondary Transport", "year": 2026 }, { "archive_date": "2025-04-09", "archive_date_text": "APRIL 9, 2025", "archive_source_id": "src-5ef333c3f985", "archive_status": null, "bid_tab": { "award_date_page": null, "award_date_text": null, "awardee_match": null, "awardee_page": null, "awardee_text": null, "bid_date_page": null, "bid_date_text": null, "bidders": [], "document_id": "doc-8f46c2e878", "not_read_reason": "shared_url", "project_text": null, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab.pdf", "tab_type": "not_read" }, "department": null, "document_ids": [ "doc-4e1c40e8c8", "doc-c822a21300", "doc-8f46c2e878" ], "document_labels": [ "RFP PDF", "INTENT TO AWARD LETTER", "BID TAB" ], "documents_differ": null, "held": [], "id": "sol-rfp-montgomery-county-drug-task-force-garage-sprinkler-design-build", "number": null, "row": 79, "slug": "rfp-montgomery-county-drug-task-force-garage-sprinkler-design-build", "source_url": "https://montgomerytn.gov/purchasing/archive", "title": "RFP - MONTGOMERY COUNTY DRUG TASK FORCE GARAGE SPRINKLER DESIGN/BUILD", "year": 2025 }, { "archive_date": "2025-03-14", "archive_date_text": "MARCH 14, 2025", "archive_source_id": "src-5ef333c3f985", "archive_status": null, "bid_tab": { "award_date_page": null, "award_date_text": null, "awardee_match": null, "awardee_page": null, "awardee_text": null, "bid_date_page": null, "bid_date_text": null, "bidders": [], "document_id": "doc-8f46c2e878", "not_read_reason": "shared_url", "project_text": null, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab.pdf", "tab_type": "not_read" }, "department": null, "document_ids": [ "doc-2ddef12943", "doc-8f46c2e878", "doc-0ee768a7f2" ], "document_labels": [ "RFP PDF", "BID TAB", "AWARD LETTER" ], "documents_differ": null, "held": [], "id": "sol-rfp-north-branch-library-furniture", "number": null, "row": 83, "slug": "rfp-north-branch-library-furniture", "source_url": "https://montgomerytn.gov/purchasing/archive", "title": "RFP - NORTH BRANCH LIBRARY FURNITURE", "year": 2025 }, { "archive_date": "2025-08-19", "archive_date_text": "AUGUST 19, 2025", "archive_source_id": "src-5ef333c3f985", "archive_status": null, "bid_tab": null, "department": null, "document_ids": [ "doc-fd02f32496", "doc-e6a88d232e", "doc-77d7e7a4e2" ], "document_labels": [ "RFP PDF", "ADDENDUM #1", "AWARD LETTER" ], "documents_differ": null, "held": [], "id": "sol-rfp-north-branch-library-technology", "number": null, "row": 55, "slug": "rfp-north-branch-library-technology", "source_url": "https://montgomerytn.gov/purchasing/archive", "title": "RFP - NORTH BRANCH LIBRARY TECHNOLOGY", "year": 2025 }, { "archive_date": "2025-02-04", "archive_date_text": "FEBRUARY 4, 2025", "archive_source_id": "src-5ef333c3f985", "archive_status": null, "bid_tab": null, "department": null, "document_ids": [ "doc-85ab1aad6c", "doc-5c8414e5a6" ], "document_labels": [ "RFP PDF", "AWARD LETTER" ], "documents_differ": null, "held": [], "id": "sol-rfp-oracle-implementation-partner", "number": null, "row": 89, "slug": "rfp-oracle-implementation-partner", "source_url": "https://montgomerytn.gov/purchasing/archive", "title": "RFP - ORACLE IMPLEMENTATION PARTNER", "year": 2025 }, { "archive_date": null, "archive_date_text": "CURRENTLY UNDER REVIEW", "archive_source_id": "src-5ef333c3f985", "archive_status": "CURRENTLY UNDER REVIEW", "bid_tab": null, "department": null, "document_ids": [ "doc-7f077c9285" ], "document_labels": [ "RFP PDF" ], "documents_differ": null, "held": [], "id": "sol-rfp-public-safety-complex-land", "number": null, "row": 46, "slug": "rfp-public-safety-complex-land", "source_url": "https://montgomerytn.gov/purchasing/archive", "title": "RFP - PUBLIC SAFETY COMPLEX LAND", "year": null }, { "archive_date": "2025-04-02", "archive_date_text": "APRIL 2, 2025", "archive_source_id": "src-5ef333c3f985", "archive_status": null, "bid_tab": null, "department": null, "document_ids": [ "doc-fd050bcd11", "doc-311db72f10" ], "document_labels": [ "RFP PDF", "AWARD LETTER" ], "documents_differ": null, "held": [], "id": "sol-rfp-reflective-marker-project", "number": null, "row": 81, "slug": "rfp-reflective-marker-project", "source_url": "https://montgomerytn.gov/purchasing/archive", "title": "RFP - REFLECTIVE MARKER PROJECT", "year": 2025 }, { "archive_date": "2025-03-03", "archive_date_text": "MARCH 3, 2025", "archive_source_id": "src-5ef333c3f985", "archive_status": null, "bid_tab": { "award_date_page": null, "award_date_text": null, "awardee_match": null, "awardee_page": null, "awardee_text": null, "bid_date_page": null, "bid_date_text": null, "bidders": [], "document_id": "doc-6ceada3ac4", "not_read_reason": "layout", "project_text": null, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20RFID%20Gates.pdf", "tab_type": "not_read" }, "department": null, "document_ids": [ "doc-9bb81216dd", "doc-6ceada3ac4", "doc-539098807e" ], "document_labels": [ "RFP PDF", "BID TAB", "AWARD LETTER" ], "documents_differ": null, "held": [], "id": "sol-rfp-rfid-gates", "number": null, "row": 85, "slug": "rfp-rfid-gates", "source_url": "https://montgomerytn.gov/purchasing/archive", "title": "RFP - RFID GATES", "year": 2025 }, { "archive_date": null, "archive_date_text": "Currently Under Review", "archive_source_id": "src-5ef333c3f985", "archive_status": "Currently Under Review", "bid_tab": null, "department": null, "document_ids": [ "doc-9da56bcc20", "doc-ed05c82988" ], "document_labels": [ "RFP Document", "Addendum #1" ], "documents_differ": null, "held": [], "id": "sol-rfp-rfid-tracking-solution", "number": null, "row": 2, "slug": "rfp-rfid-tracking-solution", "source_url": "https://montgomerytn.gov/purchasing/archive", "title": "RFP - RFID Tracking Solution", "year": null }, { "archive_date": "2026-03-09", "archive_date_text": "MARCH 9, 2026", "archive_source_id": "src-5ef333c3f985", "archive_status": null, "bid_tab": { "award_date_page": 1, "award_date_text": "3-9-26", "awardee_match": "bidder:1", "awardee_page": 1, "awardee_text": "Byard Construction, LLC", "bid_date_page": 1, "bid_date_text": "3-6-26 at 2 p.m.", "bidders": [ { "held_check": null, "name": "Byard Construction, LLC", "page": 1, "printed_order": 1, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20Sheet%20-Rossview-Rollow.pdf", "total_as_printed": "$189,970.00", "total_cents": 18997000 }, { "held_check": null, "name": "Justice Farms, LLC", "page": 1, "printed_order": 2, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20Sheet%20-Rossview-Rollow.pdf", "total_as_printed": "$336,540.00", "total_cents": 33654000 }, { "held_check": null, "name": "Tugsun Group Inc", "page": 1, "printed_order": 3, "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20Sheet%20-Rossview-Rollow.pdf", "total_as_printed": "$439,900.00", "total_cents": 43990000 } ], "document_id": "doc-3b69a32edc", "not_read_reason": null, "project_text": "Rossview Rd/Rollow Ln Sightline Improvement", "source_url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20Sheet%20-Rossview-Rollow.pdf", "tab_type": "lump_sum" }, "department": { "page": 1, "source_id": "src-e22138734fdb", "text": "Highway Dept" }, "document_ids": [ "doc-5f1c44fd38", "doc-cffac9ff75", "doc-6cbe0d92ef", "doc-3b69a32edc" ], "document_labels": [ "RFP PDF", "ADDENDUM #1", "AWARD LETTER", "BID TAB" ], "documents_differ": null, "held": [], "id": "sol-rfp-rossview-rd-rollow-ln-sightline-improvements", "number": null, "row": 35, "slug": "rfp-rossview-rd-rollow-ln-sightline-improvements", "source_url": "https://montgomerytn.gov/purchasing/archive", "title": "RFP - ROSSVIEW RD/ROLLOW LN SIGHTLINE IMPROVEMENTS", "year": 2026 }, { "archive_date": "2026-06-30", "archive_date_text": "June 30, 2026", "archive_source_id": "src-5ef333c3f985", "archive_status": null, "bid_tab": null, "department": null, "document_ids": [ "doc-3a23011751", "doc-8d13e54e6f", "doc-4dec4dd06b", "doc-aafa195ffd", "doc-67bd4ea2bc" ], "document_labels": [ "Request for Proposals", "Required Forms", "Addendum #1", "Addendum #2", "Award Letter" ], "documents_differ": null, "held": [], "id": "sol-rfp-third-party-claims-administrator", "number": null, "row": 15, "slug": "rfp-third-party-claims-administrator", "source_url": "https://montgomerytn.gov/purchasing/archive", "title": "RFP - Third Party Claims Administrator", "year": 2026 }, { "archive_date": null, "archive_date_text": "No Award", "archive_source_id": "src-5ef333c3f985", "archive_status": "No Award", "bid_tab": null, "department": null, "document_ids": [ "doc-52552262f5" ], "document_labels": [ "Request for Quotes" ], "documents_differ": null, "held": [], "id": "sol-rfq-car-wash-services", "number": null, "row": 18, "slug": "rfq-car-wash-services", "source_url": "https://montgomerytn.gov/purchasing/archive", "title": "RFQ - Car Wash Services", "year": null }, { "archive_date": null, "archive_date_text": "UNDER REVIEW", "archive_source_id": "src-5ef333c3f985", "archive_status": "UNDER REVIEW", "bid_tab": null, "department": null, "document_ids": [ "doc-ea68a59845", "doc-c50417d4bb" ], "document_labels": [ "ADVERTISEMENT", "TDOT AD SUBMITTAL" ], "documents_differ": null, "held": [], "id": "sol-rfq-consultant-engineers-roadway-project", "number": null, "row": 33, "slug": "rfq-consultant-engineers-roadway-project", "source_url": "https://montgomerytn.gov/purchasing/archive", "title": "RFQ - CONSULTANT ENGINEERS - ROADWAY PROJECT", "year": null }, { "archive_date": "2026-02-20", "archive_date_text": "FEBRUARY 20, 2026", "archive_source_id": "src-5ef333c3f985", "archive_status": null, "bid_tab": null, "department": null, "document_ids": [ "doc-58b6ad1b5a", "doc-6e716064bd", "doc-7eb9c1a642" ], "document_labels": [ "ADVERTISEMENT FOR BID", "ADDENDUM #1", "NOTICE OF AWARD" ], "documents_differ": null, "held": [], "id": "sol-timber-bridge-repair-project", "number": null, "row": 40, "slug": "timber-bridge-repair-project", "source_url": "https://montgomerytn.gov/purchasing/archive", "title": "TIMBER BRIDGE REPAIR PROJECT", "year": 2026 } ], "sources": [ { "content_type": "application/pdf", "creator": "Bluebeam Stapler 21.4.0.6957", "fetched_at": "2026-11-08", "id": "src-023a2f932c89", "kind": "rfp", "pages": 108, "sha256": "023a2f932c899a1c0edcc4de599eeab919e568c1dd1b74f839780bd715eb3d52", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Clarksville%20-%20CMCPL%20-%20North%20Branch%20Library%20-%20FFE%20Project%20Manual-small.pdf" }, { "content_type": "application/pdf", "creator": "Canon iR-ADV C5840 PDF", "fetched_at": "2026-11-08", "id": "src-029e68951f4c", "kind": "award_letter", "pages": 1, "sha256": "029e68951f4cc06226b85c5aa5b59a04368b2cf61828e48f359ff569a7467fc9", "text_layer": "none", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 24 for Word", "fetched_at": "2026-11-08", "id": "src-03ee1a1d4673", "kind": "rfp", "pages": 5, "sha256": "03ee1a1d4673a975b237c5d826d2518fe96c43ffe8d93ed63528003abb8817b9", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/RFP%20Amendment%201.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 26 for Word", "fetched_at": "2026-11-08", "id": "src-040e0cd8536f", "kind": "bid", "pages": 11, "sha256": "040e0cd8536f7cece3d1350d3829879ffb7f2e6c96165cb8fd722b5986dc107c", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/FDR%20Bid%20Advertisement.pdf" }, { "content_type": "application/pdf", "creator": "RICOH IM C3510", "fetched_at": "2026-11-08", "id": "src-0418a0300ba1", "kind": "award_letter", "pages": 1, "sha256": "0418a0300ba16fa427dc06d9fe9b147595cd5566f8449d65d97f15db0e3ff15c", "text_layer": "none", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2025-3-13%20MoCo%20Artificial%20Turf%20Yards%20-%20Notice%20of%20Intent%20to%20Award%20EXECUTED.pdf" }, { "content_type": "application/pdf", "creator": "Canon iR-ADV C5840 PDF", "fetched_at": "2026-11-08", "id": "src-04ba95d73281", "kind": "award_letter", "pages": 1, "sha256": "04ba95d732819bbf87ba7c61856dede4d01db5d8e6aa98a3fb74db3d120646d9", "text_layer": "none", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20-%20Paris%20Sand%20and%20Gravel.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 26 for Word", "fetched_at": "2026-11-08", "id": "src-050ec6225b6c", "kind": "bid_tab", "pages": 1, "sha256": "050ec6225b6c220d82d0c3455c3693f49fd12885c29abda836dd13e00091be9a", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Concrete%20FY27.pdf" }, { "content_type": "application/pdf", "creator": "Canon iR-ADV C5840 PDF", "fetched_at": "2026-11-08", "id": "src-065225ade07c", "kind": "award_letter", "pages": 1, "sha256": "065225ade07c5cb2fa2a9ef12f459e40994de9dc2ce42f94eb685941f28297e4", "text_layer": "none", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20Fairgrounds%20CM%202025%20-%20The%20Parent%20Company.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 25 for Word", "fetched_at": "2026-11-08", "id": "src-085bbfdb506e", "kind": "bid", "pages": 13, "sha256": "085bbfdb506e252096b12940240b7cf120ee1c733af445b04a5cddc4bfc77fa1", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20-%20Woodlawn%20Park%20Fencing.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 25 for Word", "fetched_at": "2026-11-08", "id": "src-0957ce3aad99", "kind": "award_letter", "pages": 176, "sha256": "0957ce3aad999822720d330a856b8d5337106e24d0fa692fd55d1ef2f083dcd4", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Old%20Clarksville%20Springfield%20FDR%20Bid%20Award%20Contractor%20Signed%20April%202025.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 25 for Word", "fetched_at": "2026-11-08", "id": "src-0970ee49a2d0", "kind": "bid", "pages": 10, "sha256": "0970ee49a2d05ae1bf85d9025b15d6a61194cbf70d337298e9b5675c5afa24f3", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/BID%20-%20Hwy%20Dept%20Hot%20Mix%20Asphalt.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 25 for Word", "fetched_at": "2026-11-08", "id": "src-0a316eb7ffb3", "kind": "other", "pages": 2, "sha256": "0a316eb7ffb31a8295aa992c832affa5198bf6a852c4222d8c8ba9135c5d794e", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Addendum%201%20-%20EMS%20Delinquent%20Collection%20Svcs.pdf" }, { "content_type": "application/pdf", "creator": "Canon iR-ADV C5840 PDF", "fetched_at": "2026-11-08", "id": "src-0b6e45b344c2", "kind": "award_letter", "pages": 1, "sha256": "0b6e45b344c220ebc4024a66b9f637fb03016a2f32a9123f99947ae54d23b8aa", "text_layer": "none", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20-%20Hot%20Mix%20Laid%20in%20Place%20-%20Byard%20Const.pdf" }, { "content_type": "application/pdf", "creator": "Adobe Acrobat Pro (64-bit) 25.1.20435", "fetched_at": "2026-11-08", "id": "src-0b6fc5f081ff", "kind": "bid", "pages": 17, "sha256": "0b6fc5f081ff6cb2be96adf8dcf25e450e724018da37f970f6e132dda1b3b084", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID%20-%20Jail%20Food%20Service.pdf" }, { "content_type": "application/pdf", "creator": "Canon iR-ADV C5840 PDF", "fetched_at": "2026-11-08", "id": "src-0d16c8f4dbe0", "kind": "award_letter", "pages": 1, "sha256": "0d16c8f4dbe0a8726239677421af84c5d80868b5c666196934177cf5b9e6c4a7", "text_layer": "ocr", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Partial%20Award%20Letter%203%20Hwy%20Rock%20-%20Vulcan.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 25 for Word", "fetched_at": "2026-11-08", "id": "src-0d6f5d7c96d4", "kind": "other", "pages": 1, "sha256": "0d6f5d7c96d4020d595da7b50fa14190b4a7ef8e96d6d1fccbd832f32c6f0363", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Safety%20Gear%20Bid%20Q%26As.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 25 for Word", "fetched_at": "2026-11-08", "id": "src-0dd6d97f3acc", "kind": "rfp", "pages": 28, "sha256": "0dd6d97f3acca20e81e42170ce8d4700a3dab34949402616e8d10d7986748e90", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/RFP-%20North%20Branch%20Technology.pdf" }, { "content_type": "application/pdf", "creator": "Microsoft® Word for Microsoft 365", "fetched_at": "2026-11-08", "id": "src-10fe4d6f89a7", "kind": "bid", "pages": 1, "sha256": "10fe4d6f89a7603eb61a094e2fb3cc6a28f5eac36401d6942d68409f8795eff1", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Vets%20Plaza%20Gutter%20Replacement%20Bid%20Advertisement.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 26 for Word", "fetched_at": "2026-11-08", "id": "src-157dd1f0c7c5", "kind": "bid", "pages": 13, "sha256": "157dd1f0c7c5b41b366d0bdf6212b3cf746d2ca31ccc4b7e67df13f3819bb53a", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20-%20Hwy%20Dept%20Traffic%20Supplies.pdf" }, { "content_type": "application/pdf", "creator": "Canon iR-ADV C5840 PDF", "fetched_at": "2026-11-08", "id": "src-16b7c1e6ac28", "kind": "award_letter", "pages": 1, "sha256": "16b7c1e6ac2802ed2275dc118a4b6b2e44eecea9dcf0c0f1255b317fd80c2d4b", "text_layer": "none", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20FY26%20-%20Hwy%20Traffic%20Paint.pdf" }, { "content_type": "application/pdf", "creator": "Canon iR-ADV C3930 PDF", "fetched_at": "2026-11-08", "id": "src-175a2f804013", "kind": "notice", "pages": 1, "sha256": "175a2f804013915cfda461d0dc72dd61f126751bb0344144897a0ff90842d56a", "text_layer": "none", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Notice%20of%20Award%20-%20Stansell%20Electric.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 25 for Word", "fetched_at": "2026-11-08", "id": "src-1907ac5040ae", "kind": "other", "pages": 1, "sha256": "1907ac5040ae63920a770a8d8be74258a1d952907a5732ee816b6b7fcfaa62c8", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/DTC%20Event%20Beer%20Sales%20Vendor%20Addendum%20%231%20dated%203-16-26.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 25 for Word", "fetched_at": "2026-11-08", "id": "src-1a3f5e7a79b1", "kind": "award_letter", "pages": 1, "sha256": "1a3f5e7a79b14b06685acaf7f7dec8c2431a227f29a0ef1e7b3be5ccede93a16", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20Woodlawn%20Park%20Fencing.pdf" }, { "content_type": "application/pdf", "creator": "Canon iR-ADV C5840 PDF", "fetched_at": "2026-11-08", "id": "src-1ad28033320b", "kind": "award_letter", "pages": 1, "sha256": "1ad28033320b8a0619612221405de52dce7d14ae35e0a451860275bfe414d848", "text_layer": "none", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20Hwy%20Dept%20Guardrails%202025.pdf" }, { "content_type": "application/pdf", "creator": "Canon iR-ADV C5840 PDF", "fetched_at": "2026-11-08", "id": "src-1f2422b87729", "kind": "award_letter", "pages": 1, "sha256": "1f2422b877293b72eff381dcae24e2a665ac15a56061b9228f7b67b44b52f033", "text_layer": "none", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Partial%20Award%20Letter%202%20Hwy%20Rock%20-%20Winn-Arcosa.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 26 for Word", "fetched_at": "2026-11-08", "id": "src-201cc0bfa88c", "kind": "other", "pages": 7, "sha256": "201cc0bfa88c47f2a35600a29ae917eb34d41b311e9a074740329395f20f4bae", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Addendum%20%231%20-%20dated%20Sept%2021%2C%202026%20FDR%20Ironhorse%20Way.pdf" }, { "content_type": "application/pdf", "creator": "Adobe Acrobat Pro (64-bit) 25.1.20435", "fetched_at": "2026-11-08", "id": "src-207ca35da357", "kind": "bid", "pages": 10, "sha256": "207ca35da3577cdb3478cc034ed9e8bb13b16e8347aa7e0cfedfe5940d67d1fa", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/BID%20-%20EMS%20Safety%20Gear.pdf" }, { "content_type": "application/pdf", "creator": "Canon iR-ADV C5840 PDF", "fetched_at": "2026-11-08", "id": "src-2115a6262242", "kind": "award_letter", "pages": 1, "sha256": "2115a62622423f4324808459db807c8aa2318c9f147ad77d3f582b63eac80203", "text_layer": "none", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20-%20Trinity%20Services%20Group.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 26 for Word", "fetched_at": "2026-11-08", "id": "src-22cca5d5c8b6", "kind": "bid_tab", "pages": 1, "sha256": "22cca5d5c8b69c495cdb701ecb9009176bb5e3cdeca5246f9106a65b02b8ffce", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20Sheet.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 25 for Word", "fetched_at": "2026-11-08", "id": "src-23ee2248f282", "kind": "bid_tab", "pages": 1, "sha256": "23ee2248f282575de7094b89dfc9f54241b6d08f4ff5c66dee59b3a8682720d5", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Beer%20Sponsorship.pdf" }, { "content_type": "application/pdf", "creator": "Bluebeam Stapler 21.5.0.8071", "fetched_at": "2026-11-08", "id": "src-241cc61e10ad", "kind": "other", "pages": 21, "sha256": "241cc61e10ada90e9c18e8a290ddee02e37fa2c2c075db01c44844ab00e91165", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2026_01_20_Addendum%2001.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 25 for Word", "fetched_at": "2026-11-08", "id": "src-244964bf6108", "kind": "rfp", "pages": 11, "sha256": "244964bf6108d5f29ea2abe35769732ca3063f2fc22e892967fb1ed08094bc95", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/RFP%20-%20DTC%20Event%20Beer%20Sales%20Vendor.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 25 for Excel", "fetched_at": "2026-11-08", "id": "src-251280bf46e6", "kind": "bid_tab", "pages": 1, "sha256": "251280bf46e6c99a7955e3b268e40ec5326b607b8543d02fe86d921f4e212ba3", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2025-04-22%20Interior%20Renovations%20to%20Montgomery%20Co_%20Purchasing%20and%20Building%20%26%20Codes%20-%20Bid%20Tab.pdf" }, { "content_type": "application/pdf", "creator": "Adobe Acrobat Pro (64-bit) 25.1.20435", "fetched_at": "2026-11-08", "id": "src-26debd81a189", "kind": "bid", "pages": 9, "sha256": "26debd81a189e189783aed7e8c4b32d2fb0ca3a156375083bdb29be74f6fc83b", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/BID%20-%20Hwy%20Dept%20Salt.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 26 for Word", "fetched_at": "2026-11-08", "id": "src-26ee123892fe", "kind": "bid_tab", "pages": 1, "sha256": "26ee123892fe92b290c7709cf12845b0fcea16f21af5d3dbe8e6643d2789399c", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab-Bi-County%20Creek%20Rock%20FY27.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 25 for Word", "fetched_at": "2026-11-08", "id": "src-27574181155c", "kind": "bid", "pages": 10, "sha256": "27574181155cf678b199dea49b64130149d39f415283c77b75c012add6d0d109", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20-%20Creek%20Rock.pdf" }, { "content_type": "application/pdf", "creator": "Adobe Acrobat (64-bit) 26.1.21789", "fetched_at": "2026-11-08", "id": "src-27b577304b28", "kind": "other", "pages": 23, "sha256": "27b577304b28b6d87c496664fbedfe6ff6a66f52626be69a7d867596ff8abfed", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2026-08-28%20Courts%20Center%20Generator%20Replacement%20-%20Addendum%20%2302.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 25 for Word", "fetched_at": "2026-11-08", "id": "src-28ce0882d0c5", "kind": "other", "pages": 1, "sha256": "28ce0882d0c50d7e45d2252393bc615caf080e468ca05a5657e480525cdb1562", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Questions%20and%20Answers%20-%20Fire%20Uniform%20Bid.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 25 for Word", "fetched_at": "2026-11-08", "id": "src-28d91b75e3b7", "kind": "other", "pages": 2, "sha256": "28d91b75e3b7bce0c035637b4494d80edf12a96945edc6914273f740dac8b197", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Q%26A%20FDR%20Project.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 26 for Word", "fetched_at": "2026-11-08", "id": "src-29ddf00e42f5", "kind": "award_letter", "pages": 1, "sha256": "29ddf00e42f5f9d1f94a43f058c2625da9e83531781b6f0ef84989015c3d6edc", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20-%20Sinkhole%20Repairs%20-%20Morgan%20Inc.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 26 for Word", "fetched_at": "2026-11-08", "id": "src-29e0bf3036cb", "kind": "other", "pages": 1, "sha256": "29e0bf3036cbc9e4bbb8a96989c4ade8b47d5acfb4caa29d8f469aaa94e19176", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Addendum%20%231%20-%20August%2011%2C%202026.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 25 for Word", "fetched_at": "2026-11-08", "id": "src-2a23b6773cf0", "kind": "other", "pages": 1, "sha256": "2a23b6773cf0f9378c40eaab23f621cb20e05081e82568c7efec556796b36e99", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Creek%20Rock%20Q%26A.pdf" }, { "content_type": "application/pdf", "creator": "Adobe Acrobat Pro (64-bit) 25.1.20435", "fetched_at": "2026-11-08", "id": "src-2a386cfe8946", "kind": "bid", "pages": 13, "sha256": "2a386cfe894679cb67915c2cdecfbbcf4d9f40cd0093e12ebc188f5d014c3d8c", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20-%20Inmate%20Uniforms.pdf" }, { "content_type": "application/pdf", "creator": "Canon iR-ADV C5840 PDF", "fetched_at": "2026-11-08", "id": "src-2bdab66d5d0a", "kind": "award_letter", "pages": 1, "sha256": "2bdab66d5d0a9fb121e72df3e18f5ef6b18ed529285de00dd5c1a8e7cd1d9fcd", "text_layer": "none", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20-%20Hot%20Mix%20Picked%20Up%20-%20Vulcan.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 25 for Word", "fetched_at": "2026-11-08", "id": "src-2d7a02aeb51c", "kind": "bid", "pages": 9, "sha256": "2d7a02aeb51c94e2f36efab57f1379b8f9118fa58ded72dc1b9f7aba9e307ed5", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/BID%20-%20Hwy%20Dept%20Asphalt%20Oil.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 25 for Word", "fetched_at": "2026-11-08", "id": "src-2d865de4d247", "kind": "bid", "pages": 9, "sha256": "2d865de4d2471e5a3d573bd9078bf23defb0f83560589613fdc034457d5bed82", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20-%20Various%20Grades%20of%20Stone.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 26 for Word", "fetched_at": "2026-11-08", "id": "src-2e21d0593caf", "kind": "bid_tab", "pages": 2, "sha256": "2e21d0593caf7a34c89beeed141b5e91f1cad08ce804eedfe6ebf5c36169ef7e", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Hwy%20Dept%20Rock%20FY27.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 25 for Word", "fetched_at": "2026-11-08", "id": "src-2ebe3866e60a", "kind": "bid_tab", "pages": 1, "sha256": "2ebe3866e60a994e5378cee679fd4e6922d2039c7796e1436272bba64478d7f9", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Asphalt%20Oil%20FY26.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 26 for Word", "fetched_at": "2026-11-08", "id": "src-2fc335717bc2", "kind": "bid", "pages": 6, "sha256": "2fc335717bc2c7072e457254d505f9b2395ad76cc92cafedcb817bb72ccffcba", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/BID%20-%20Hwy%20Dept%20Hot%20Mix%20FY27.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 25 for Word", "fetched_at": "2026-11-08", "id": "src-318d6c9b9572", "kind": "bid_tab", "pages": 1, "sha256": "318d6c9b957247bb54c0f7d94224762c2483a35f539cb0666276b550ebaea010", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Salt.pdf" }, { "content_type": "application/pdf", "creator": "Adobe Acrobat (64-bit) 26.1.21789", "fetched_at": "2026-11-08", "id": "src-319c9bb27275", "kind": "other", "pages": 37, "sha256": "319c9bb27275e56e63b343a1986dcfd437bf5f9b74bfcff0d861a8f6d5c8c5ef", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Addendum%20%231%20for%20EMS%20Medical%20and%20Pharma%20dated%209-3-26.pdf" }, { "content_type": "application/pdf", "creator": "KM_C258", "fetched_at": "2026-11-08", "id": "src-32b9bf70d8a7", "kind": "notice", "pages": 1, "sha256": "32b9bf70d8a7334149961ffb917406aa0b54d9c4a3e6b17376a2f602baefec38", "text_layer": "none", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Montgomery%20County%20EMS%20Station%2028%20-%20Notice%20of%20Intent%20to%20Award%20-%20Executed.pdf" }, { "content_type": "application/pdf", "creator": "Microsoft® Word for Microsoft 365", "fetched_at": "2026-11-08", "id": "src-34616b764a59", "kind": "other", "pages": 2, "sha256": "34616b764a5923785d237b9abb9df90d6979e5841d1a31f3d5ccd7db15f8b9a4", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2026-08-13%20-%20Veterans%20Plaza%20HVAC%20-%20Addendum%20%20%2302.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 26 for Word", "fetched_at": "2026-11-08", "id": "src-34ef9cc1f4c3", "kind": "other", "pages": 1, "sha256": "34ef9cc1f4c33d06d17f8f968f91fa33d879d02daa986ff2ed5a204616371547", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Addendum%20%232%20-%20dated%209-29-26.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 24 for Word", "fetched_at": "2026-11-08", "id": "src-35a30acbf60e", "kind": "rfp", "pages": 41, "sha256": "35a30acbf60e0ca1dbcc980169b90348963ab502d7d375622d2f5fb076e9c04d", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/RFP%20-%20Reflective%20Marker%20Project.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 26 for Word", "fetched_at": "2026-11-08", "id": "src-36738550d0e4", "kind": "bid_tab", "pages": 1, "sha256": "36738550d0e4812648e834ffe2976de93aa3158aa42b2631400b1ff313d6e6b1", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20EMS%20Safety%20Gear.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 26 for Word", "fetched_at": "2026-11-08", "id": "src-36b6db892914", "kind": "award_letter", "pages": 1, "sha256": "36b6db8929145e24529283658db7c337a2236076b47fb27332afb5a2cdfa0f2e", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter-Secondary%20Mental%20Health%20Transport-Team%20Mobile%20Health.pdf" }, { "content_type": "application/pdf", "creator": "Canon iR-ADV C5840 PDF", "fetched_at": "2026-11-08", "id": "src-36b9cc3d6339", "kind": "award_letter", "pages": 1, "sha256": "36b9cc3d6339f9a295bf6e044cdb54936c705ec7fe25a93c7205a10b40bdc1f6", "text_layer": "none", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20-%20RJA%26LCM.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 25 for Word", "fetched_at": "2026-11-08", "id": "src-36f69c9c6cc6", "kind": "other", "pages": 3, "sha256": "36f69c9c6cc69178b9f2a61e7441902f3cc8b712f9a0a20f8628597ae918fabc", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/RFP%20-%20Fairgrounds%20Geotechnical%20Engineering%20Svcs%20Addendum%20%231.pdf" }, { "content_type": "application/pdf", "creator": "Canon iR-ADV C5840 PDF", "fetched_at": "2026-11-08", "id": "src-378e301d166f", "kind": "award_letter", "pages": 1, "sha256": "378e301d166f807d17eb1925555600177e136da2456ae5336ad6761ab1ebd74e", "text_layer": "none", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20-%20Hwy%20Concrete%20FY26.pdf" }, { "content_type": "application/pdf", "creator": "Canon iR-ADV C5840 PDF", "fetched_at": "2026-11-08", "id": "src-37ac7cd2c889", "kind": "award_letter", "pages": 1, "sha256": "37ac7cd2c889fce476165155174852c2831a61376ea083e79c7d03b7d3bb6f2c", "text_layer": "none", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20FY26%20-%20Hwy%20Glass%20Beads.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 25 for Word", "fetched_at": "2026-11-08", "id": "src-38d9b97a4151", "kind": "bid", "pages": 41, "sha256": "38d9b97a41514f1d29dfc7c3d79e3fb734ead7bd607a8c78e756d269e1089b05", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/bids/Bid%20-%20Pipe%20Lining%20%20Project.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 24 for Word", "fetched_at": "2026-11-08", "id": "src-3b2d4b12a101", "kind": "bid", "pages": 1, "sha256": "3b2d4b12a101b34137050b4d7822010e4a4033f9d3ba99319eaefba27fb9ccf2", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2025-2-12%20Courts%20Complex%20Roof%20Replacement%20Bid%20Advertisement.pdf" }, { "content_type": "application/pdf", "creator": "Adobe Acrobat (64-bit) 25.1.20577", "fetched_at": "2026-11-08", "id": "src-3bfa995e39d8", "kind": "bid", "pages": 11, "sha256": "3bfa995e39d81ce06a7b108c2415ac0a12fd421b5202845632752dffe20b1cd4", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20-%20Hazardous%20Foam%20Disposal.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 26 for Word", "fetched_at": "2026-11-08", "id": "src-3e12de699824", "kind": "bid", "pages": 5, "sha256": "3e12de6998249075e73402706eb590cc2a7462049f25290eba8bfb81e0ecf80e", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/BID%20-%20Creek%20Rock%20FY27.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 25 for Word", "fetched_at": "2026-11-08", "id": "src-3e5a083c897e", "kind": "bid_tab", "pages": 1, "sha256": "3e5a083c897e0dbe1a0bf72afd2435a83a60d2a5fec3b0c920fec601f5215f9c", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Hwy%20Traffic%20Paint%20FY26.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 25 for Word", "fetched_at": "2026-11-08", "id": "src-3e84ac43aacc", "kind": "bid", "pages": 9, "sha256": "3e84ac43aaccf44d3d066966892b036ba571aadcbf3bd58a8858790309efde34", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/BID%20-%20Hwy%20Dept%20Traffic%20Paint.pdf" }, { "content_type": "application/pdf", "creator": "PScript5.dll Version 5.2.2", "fetched_at": "2026-11-08", "id": "src-3f02368e7ce4", "kind": "bid_tab", "pages": 1, "sha256": "3f02368e7ce44eb5c4f8178923504ab83d1ee53f25737eabebd568974ebb697a", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/20250122%20MCRSA%20Bid%20Tabulation.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 26 for Word", "fetched_at": "2026-11-08", "id": "src-3fb71f5f9285", "kind": "bid", "pages": 5, "sha256": "3fb71f5f9285e3b455f06a6ba6d82cab000b5b85491aed97f593dc7808e03475", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/BID%20-%20Hwy%20Dept%20Traffic%20Paint%20FY27.pdf" }, { "content_type": "application/pdf", "creator": "Canon iR-ADV C5840 PDF", "fetched_at": "2026-11-08", "id": "src-403a0fad51bc", "kind": "award_letter", "pages": 1, "sha256": "403a0fad51bcded862957372474681829b802182a15324acce0b112dfb658705", "text_layer": "none", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20-%20Dean%20Oil%20Co.pdf" }, { "content_type": "application/pdf", "creator": "Canon iR-ADV C5840 PDF", "fetched_at": "2026-11-08", "id": "src-40c0ec9df7ca", "kind": "award_letter", "pages": 1, "sha256": "40c0ec9df7cac30c32792e795395ceb5485ea1cd6ef2b6cf61bbf075ae6a8517", "text_layer": "none", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20-%20RFID%20Gates.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 26 for Word", "fetched_at": "2026-11-08", "id": "src-40d6febbe7da", "kind": "bid_tab", "pages": 1, "sha256": "40d6febbe7da9be62249d50552238054522f01111c1b65daea9f1198f019d03b", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20Sheet%20-FY27%20Salt.pdf" }, { "content_type": "application/pdf", "creator": "Microsoft® Word for Microsoft 365", "fetched_at": "2026-11-08", "id": "src-424d4898dcdb", "kind": "other", "pages": 6, "sha256": "424d4898dcdb5f8ded21bc4663db45ebc3a531c8e01ea133613dc24a11c57587", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2026-08-20%20-%20Veterans%20Plaza%20Gutter%20Replacement%20-%20Addendum%20%20%2301.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 25 for Word", "fetched_at": "2026-11-08", "id": "src-42d05933327b", "kind": "other", "pages": 1, "sha256": "42d05933327b440c71d88f996dd5446446433005162e33ae145644093d2ca7ff", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Questions%26Answers%20-%20Metal%20Pipe%20and%20Bands.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 26 for Word", "fetched_at": "2026-11-08", "id": "src-42e15d792c82", "kind": "other", "pages": 1, "sha256": "42e15d792c82b1a3ad4e91d424b52e7c7fece35aa010fb064141ab2441042da5", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Sinkhole%20Repair%20Bid%20Addendum%201%20-%204-17-26.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 25 for Word", "fetched_at": "2026-11-08", "id": "src-431d16183934", "kind": "other", "pages": 1, "sha256": "431d1618393449c2543ef76b43303987f6fb9d9dc8b266ff9c0c750cfed4fd9d", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Q%26As%20-%20Salt.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 26 for Word", "fetched_at": "2026-11-08", "id": "src-43974d229448", "kind": "rfp", "pages": 12, "sha256": "43974d22944853a94f30089b6c042a631f44a121e4e37b21dc37b9d72068e970", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/RFP%20-%20Third%20Party%20Claims%20Administrator.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 25 for Word", "fetched_at": "2026-11-08", "id": "src-440135acc8fe", "kind": "bid_tab", "pages": 2, "sha256": "440135acc8fe79ee18e4486467157c1396f3bd0e3ec0f3366d2ed3741f9e7918", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Hwy%20Rock%20FY26.pdf" }, { "content_type": "application/pdf", "creator": "Microsoft: Print To PDF", "fetched_at": "2026-11-08", "id": "src-4436298b5c31", "kind": "bid_tab", "pages": 1, "sha256": "4436298b5c318d959cc3bf45b6b89fafea0774101f80a3d531dc182a68f57800", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2026-07-01%20Lone%20Oak%20HVAC%20Replacement%20Bid%20Tab.pdf" }, { "content_type": "application/pdf", "creator": "Microsoft® Word for Microsoft 365", "fetched_at": "2026-11-08", "id": "src-44c3df01ba86", "kind": "other", "pages": 151, "sha256": "44c3df01ba86d6d547379fe6ce39d72aecc4193dd736b054b12d55b32d7f3235", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2026-02-11%20-%20Lone%20Oak%20-%20Addendum%20%20%2301.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 26 for Word", "fetched_at": "2026-11-08", "id": "src-4657c43cbbec", "kind": "bid", "pages": 1, "sha256": "4657c43cbbecdb4745ad1704c9322615713cc0acb7caf96afbcad6b8ffbc61e0", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2026-08-04%20Courts%20Center%20Generator%20Replacement%20Bid%20Advertisement.pdf" }, { "content_type": "application/pdf", "creator": "Adobe Acrobat Pro (64-bit) 25.1.20435", "fetched_at": "2026-11-08", "id": "src-472ca06f3f37", "kind": "bid", "pages": 9, "sha256": "472ca06f3f37f43e224bfb9ac0ba52f469822c12fb8e69f1a516d5eb57f5ae0b", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20-%20Sheriff%27s%20Office%20Vehicle%20Equipment.pdf" }, { "content_type": "application/pdf", "creator": "Canon iR-ADV C5840 PDF", "fetched_at": "2026-11-08", "id": "src-47ca6e90f616", "kind": "award_letter", "pages": 1, "sha256": "47ca6e90f6163a8b4a11643cd91349533851c2f282c9705937373797ea86424a", "text_layer": "none", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20-%20MXI%20Inc.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 25 for Word", "fetched_at": "2026-11-08", "id": "src-48bf96ab2e02", "kind": "other", "pages": 1, "sha256": "48bf96ab2e02992706a56d9f242a9297122c3bc6bcccdd9cad992b5d7443df8e", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Course%20Aggregate%20Bid%20Question%26Answers.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 25 for Word", "fetched_at": "2026-11-08", "id": "src-48d5b148eb45", "kind": "bid", "pages": 4, "sha256": "48d5b148eb45c7346aa4275382711ba51b82c1628c4184479a1077c8076d13ab", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2026-3~1.PDF" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 20 for Word", "fetched_at": "2026-11-08", "id": "src-49088b6e89fe", "kind": "bid", "pages": 65, "sha256": "49088b6e89fee48f3c3422531f861f213d0476719b2f5fccf767a4c529c2d99f", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20-%20Sinkhole%20Repairs.pdf" }, { "content_type": "application/pdf", "creator": "Canon iR-ADV C5840 PDF", "fetched_at": "2026-11-08", "id": "src-4a6849893cb7", "kind": "award_letter", "pages": 1, "sha256": "4a6849893cb709ea9d9708b866349961f53dfa6572284bc4a9aeb7e97dbc1e1a", "text_layer": "none", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20(Real%20Estate)%20-%20Phillip%20Traylor%20Auctions%20%26%20Land.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 25 for Word", "fetched_at": "2026-11-08", "id": "src-4a9aa267fffe", "kind": "rfp", "pages": 34, "sha256": "4a9aa267fffe04afb8f916486805073a7b41551891c5d50d94e07945667dfab3", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/RFP%20-%20Rossview-Rollow%20Sightline%20Improvements.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 25 for Word", "fetched_at": "2026-11-08", "id": "src-4ac51bb5dae3", "kind": "rfp", "pages": 15, "sha256": "4ac51bb5dae3fb6a75e5938a777b4566d9717b5666d999ee2b23e3949ce2887f", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Fairgrounds%20-%20RFP%20_%20Construction%20Management%20Final%200926.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 26 for Word", "fetched_at": "2026-11-08", "id": "src-4d728c0758e5", "kind": "award_letter", "pages": 1, "sha256": "4d728c0758e5c30968df6eeabbb955caf46b4524fdc1dc6dc7ee4687ce905d27", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter-Ergon%20-Asphalt%20Oil%20FY27.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 25 for Word", "fetched_at": "2026-11-08", "id": "src-4e0a9e405d58", "kind": "other", "pages": 5, "sha256": "4e0a9e405d58b2046c56fa2137474198ee36120500898a47fbb9ccabfe65a73c", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Questions%20%26%20Answers%20-%20North%20Branch%20Library%20Technology.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 26 for Word", "fetched_at": "2026-11-08", "id": "src-501aee1302d9", "kind": "bid_tab", "pages": 2, "sha256": "501aee1302d9f2407165a42dfc713e84878ce64a76c372c5d9f80561e69bc1d1", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Hwy%20Traffic%20Supplies.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 26 for Word", "fetched_at": "2026-11-08", "id": "src-514a1165b35e", "kind": "bid", "pages": 1, "sha256": "514a1165b35e98e332459b81556d4ce67b124094f1f3e2f4cba30f7e5c580453", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Excell%20Rd-Hwy%2012%20Bid%20Advertisement.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 25 for Word", "fetched_at": "2026-11-08", "id": "src-51c4862cd9ce", "kind": "other", "pages": 1, "sha256": "51c4862cd9ceae243c67311330c9679cb4d89def43a473a0324da661427181d8", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/SO%20Fire%20Panel%20Upgrade%20Addendum%20%231.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 25 for Word", "fetched_at": "2026-11-08", "id": "src-52b9262addf6", "kind": "award_letter", "pages": 1, "sha256": "52b9262addf63a966ff5aa11b83c8c3f9577802a419aa99fb3f7bebc447141c0", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20DTC%20Event%20Beer%20Sales.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 25 for Word", "fetched_at": "2026-11-08", "id": "src-52de9e8e3097", "kind": "bid_tab", "pages": 1, "sha256": "52de9e8e30974ccaf4b16f120227a4ae1fc3536e1c1d65db77b055e9db0efe66", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Hwy%20Dept%20Guardrail%202025.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 25 for Word", "fetched_at": "2026-11-08", "id": "src-5405d2998231", "kind": "rfp", "pages": 14, "sha256": "5405d29982315c634c0d07eaa027027596e0d97b874503eb832b19a504ab5dc8", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Fairgrounds%20-%20RFP_Geotechnical%20Engineering%20Final%200926.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 26 for Word", "fetched_at": "2026-11-08", "id": "src-5549a53a9c03", "kind": "bid_tab", "pages": 1, "sha256": "5549a53a9c0324398f3bbe1bdaa54181390519c02ff77065870a7c047577bc46", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Bi-County%20Various%20Grades%20of%20Stone.pdf" }, { "content_type": "application/pdf", "creator": "Microsoft® Word for Microsoft 365", "fetched_at": "2026-11-08", "id": "src-55722f03c3f8", "kind": "bid", "pages": 1, "sha256": "55722f03c3f86255903a01b96a5128465cd3cdfbe29beda61c711087dedb258e", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Montgomery%20County%20Generator%20Electrical%20Alteration%20Bid%20Advertisement.pdf" }, { "content_type": "application/pdf", "creator": "Microsoft: Print To PDF", "fetched_at": "2026-11-08", "id": "src-563a4a71ddf3", "kind": "bid_tab", "pages": 1, "sha256": "563a4a71ddf3d07ff9d7d9b9b04f9b85a9f0bfafae4c4bd3584e89d106b59bf3", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2025-12-04%20EMS%20Station%2028%20-%20Bid%20Tab.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 26 for Word", "fetched_at": "2026-11-08", "id": "src-57aa9dd78773", "kind": "bid", "pages": 6, "sha256": "57aa9dd7877357354386bae5f697122d16de855d363cb5247a4856dc4c79e023", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/BID%20-%20Coarse%20Aggregate%20FY27.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 26 for Word", "fetched_at": "2026-11-08", "id": "src-58b9e8bdcad0", "kind": "award_letter", "pages": 1, "sha256": "58b9e8bdcad00e0608a33376dba295b23bfb197dc158c1e241ecc686cf806eb1", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter-Suzi%20Qs%20-%20EMS%20Uniforms%20FY27.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 25 for Word", "fetched_at": "2026-11-08", "id": "src-59e8e3b882a4", "kind": "bid", "pages": 16, "sha256": "59e8e3b882a45291877cbfa58b09a64b04b291f49f08199010233ddf477e468f", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/BID%20-%20Fire%20Service%20Uniforms.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 26 for Word", "fetched_at": "2026-11-08", "id": "src-5b83e1298d7d", "kind": "bid_tab", "pages": 1, "sha256": "5b83e1298d7d8c96a2a81ca94568a6747e7ac835672624f10f4e0a35b5acf291", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab-Bi-County%20Coarse%20Aggregate%20FY27.pdf" }, { "content_type": "application/pdf", "creator": "Microsoft® Word for Microsoft 365", "fetched_at": "2026-11-08", "id": "src-5cf07dc7f00d", "kind": "other", "pages": 2, "sha256": "5cf07dc7f00d79a984ffdfeca6ba26df5686fd69de811ab57fddc4dc6b2a130a", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/%2786%20Jail%20Sewer%20Rehabilitation%20-%20Addendum%20No_%2003.pdf" }, { "content_type": "application/pdf", "creator": "Microsoft: Print To PDF", "fetched_at": "2026-11-08", "id": "src-5d5ce14220fd", "kind": "bid_tab", "pages": 1, "sha256": "5d5ce14220fdfe1193fc8c7dcbf5d0a36e9e9eaf420a0a44cc3ec591a0c4168d", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2026-08-25%20Veterans%20Plaza%20Gutter%20Replacement%20Project%20Bid%20Tab.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 25 for Word", "fetched_at": "2026-11-08", "id": "src-5eef4b2afb63", "kind": "bid_tab", "pages": 1, "sha256": "5eef4b2afb63e985628d03bf2538f0f11dc1ca95f71b6370f54ad9a668dee7e5", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Sheriff%27s%20Office%20Vehicle%20Equipment.pdf" }, { "content_type": "text/html", "creator": null, "fetched_at": "2026-11-13", "id": "src-5ef333c3f985", "kind": "archive_index", "pages": null, "sha256": "5ef333c3f985ac4262ac7233785eddabd0733500c6a03a2b6eb1c8d2b5198f40", "text_layer": "text", "url": "https://montgomerytn.gov/purchasing/archive" }, { "content_type": "application/pdf", "creator": "Canon iR-ADV C5840 PDF", "fetched_at": "2026-11-08", "id": "src-5ef50757a291", "kind": "award_letter", "pages": 1, "sha256": "5ef50757a2910324ac69a9340fd6cad4c9e9fc8a59dfcfb0a9826ad1423f2a4a", "text_layer": "none", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20-%20Hwy%20Salt.pdf" }, { "content_type": "application/pdf", "creator": "Canon iR-ADV C5840 PDF", "fetched_at": "2026-11-08", "id": "src-5f8ac1d3e4f8", "kind": "award_letter", "pages": 1, "sha256": "5f8ac1d3e4f8251cab831133b2c5b8e3acaadb463c3211d838b347c1b22769ea", "text_layer": "none", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20-%20Wheel%20Loader.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 26 for Word", "fetched_at": "2026-11-08", "id": "src-5fbbf409084e", "kind": "bid", "pages": 5, "sha256": "5fbbf409084e18ebb5aab95e5604a4276c112f854fdd9912f3edaad7d49d5765", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/BID%20-%20Hwy%20Dept%20Salt%20FY27.pdf" }, { "content_type": "application/pdf", "creator": "Microsoft® Word for Microsoft 365", "fetched_at": "2026-11-08", "id": "src-60becd9a71d4", "kind": "other", "pages": 1, "sha256": "60becd9a71d40f9ffc79c96290e474a765fec64d2aee3d98ad0f5e2df9fe6dff", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2026-01-28%20Montgomery%20County%20Assessor%20of%20Property%20Renovation%20Addendum%20No_%202.pdf" }, { "content_type": "application/pdf", "creator": "Canon iR-ADV C5840 PDF", "fetched_at": "2026-11-08", "id": "src-61b9e3539c9d", "kind": "award_letter", "pages": 1, "sha256": "61b9e3539c9d188e52bd53924412d2059208c9ef0030a65392df366776e89335", "text_layer": "none", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20-%20Peed%20Family%20Associates.pdf" }, { "content_type": "application/pdf", "creator": "Microsoft® Word for Microsoft 365", "fetched_at": "2026-11-08", "id": "src-6292fc9ab0be", "kind": "other", "pages": 2, "sha256": "6292fc9ab0be8e0b94c95c25b89b5c0989eceb223ce2c38c0233d661a61a48e4", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/%2786%20Jail%20Sewer%20Rehabilitation%20-%20Addendum%20No_%2002.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 25 for Word", "fetched_at": "2026-11-08", "id": "src-641e86554ded", "kind": "bid", "pages": 175, "sha256": "641e86554ded2c78f840b9ba5b7d9ca303dedae8f7f8688f907539e9007032e0", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/BID%20-%20Old%20Clarksville%20Springfield%20FDR.pdf" }, { "content_type": "application/pdf", "creator": "Adobe Acrobat (32-bit) 25.1.20937", "fetched_at": "2026-11-08", "id": "src-648b31488d77", "kind": "other", "pages": 17, "sha256": "648b31488d77fc6947dae9620ba6f81cd4e4995199ca5601d271abb4948f2eb0", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2025-11-24%20Montgomery%20County%20EMS%20Station%2028%20-%20Addendum%20No_%2002.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 25 for Word", "fetched_at": "2026-11-08", "id": "src-64d571c14533", "kind": "other", "pages": 1, "sha256": "64d571c14533c80ba7df4b9e21acc57bccbb0a2d6a6f6a65ead8ec7c4e6f868e", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Questions%26Answers%20-%20Traffic%20Paint.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 25 for Word", "fetched_at": "2026-11-08", "id": "src-653e3b36d928", "kind": "bid_tab", "pages": 1, "sha256": "653e3b36d928a2e2d4d7b7a5e2623479919f26e140a613146af4fa96110d9526", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20Woodlawn%20Park%20Fencing.pdf" }, { "content_type": "application/pdf", "creator": "Canon iR-ADV C5840 PDF", "fetched_at": "2026-11-08", "id": "src-66044e845124", "kind": "award_letter", "pages": 1, "sha256": "66044e845124152999b1b406b488da6c186c311af0d4e80ad63a7da2fc9c917b", "text_layer": "none", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20-%20Brown%20Builders.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 25 for Word", "fetched_at": "2026-11-08", "id": "src-662c99fc252d", "kind": "other", "pages": 3, "sha256": "662c99fc252d3378a2f5c8a06b7995ce4345f5e605cc699574110a5f71661e3a", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Questions%20and%20Answers%20-%20Inmate%20Uniforms.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 26 for Word", "fetched_at": "2026-11-08", "id": "src-685354dd6def", "kind": "award_letter", "pages": 1, "sha256": "685354dd6defb5f93111b2a0da4fe39d54b0e886098484be939c32f8d38b40c6", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter-Stone-Arcosa%20Aggregates%20FY27.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 25 for Word", "fetched_at": "2026-11-08", "id": "src-686e68980f80", "kind": "other", "pages": 1, "sha256": "686e68980f80bdf72b95bdbd51be10af30be0777d4b77e672b0993922b53dd8d", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Q%26A%20-%20Vehicle%20Equipment.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 26 for Word", "fetched_at": "2026-11-08", "id": "src-688328c4c8cd", "kind": "bid", "pages": 9, "sha256": "688328c4c8cd69dd138decf42fb02a23fc658ac576a60d926f19597638a74394", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/BID%20-%20EMS%20Uniforms%20FY27.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 26 for Word", "fetched_at": "2026-11-08", "id": "src-699bfbe60fa1", "kind": "bid", "pages": 5, "sha256": "699bfbe60fa1a4ffd7347838936eb40ae97cb9cab9fbd96e759d1eed4e8a576c", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/BID%20-%20Various%20Grades%20of%20Stone%20FY27.pdf" }, { "content_type": "application/pdf", "creator": "Microsoft® Word for Microsoft 365", "fetched_at": "2026-11-08", "id": "src-6a514b0f215b", "kind": "other", "pages": 2, "sha256": "6a514b0f215b2a8364af55e02e9909886cc494af7052b5dd77f4d55f74891191", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/%2786%20Jail%20Sewer%20Rehabilitation%20-%20Addendum%20No_%2001.pdf" }, { "content_type": "application/pdf", "creator": "PScript5.dll Version 5.2.2", "fetched_at": "2026-11-08", "id": "src-6af31856315f", "kind": "bid", "pages": 1, "sha256": "6af31856315fd297d17f52a65bccdfb5dd4d55e3a8b074f84f5449b55a9a09af", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2025-06-11%20Pageant%20Reroof_Bid%20Advertisement.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 26 for Word", "fetched_at": "2026-11-08", "id": "src-6b3ff03b9796", "kind": "bid", "pages": 8, "sha256": "6b3ff03b9796c3c99594de1e46d7b042c36ac7d221be383c8d246284f23578de", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/BID%20-%20EMS%20Body%20Removal.pdf" }, { "content_type": "application/pdf", "creator": "Microsoft® Word for Microsoft 365", "fetched_at": "2026-11-08", "id": "src-6bcf063bd9d8", "kind": "other", "pages": 19, "sha256": "6bcf063bd9d83d41a5175a0cf7a92e71a60a13a69c078946a3eb54d92f20d9d0", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Addendum%20%232%20-%20Third%20Party%20Claims%20RFP.pdf" }, { "content_type": "application/pdf", "creator": "Microsoft® Word for Microsoft 365", "fetched_at": "2026-11-08", "id": "src-6df46099f343", "kind": "bid", "pages": 1, "sha256": "6df46099f34393350cf95f1c716b168ca1200648cde158e477f4a476e052986c", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2025-3-25%20Advertisement%20for%20Bids%20-%20Interior%20Renovations%20to%20Montgomery%20Co_%20Purchasing%20and%20Building%20%26%20Codes.pdf" }, { "content_type": "application/pdf", "creator": "Microsoft® Word for Microsoft 365", "fetched_at": "2026-11-08", "id": "src-6fb1ef33ad5a", "kind": "other", "pages": 18, "sha256": "6fb1ef33ad5af4d301ed88c7bcdf52417b7d139bba9098b36ac0ea2deb103606", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Third%20Party%20Claims%20Addendum%20%231.pdf" }, { "content_type": "application/pdf", "creator": "Scanner System", "fetched_at": "2026-11-08", "id": "src-703908fc0752", "kind": "notice", "pages": 1, "sha256": "703908fc0752402f2dbd455237ae1732afb9bef113f2eece020c1f2a4f091488", "text_layer": "none", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2025-04-24%20Notice%20of%20Intent%20to%20Award%20-%20MDI%20Construction%20Inc%20(executed).pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 26 for Word", "fetched_at": "2026-11-08", "id": "src-705af1f5c75f", "kind": "bid", "pages": 1, "sha256": "705af1f5c75f4a70506bbbe057644c8b64ac97f4c2c2221977bd790576197b6c", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2026-06-04%20Lone%20Oak%20HVAC%20Replacement%20Bid%20Advertisement.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 26 for Word", "fetched_at": "2026-11-08", "id": "src-70d9da3641f7", "kind": "award_letter", "pages": 1, "sha256": "70d9da3641f78c522df080140d930ca52677c543fcc49a6be9b1db2bd591a117", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter-Hot%20Mix-Picked%20Up-Vulcan%20FY27.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 25 for Word", "fetched_at": "2026-11-08", "id": "src-71fa57e71893", "kind": "other", "pages": 2, "sha256": "71fa57e71893ec7594f95c658e70b37e4a4b2e290874855c8402948ad8b8feb1", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Addendum%20%231.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 24 for Word", "fetched_at": "2026-11-08", "id": "src-727f37d784a6", "kind": "rfp", "pages": 11, "sha256": "727f37d784a659b31a235583cf3264481b13467f3a919383e9a615862c10d50e", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/Public%20Saftey%20Facility%20-%20Construction%20Management%20RFP.pdf" }, { "content_type": "application/pdf", "creator": "Autodesk Civil 3D 2024 - English 2024 (24.3s (LMS Tech))", "fetched_at": "2026-11-08", "id": "src-72d466bee278", "kind": "other", "pages": 6, "sha256": "72d466bee278d7f5533c97c83d2ac7b19b03e167d305e99d75a9f27bd05c3b81", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/3741603_Sinkhole%20Repair_Church_ConstructionDrawings.pdf" }, { "content_type": "application/pdf", "creator": "Canon iR-ADV C5840 PDF", "fetched_at": "2026-11-08", "id": "src-741d4b35c77e", "kind": "award_letter", "pages": 1, "sha256": "741d4b35c77e7310f491d3ea26cde697a1646ffc09750d45fd144235ba5fc720", "text_layer": "none", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20Bi-County%20Stone%20FY26.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 25 for Word", "fetched_at": "2026-11-08", "id": "src-743f2e124458", "kind": "bid_tab", "pages": 1, "sha256": "743f2e124458860504107be32524e7b41adc118ddba13ecfe9acc98e7605eddb", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20FDR.pdf" }, { "content_type": "application/pdf", "creator": "Microsoft® Word for Microsoft 365", "fetched_at": "2026-11-08", "id": "src-745745e1051d", "kind": "other", "pages": 1, "sha256": "745745e1051d2b1b3d67fdaf27166074b8a96720354588be20a520d137093223", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2026-01-26%20Montgomery%20County%20Assessor%20of%20Property%20Renovation%20Addendum%20No_%201_.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 25 for Word", "fetched_at": "2026-11-08", "id": "src-7652f283b80e", "kind": "other", "pages": 19, "sha256": "7652f283b80e066276d3eeb7006a7031d6d4156c0f92f596168decc15458e32e", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Report%20-%2026-08-00220%20-%20Dunlop%20Lane%20Geophysical%20Study.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 26 for Word", "fetched_at": "2026-11-08", "id": "src-7703f2cc746d", "kind": "bid_tab", "pages": 2, "sha256": "7703f2cc746d31c2e7de6d058ff38eede23e889ba67aef358f7559fa5860d3fa", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Traffic%20Paint%20FY27.pdf" }, { "content_type": "application/pdf", "creator": "Adobe Acrobat (64-bit) 25.1.20577", "fetched_at": "2026-11-08", "id": "src-775cf27beee8", "kind": "rfp", "pages": 11, "sha256": "775cf27beee8da3a542bac557e51bbcc3dabae1c843d90d5edd955fe88d7b359", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/BID%20Extension%20-%20Event%20Bartending%20Services.pdf" }, { "content_type": "application/pdf", "creator": "Canon iR-ADV C5840 PDF", "fetched_at": "2026-11-08", "id": "src-77f3b2faad11", "kind": "award_letter", "pages": 1, "sha256": "77f3b2faad11cc7bab1f3b0ed9ea8f50ac1a2f5e07974642788125fdabb0bdfe", "text_layer": "none", "url": "https://montgomerytn.gov/storage/departments/purchasing/bids/Award%20Letter%20-%20A%26A%20Safety.pdf" }, { "content_type": "application/pdf", "creator": "Canon iR-ADV C5840 PDF", "fetched_at": "2026-11-08", "id": "src-782a19783976", "kind": "award_letter", "pages": 1, "sha256": "782a197839760db7a34d402dd618bb3e2a6e8627272b36d468dce6a802687601", "text_layer": "none", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20FY26%20-%20Ergon%20Asphalt.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 25 for Word", "fetched_at": "2026-11-08", "id": "src-78c432de177f", "kind": "bid_tab", "pages": 1, "sha256": "78c432de177f69a597236238549c3232269c041e30efd89760b2590568e8f4eb", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Supp%20equip.pdf" }, { "content_type": "application/pdf", "creator": "Microsoft: Print To PDF", "fetched_at": "2026-11-08", "id": "src-78da795b8a66", "kind": "bid_tab", "pages": 1, "sha256": "78da795b8a667ab3c8678bc6e49e08d9b5fa9a07cef533c859b625ecea277343", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2026-09-01%20Courts%20Center%20Generator%20Replacement%20Project%20Bid%20Tab.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 26 for Word", "fetched_at": "2026-11-08", "id": "src-7933b73715a3", "kind": "other", "pages": 1, "sha256": "7933b73715a31c6ca8d952d5d71318a6a8a260c5e1f1c3fe4f1c75cc146b8f96", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Addendum%20%231%20dated%20May%2026%2C%202026%20-%20Creek%20Rock.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 26 for Word", "fetched_at": "2026-11-08", "id": "src-7a4391e87853", "kind": "bid_tab", "pages": 1, "sha256": "7a4391e87853ba9a0e9ec895c511e9173de2ac760e2643ad2a39bb8b4167ea81", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Body%20Removal%20Services%20FY27.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 25 for Word", "fetched_at": "2026-11-08", "id": "src-7a60547ce378", "kind": "bid", "pages": 5, "sha256": "7a60547ce37860538b721ccfa75ce72cb2b3139a710c9af4b09a43a96fb2e33a", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/BID%20-%20Hwy%20Dept%20Asphalt%20Oil%20FY27.pdf" }, { "content_type": "application/pdf", "creator": "Adobe Acrobat Pro (64-bit) 24.5.20399", "fetched_at": "2026-11-08", "id": "src-7ba688154cc1", "kind": "bid", "pages": 8, "sha256": "7ba688154cc169c508c5c29fc66e42211e18c206045c10264d9f2ee0a05a5a1e", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20-%20DTC%20Beer%20Distributor%20Sponsorship.pdf" }, { "content_type": "application/pdf", "creator": "Microsoft® Word for Microsoft 365", "fetched_at": "2026-11-08", "id": "src-7bb8310f0798", "kind": "other", "pages": 2, "sha256": "7bb8310f07989afaa880390fdaaacf443650f87a8c9a8f00ce6623066b91d2ea", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Lone%20Oak%20HVAC%20Replacement%20-%20Addendum%20%20%2301.pdf" }, { "content_type": "application/pdf", "creator": "EPSON Scan", "fetched_at": "2026-11-08", "id": "src-7d8ca031f3cf", "kind": "notice", "pages": 2, "sha256": "7d8ca031f3cf68fdd85f8c8b03e604d08841f26cfe55560f4d70e11df73e42d8", "text_layer": "none", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Electrical%20Alterations%20Project%20-%20Notice%20of%20Intent%20to%20Award%20(Executed).pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 25 for Word", "fetched_at": "2026-11-08", "id": "src-7da8d5a2bb62", "kind": "rfp", "pages": 14, "sha256": "7da8d5a2bb620254f356475b8056f38e91fade1efc2238a93360fabc3cc09c57", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/RFP%20-%20Carnival%20Ride%20Rentals.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 25 for Word", "fetched_at": "2026-11-08", "id": "src-7f120cce23f4", "kind": "bid", "pages": 9, "sha256": "7f120cce23f4c591362691a68a85b4e269570f93f249b7e0f4a99dc1a1116c8a", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/BID%20-%20Hwy%20Dept%20Rock.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 25 for Word", "fetched_at": "2026-11-08", "id": "src-7f44942cb2e3", "kind": "bid", "pages": 9, "sha256": "7f44942cb2e3c8e1eb26afc5081ef96c6f35db2c70b300fc4ed48d9ed5acd0f5", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/BID%20-%20Hwy%20Dept%20Concrete.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 26 for Word", "fetched_at": "2026-11-08", "id": "src-81ae7c4316c0", "kind": "award_letter", "pages": 1, "sha256": "81ae7c4316c0cdfd421a413817ca4258035ecbd2833729c984af36f61bb46aad", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter(partial)-Rock-Arcosa%20FY27.pdf" }, { "content_type": "application/pdf", "creator": "Canon iR-ADV C5840 PDF", "fetched_at": "2026-11-08", "id": "src-81b934facfed", "kind": "award_letter", "pages": 1, "sha256": "81b934facfed45a84cce335f10283dff3248b49406223bd468071fc0d5d08119", "text_layer": "none", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20-%20Integrated%20Protection%20Services.pdf" }, { "content_type": "application/pdf", "creator": "Microsoft® Word for Microsoft 365", "fetched_at": "2026-11-08", "id": "src-82a97a0cd541", "kind": "bid", "pages": 1, "sha256": "82a97a0cd541f410bb8038c22b027bd8fb72fe61fe7dc1f7a5994a863916042b", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2025-09-10%20House%20Demolition%20along%20Rossview%20Rd%20-%20Bid%20Advertisement.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 26 for Word", "fetched_at": "2026-11-08", "id": "src-82d8bc9e7044", "kind": "bid_tab", "pages": 1, "sha256": "82d8bc9e70440fe00d9ce4b4d3b957eb638937284af2b380d07230cc1d3f5a3d", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Palmyra%20Salt%20Shed%20Foundation.pdf" }, { "content_type": "application/pdf", "creator": "Canon iR-ADV C3930 PDF", "fetched_at": "2026-11-08", "id": "src-835028b88108", "kind": "notice", "pages": 1, "sha256": "835028b88108fd87eabf69926454046dc46b27d827eb9e841f1927a421648343", "text_layer": "none", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Notice%20of%20Award%20Signed.pdf" }, { "content_type": "application/pdf", "creator": "Canon iR-ADV C5840 PDF", "fetched_at": "2026-11-08", "id": "src-85a5a218d52d", "kind": "award_letter", "pages": 1, "sha256": "85a5a218d52ddc4522c508f680c502ff5814fa36795b01a0f56b5ae8c8d272b7", "text_layer": "none", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20-%20Apps%20Associates.pdf" }, { "content_type": "application/pdf", "creator": "Adobe Acrobat (64-bit) 26.2.21931", "fetched_at": "2026-11-08", "id": "src-863020ebd84f", "kind": "rfp", "pages": 11, "sha256": "863020ebd84f66dc36936f74955442140e215ce5527cd856e41894d7e13ddaf1", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/RFP%20-%20RFID%20Tracking%20Solution.pdf" }, { "content_type": "application/pdf", "creator": "Adobe Acrobat Pro (64-bit) 24.5.20320", "fetched_at": "2026-11-08", "id": "src-8996cbe3b279", "kind": "rfp", "pages": 8, "sha256": "8996cbe3b279387d5c803ef825bd1113c86ca311edf09d3f3aa68803c4f27c50", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/RFP%20-%20Auctioneer%20Services.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 26 for Word", "fetched_at": "2026-11-08", "id": "src-8a2c704110c2", "kind": "bid_tab", "pages": 1, "sha256": "8a2c704110c2fa72b3288386e9d36fe275f5b376650b6638ea92571b44799549", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20EMS%20Uniforms%20FY27.pdf" }, { "content_type": "application/pdf", "creator": "Adobe Acrobat (32-bit) 25.1.21111", "fetched_at": "2026-11-08", "id": "src-8b7ba452f752", "kind": "other", "pages": 13, "sha256": "8b7ba452f752a31cefff934d9faace731de74f71984be4da709767bccaab1f98", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2026-02-03%20Montgomery%20County%20Assessor%20of%20Property%20Renovation%20Addendum%20No_%203.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 26 for Word", "fetched_at": "2026-11-08", "id": "src-8de4bddec93f", "kind": "bid", "pages": 5, "sha256": "8de4bddec93ff15c21e4a3e8a102bab0bcc7de4e993dffba7a11ec19c10abe37", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/BID%20-%20Hwy%20Dept%20Rock%20FY27.pdf" }, { "content_type": "application/pdf", "creator": "Canon iR-ADV C5840 PDF", "fetched_at": "2026-11-08", "id": "src-8e04454d6aa2", "kind": "award_letter", "pages": 1, "sha256": "8e04454d6aa25755440d357ced5f6597b5e19652e8765557e4a52f221924dd10", "text_layer": "ocr", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20-%20Summit%20Uniforms.pdf" }, { "content_type": "application/pdf", "creator": "Microsoft: Print To PDF", "fetched_at": "2026-11-08", "id": "src-8f2a41668955", "kind": "budget_book", "pages": 108, "sha256": "8f2a41668955352be4f32e038c5053efb64dcc10aea0b87a90cc7005dcde34e1", "text_layer": "text", "url": "https://mcgtn.org/storage/departments/account-budget/MONTGOMERY%20COUNTY%202024-2025%20BUDGET%20BOOK%20AS%20APPROVED.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 26 for Word", "fetched_at": "2026-11-08", "id": "src-8faa7676a161", "kind": "bid", "pages": 12, "sha256": "8faa7676a1614e559f371938fc26774b400e0f060b38e39a843a97ed9a70a1e2", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Advertisement%20Salt%20Shed%20Foundation.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 26 for Word", "fetched_at": "2026-11-08", "id": "src-92797b704c26", "kind": "bid", "pages": 26, "sha256": "92797b704c260492a2e03c1ca94073248c7d5016a18a6d01a263f4c8e168ef54", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20FINAL%20-%20EMS%20Medical%20and%20Pharmaceutical.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 25 for Word", "fetched_at": "2026-11-08", "id": "src-92a0f1a6e31b", "kind": "other", "pages": 4, "sha256": "92a0f1a6e31b8e65c1f4445182f597089801a6f9338fb2f1a5bc267918f186e1", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Fairgrounds%20Construction%20Mgt%20Svcs%20Addendum%20%231.pdf" }, { "content_type": "application/pdf", "creator": "Scanner System", "fetched_at": "2026-11-08", "id": "src-92d45ae2eb80", "kind": "notice", "pages": 1, "sha256": "92d45ae2eb80ba3916f37716400469aa331760883661b474413c0d7af30ecb6a", "text_layer": "none", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2026-02-12%20%20Montgomery%20County%20Assessor%20of%20Property%20Renovation%20-%20Notice%20of%20Intent%20to%20Award%20(Executed).pdf" }, { "content_type": "application/pdf", "creator": "Canon iR-ADV C5540 III PDF", "fetched_at": "2026-11-08", "id": "src-9393b9502216", "kind": "notice", "pages": 1, "sha256": "9393b9502216aff4b2a19b75f401008c1237ea9e034bcec5c1af951390d253c9", "text_layer": "none", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2025-07-11%20Notice%20of%20Intent%20to%20Award%20Modern%20Heating.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 26 for Word", "fetched_at": "2026-11-08", "id": "src-9493a180e541", "kind": "award_letter", "pages": 1, "sha256": "9493a180e5412a0ebd7f6c3ebaf77bcd84b7b02eaeca36c3b18a5be8635b4dc8", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter-Compass%20Minerals%20-Salt%20FY27.pdf" }, { "content_type": "application/pdf", "creator": "Adobe Acrobat (64-bit) 25.1.20643", "fetched_at": "2026-11-08", "id": "src-94db0b8b4fd3", "kind": "rfp", "pages": 15, "sha256": "94db0b8b4fd3465d9aed260e3298d544a0a4b167fca1b4644a9ab20abb25b8dd", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/RFP%20-%20Delinquent%20Collection%20Services.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 26 for Word", "fetched_at": "2026-11-08", "id": "src-950423d04a83", "kind": "bid", "pages": 5, "sha256": "950423d04a83642bbbf059ceeb620f788581e9c18588c6781d4473807e2897db", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/BID%20-%20Hwy%20Dept%20Metal%20Pipe%20%26%20Bands%20FY27.pdf" }, { "content_type": "application/pdf", "creator": "Adobe Acrobat (32-bit) 25.1.20844", "fetched_at": "2026-11-08", "id": "src-9512849d5c35", "kind": "other", "pages": 16, "sha256": "9512849d5c359ecc02bcb014d014edc9dc0895bfc4b0d84a3da9e2f021e0c7bf", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2025-11-12%20Montgomery%20County%20EMS%20Station%2028%20-%20Addendum%20No_%2001.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 25 for Word", "fetched_at": "2026-11-08", "id": "src-96ea0f841dd2", "kind": "bid_tab", "pages": 1, "sha256": "96ea0f841dd298b6b14ae1492e88cdfa66a1a0d719b311535599a659554c6bcc", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20BiCo%20Stone%20FY26.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 24 for Word", "fetched_at": "2026-11-08", "id": "src-97889a31179d", "kind": "bid_tab", "pages": 1, "sha256": "97889a31179dfedf5552c73db0ebd7afe5f9759be346cd2452d27ad9388a125a", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Wheel%20Loader.pdf" }, { "content_type": "application/pdf", "creator": "Microsoft: Print To PDF", "fetched_at": "2026-11-08", "id": "src-986e6a2a941e", "kind": "bid_tab", "pages": 1, "sha256": "986e6a2a941e1425b5b8271178e4811e356f49abe329ff41bdb8c54e6834c0e5", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2026-08-19%20Vets%20Plaza%20HVAC%20Replacement%20Bid%20Tab.pdf" }, { "content_type": "application/pdf", "creator": "Producer:", "fetched_at": "2026-11-08", "id": "src-9898ecf58074", "kind": "notice", "pages": 1, "sha256": "9898ecf5807472c9cc3fcfdaf635f265d220455c660923aa50cf200e8ff8f9fb", "text_layer": "none", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Vets%20Plaza%20Gutter%20Replacement%20-%20Intent%20to%20Award.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 25 for Word", "fetched_at": "2026-11-08", "id": "src-9a9338b7e6c2", "kind": "bid", "pages": 1, "sha256": "9a9338b7e6c243198454ae09aa60ad15b88644a4392e5c6daf00920e1f3ba492", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2026-01-14%20Bid%20Advertisement%20for%20Montgomery%20County%20Assessor%20of%20Property%20Renovation.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 26 for Word", "fetched_at": "2026-11-08", "id": "src-9b1b5c57134b", "kind": "bid_tab", "pages": 2, "sha256": "9b1b5c57134bac1c1bd171c3ea30e33790999beb8f2ad3aab9905d1bbd48c75c", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Hot%20Mix%20FY27.pdf" }, { "content_type": "application/pdf", "creator": "Microsoft: Print To PDF", "fetched_at": "2026-11-08", "id": "src-9b4d5b372d7e", "kind": "bid", "pages": 1, "sha256": "9b4d5b372d7e22227d6cfdf705ad52e3034a19b67b107016114e9734e5fb612f", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2025-09-25%20Jail%20Sewer%20Rehab%20Project%20-%20Bid%20Advertisement.pdf" }, { "content_type": "application/pdf", "creator": "Adobe Acrobat (32-bit) 25.1.21111", "fetched_at": "2026-11-08", "id": "src-9be12a60d367", "kind": "other", "pages": 4, "sha256": "9be12a60d367d39d7918ca5f09c4ec318b4945afe29d4c5c0f04102f41feca2c", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2026-02-06%20Montgomery%20County%20Assessor%20of%20Property%20Renovation%20Addendum%20No_%204.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 25 for Word", "fetched_at": "2026-11-08", "id": "src-9c24e2a793ad", "kind": "other", "pages": 4, "sha256": "9c24e2a793ad02d5feea3482845bbc41e7d30fbcfcc1e3ceaef9196256ebde7b", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Fairgrounds%20Design%20%20Engineering%20RFQ%20-%20Addendum%201.pdf" }, { "content_type": "application/pdf", "creator": "Canon iR-ADV C5840 PDF", "fetched_at": "2026-11-08", "id": "src-9c8379233ea6", "kind": "award_letter", "pages": 1, "sha256": "9c8379233ea68ab6cf1435117601c7f957bc154759e94074bf96d951d3ccdbf6", "text_layer": "none", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20-%20Ride%20Worx%202025.pdf" }, { "content_type": "application/pdf", "creator": "Canon iR-ADV C5840 PDF", "fetched_at": "2026-11-08", "id": "src-9cc4692e0338", "kind": "award_letter", "pages": 1, "sha256": "9cc4692e033890c6be674d14b8bfcbd728384eb13da8ea511ab32a6980a4c097", "text_layer": "none", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20-%20Truckers%20Lighthouse.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 25 for Word", "fetched_at": "2026-11-08", "id": "src-9ea16825f3e3", "kind": "rfp", "pages": 12, "sha256": "9ea16825f3e358585241347ef0dfb32f99d331ea6a0325302a8fa0d901fb694d", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/RFP%20-%20Public%20Safety%20Complex%20Land.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 25 for Word", "fetched_at": "2026-11-08", "id": "src-9ff6a14cd257", "kind": "bid_tab", "pages": 1, "sha256": "9ff6a14cd25766f58dd0da7573e36b1d9ca05b667fb617e643ce60a9b19e5291", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Metal%20Pipe%20%26%20Bands%20FY26.pdf" }, { "content_type": "application/pdf", "creator": "Microsoft® Word for Microsoft 365", "fetched_at": "2026-11-08", "id": "src-a18659fc33ab", "kind": "other", "pages": 43, "sha256": "a18659fc33abcbe8d4f34e1d8d206eb70248219923e57c58fa33da4ec125ec58", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2026-02-17%20-%20Lone%20Oak%20-%20Addendum%20%20%2302.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 24 for Word", "fetched_at": "2026-11-08", "id": "src-a1d51dce452d", "kind": "bid_tab", "pages": 1, "sha256": "a1d51dce452d5397d16e4c218f7408ef207e2feece4584d76ac5af7b1be1704c", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20RFID%20Gates.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 26 for Word", "fetched_at": "2026-11-08", "id": "src-a23e72aa7b97", "kind": "award_letter", "pages": 1, "sha256": "a23e72aa7b9722ca6c6e6b89b782ae2a87449e7f299c3779fa7feedca56147f0", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter(partial)-Rock-Yellow%20Creek%20Stone%20FY27.pdf" }, { "content_type": "application/pdf", "creator": "Microsoft® Word for Microsoft 365", "fetched_at": "2026-11-08", "id": "src-a371a159066b", "kind": "other", "pages": 6, "sha256": "a371a159066b7e956df6124afe497c8cdca569eb1938890e86dfb9a46c437e29", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2026-02-18%20-%20Lone%20Oak%20-%20Addendum%20%20%2303.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 26 for Word", "fetched_at": "2026-11-08", "id": "src-a55bd64b926c", "kind": "award_letter", "pages": 1, "sha256": "a55bd64b926c83f7e07a1eb13c3600313aa75f04c6d6317ea9bee041230fdd11", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter-Armed%20Security-Walden%20Security%20FY27.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 26 for Word", "fetched_at": "2026-11-08", "id": "src-a8b983464028", "kind": "bid", "pages": 2, "sha256": "a8b9834640282a24e83e603e8641aa1645f2dd7d378b94ab2264bdb76ab8dac4", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/County%20Purchasing%20Dept%20Bid%20Packages%20MoCo%20Public%20Safety%20Facility.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 25 for Word", "fetched_at": "2026-11-08", "id": "src-abf8730deae7", "kind": "bid_tab", "pages": 1, "sha256": "abf8730deae71239538b94c5dcbb0801a605314dd5344804354fbc555cb8a311", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Creek%20Rock.pdf" }, { "content_type": "application/pdf", "creator": "Adobe Acrobat Pro (64-bit) 24.5.20399", "fetched_at": "2026-11-08", "id": "src-adc979cba7d9", "kind": "bid", "pages": 8, "sha256": "adc979cba7d924751dc6440cff71054e2c9d9eafe686024216a4679a304fd881", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20-%20Wheel%20Loader.pdf" }, { "content_type": "application/pdf", "creator": "Canon iR-ADV C5840 PDF", "fetched_at": "2026-11-08", "id": "src-adcc01c88d4c", "kind": "award_letter", "pages": 1, "sha256": "adcc01c88d4cea390dd44ffab802dff62cdfd6a0096ec9900fb895bd3e82707c", "text_layer": "none", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20-%20Strawberry%20Alley%20Ale%20Works.pdf" }, { "content_type": "application/pdf", "creator": "Canon iR-ADV C5840 PDF", "fetched_at": "2026-11-08", "id": "src-afd12d89daf8", "kind": "award_letter", "pages": 1, "sha256": "afd12d89daf87df0c354d418fc74e774ca9ebe50e467a388004909f705d38d62", "text_layer": "none", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20Rossview-Rollow%20-%20Byard.pdf" }, { "content_type": "application/pdf", "creator": "Microsoft® Word for Microsoft 365", "fetched_at": "2026-11-08", "id": "src-b045d721009e", "kind": "other", "pages": 1, "sha256": "b045d721009e7270a319b5a9eccdecb15e1f1851c0b6f82cc5f2b1a82a92bc04", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Salt%20Addendum%20%231%20-%20June%2023%202026.pdf" }, { "content_type": "application/pdf", "creator": "Adobe Acrobat Pro (64-bit) 25.1.20435", "fetched_at": "2026-11-08", "id": "src-b1e4738c09e6", "kind": "bid", "pages": 10, "sha256": "b1e4738c09e63f12ecaea65e064884933bfe46fefa9cc8f631c339c975744ba0", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/BID%20-%20Facilities%20Mowing.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 26 for Word", "fetched_at": "2026-11-08", "id": "src-b3d21012e75e", "kind": "other", "pages": 5, "sha256": "b3d21012e75e8e44967c2c260986edb218333d5d6c02ca33ec1d23cce21f3f7a", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Required%20forms%20and%20information.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 26 for Word", "fetched_at": "2026-11-08", "id": "src-b436d4669b41", "kind": "other", "pages": 2, "sha256": "b436d4669b411e481a32a5101af575e561c5a3e2289f274a9c01632e9cf49c1a", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Addendum%20%231%20dated%205-11-26%20-%20Armed%20Security%20RFP.pdf" }, { "content_type": "application/pdf", "creator": "Adobe Acrobat (64-bit) 25.1.20577", "fetched_at": "2026-11-08", "id": "src-b5066f41d31f", "kind": "bid", "pages": 12, "sha256": "b5066f41d31f3d920ea475f6315e47d8de447005de154d565ca8aa0d4876cd3c", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/BID%20-%20Medical%20Oxygen%20Services.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 26 for Word", "fetched_at": "2026-11-08", "id": "src-b506700e929a", "kind": "award_letter", "pages": 1, "sha256": "b506700e929ac73748173035cf29206e396e5d3416f2a176fb052470fb895566", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter-Glass%20Beads-Gentem%20FY27.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 25 for Word", "fetched_at": "2026-11-08", "id": "src-b630c47ee36d", "kind": "other", "pages": 3, "sha256": "b630c47ee36d8c4913d2bf45ce05376551bf39cb42f9f0183d64e3f51c6d98b2", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Hazardous%20Foam%20Disposal%20Questions-Answers.pdf" }, { "content_type": "application/pdf", "creator": "PScript5.dll Version 5.2.2", "fetched_at": "2026-11-08", "id": "src-b6a81f1ef835", "kind": "bid", "pages": 56, "sha256": "b6a81f1ef835ca983ffbf0a5be49ebfa0b1982f2687cc08a94f3a34f5ab8e0c6", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Montgomery%20County%20Rejuvenation%20Bid%202025.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 26 for Word", "fetched_at": "2026-11-08", "id": "src-b6b4a03656f6", "kind": "bid_tab", "pages": 1, "sha256": "b6b4a03656f6095b9207dbadf56797156c02fffc3031263fd8f1d70963948eb4", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Sinkhole%20Repair.pdf" }, { "content_type": "application/pdf", "creator": "PScript5.dll Version 5.2.2", "fetched_at": "2026-11-08", "id": "src-b6e15c82f325", "kind": "bid_tab", "pages": 1, "sha256": "b6e15c82f3253af1689ff3aab1269a16bad1e02f4e9f721efb82257fd7b44d97", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2025-07-08%20400%20Pageant%20Ln%20Roof%20Restoration%20-%20Bid%20Tab.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 25 for Word", "fetched_at": "2026-11-08", "id": "src-b75950212228", "kind": "other", "pages": 1, "sha256": "b75950212228c81424425303f43dd7aaf1bf3c79742e2ef7ea246616bebd13ea", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Addenda%20Acknowledgment.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 26 for Word", "fetched_at": "2026-11-08", "id": "src-b7c0b22a2c86", "kind": "other", "pages": 1, "sha256": "b7c0b22a2c86c39e3386f83c78a10178ecb6d954d46703684c022f7dff799bfd", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Addendum%20%231%20dated%20May%2021%2C%202026%20-%20Body%20Removal%20Services.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 26 for Word", "fetched_at": "2026-11-08", "id": "src-b88513187278", "kind": "other", "pages": 2, "sha256": "b88513187278301345df459eb1646e1ce1d1bfce46ddc85e7ba0f24123836526", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Addendum%20%231%20Hwy%20Salt%20-%20April%2029%2C%202026.pdf" }, { "content_type": "application/pdf", "creator": "Microsoft: Print To PDF", "fetched_at": "2026-11-08", "id": "src-b92cb05c588a", "kind": "bid_tab", "pages": 1, "sha256": "b92cb05c588aaab475ef33663816c6504f419d9f9811419aad21080170c2b84a", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Montgomery%20County%20Generator%20Electrical%20Alteration%20-%20Bid%20Tab.pdf" }, { "content_type": "application/pdf", "creator": "Microsoft: Print To PDF", "fetched_at": "2026-11-08", "id": "src-baed5003cb63", "kind": "bid", "pages": 1, "sha256": "baed5003cb639aa7d717c04a7fe90248d1da9326f780ae96ba870670cac8c1f8", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2025-2-13%20Advertisement%20to%20Bid%20for%20Montgomery%20County%20Animal%20Shelter%20Artificial%20Turf%20Yards.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 26 for Word", "fetched_at": "2026-11-08", "id": "src-bbabeef0e504", "kind": "bid", "pages": 1, "sha256": "bbabeef0e504b13b71cb95b9a5f86b960fd1237a91f49b0b73597458bfb2aefc", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2026-07-22%20Veterans%20Plaza%20HVAC%20Replacement%20Bid%20Advertisement.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 25 for Word", "fetched_at": "2026-11-08", "id": "src-bd3d43362827", "kind": "rfp", "pages": 12, "sha256": "bd3d43362827e1d4bc275bbc81811b6c0c28eb123fbbed31172565a1fb4b6cb0", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/RFQ%20-%20Fairgrounds%20Design-Engineering%20Svcs%20.pdf" }, { "content_type": "application/pdf", "creator": "Canon iR-ADV C5840 PDF", "fetched_at": "2026-11-08", "id": "src-bf6fa35a9afe", "kind": "award_letter", "pages": 1, "sha256": "bf6fa35a9afe8416284870ce9ea1632206b64d89001277b28f23f6c3462fad83", "text_layer": "none", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20-%20Rogers%20Lawn%20%26%20Landscaping.pdf" }, { "content_type": "application/pdf", "creator": "Bluebeam Stapler 20.2.90.110", "fetched_at": "2026-11-08", "id": "src-bfa253c8e0b9", "kind": "other", "pages": 4, "sha256": "bfa253c8e0b9b0d14376811561477b5e780c83f0c2a23f03a5051abd2072d618", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Montgomery%20County%20Roof%20Replacements_Addendum%20No_%201_3-11-25.pdf" }, { "content_type": "application/pdf", "creator": "Adobe Acrobat Pro (64-bit) 25.1.20435", "fetched_at": "2026-11-08", "id": "src-c23ba84cc59c", "kind": "bid", "pages": 10, "sha256": "c23ba84cc59cc9b1463727937ec4efff389fce60e0c591b1c712467f6e8afb4f", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20-%20Supplemental%20Equipment%20and%20Operator%20Rates.pdf" }, { "content_type": "application/pdf", "creator": "Adobe Acrobat Pro 11.0.23", "fetched_at": "2026-11-08", "id": "src-c44ca9effa0e", "kind": "award_letter", "pages": 2, "sha256": "c44ca9effa0e0caaeb062e333f5b398cea11a908e37ab24483407df59b45f80b", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2025-01-26%20MCRSA%20Notice%20of%20Award.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 26 for Word", "fetched_at": "2026-11-08", "id": "src-c54c544e6fc1", "kind": "award_letter", "pages": 1, "sha256": "c54c544e6fc16c2d60117a6a6711ef7e5c09d0d45265901eb3610b0386e6e8ea", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter-Traffic%20Paint-Corwn%20USA%20FY27.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 26 for Word", "fetched_at": "2026-11-08", "id": "src-c57e49bb5890", "kind": "other", "pages": 3, "sha256": "c57e49bb58902274eb5a3f41e531763e63c5a5112ce14043c86c31005cd42a77", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/RFID%20Tracking%20for%20SO%20Addendum%20%231%20-%20dated%2010-2-26.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 24 for Word", "fetched_at": "2026-11-08", "id": "src-c5cb3dfbc08d", "kind": "notice", "pages": 1, "sha256": "c5cb3dfbc08d83b4eafe915a75f312d6232fde7a394afe3f6bb967c890614bf9", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Courts%20Center%20Generator%20-%20Ntice%20of%20Intent%20to%20Award.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 26 for Word", "fetched_at": "2026-11-08", "id": "src-c5fa68bde7ed", "kind": "award_letter", "pages": 1, "sha256": "c5fa68bde7ed0cafe8c7489c7fd5adbffd7c0ae2622749e7706a692290f59ed8", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20FY27-Acrisure%20Claims%20%20Services.pdf" }, { "content_type": "application/pdf", "creator": "Canon iR-ADV C5840 PDF", "fetched_at": "2026-11-08", "id": "src-c67d75681673", "kind": "award_letter", "pages": 1, "sha256": "c67d75681673ca398f560d875c1c7bea812b4836c6c725cb2d5d841f7dd51582", "text_layer": "none", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20-%20Envisionware.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 26 for Word", "fetched_at": "2026-11-08", "id": "src-c8054f6b7f2f", "kind": "award_letter", "pages": 1, "sha256": "c8054f6b7f2f2c2bc281cd53f57b2eff638418402f5872efdff18d0e09c89cb8", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter-Bound%20Tree%20Medical%20-Medical%20and%20Pharma.pdf" }, { "content_type": "application/pdf", "creator": "Canon iR-ADV C5840 PDF", "fetched_at": "2026-11-08", "id": "src-c8361165c28a", "kind": "notice", "pages": 1, "sha256": "c8361165c28aba531773f530ebf500127d38f7614701cd44f6795bd135c77706", "text_layer": "none", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Intent%20to%20Award%20Letter.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 25 for Word", "fetched_at": "2026-11-08", "id": "src-c96b7a856e48", "kind": "other", "pages": 1, "sha256": "c96b7a856e489f3aef009c68353e5ac44805d58e534e078ae7404c93d2843265", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Qs%20%26%20As%20-%20Pipe%20Lining.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 26 for Word", "fetched_at": "2026-11-08", "id": "src-c990b3d9c50f", "kind": "award_letter", "pages": 1, "sha256": "c990b3d9c50fad12cbfc90b8a313a3404647054e64ba8c3c4d5b51615d0729c6", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter-Coarse%20Aggregate-Paris%20Sand%20and%20Gravel%20FY27.pdf" }, { "content_type": "application/pdf", "creator": "Canon iR-ADV C5840 PDF", "fetched_at": "2026-11-08", "id": "src-c9ba477e396c", "kind": "award_letter", "pages": 1, "sha256": "c9ba477e396c42555ce9f87a2df38365e933306007426228e44adb6dbe3eb2ba", "text_layer": "none", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20Metal%20Pipe%20and%20Bands%20FY26%20-%20Energy%20Culvert.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 25 for Word", "fetched_at": "2026-11-08", "id": "src-ca7d52710346", "kind": "bid_tab", "pages": 2, "sha256": "ca7d52710346ed427dab476001b3ff6bae531dfc5fd5284029550d8615228c70", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20JAIL%20FOOD%20SVCS.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 26 for Word", "fetched_at": "2026-11-08", "id": "src-caa05a0c7aad", "kind": "award_letter", "pages": 1, "sha256": "caa05a0c7aad92f73a9ee54734240457fff412697818425a28d4f23574128648", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter-Mid%20TN%20Removal%20Svce%20-Body%20Removal%20FY27.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 26 for Word", "fetched_at": "2026-11-08", "id": "src-cac43f3c7f5b", "kind": "other", "pages": 1, "sha256": "cac43f3c7f5b287fdf4a0e8e49eb35dcf6ad5a1b27345fb1dae99ce975dbe55f", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Addendum%20%231%20dated%20May%2013%2C%202026%20-%20Traffic%20Paint.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 25 for Excel", "fetched_at": "2026-11-08", "id": "src-caf966a3dc1f", "kind": "other", "pages": 2, "sha256": "caf966a3dc1ffe5ade941ad1846ef4156dc1375e268e14be50a6bbfa88c2f705", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/RFPs/Montgomery%20County%20PSF%20CM-RFQ%20Questions%20and%20Answers.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 25 for Word", "fetched_at": "2026-11-08", "id": "src-cd3d897d1579", "kind": "bid", "pages": 9, "sha256": "cd3d897d15792dad9b77aea71615dd8e95107575c24c8b408ad22fa46e30303d", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/BID%20-%20Hwy%20Dept%20Metal%20Pipe%20and%20Bands.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 26 for Word", "fetched_at": "2026-11-08", "id": "src-cdc1eefedadf", "kind": "rfp", "pages": 12, "sha256": "cdc1eefedadf39836b9002247778f0b84e0c764ad2a25cb3bf8794854448889a", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/RFP%20-%20Mental%20Health%20Secondary%20Transportation%20Agent.pdf" }, { "content_type": "application/pdf", "creator": "Canon iR-ADV C5840 PDF", "fetched_at": "2026-11-08", "id": "src-cdc6e2c79fbe", "kind": "award_letter", "pages": 1, "sha256": "cdc6e2c79fbec41c50985ccd78df540ef410c1f8d0fd8b5a15de1faf200a2fe9", "text_layer": "none", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20-%20Beer%20Sponsor.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 26 for Word", "fetched_at": "2026-11-08", "id": "src-cdcd5ad7000d", "kind": "bid", "pages": 5, "sha256": "cdcd5ad7000dd5a5ffe107518f016169e282863a8d15553959141395437981b9", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/BID%20-%20Hwy%20Dept%20Concrete%20FY27.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 25 for Word", "fetched_at": "2026-11-08", "id": "src-ce0866a4e025", "kind": "bid", "pages": 1, "sha256": "ce0866a4e025b2047e85fa9a5699dd7a7dbc8641136ecb1578d8cda423fa5729", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2026-03-26%20Local_Programs_Ad_Submittal%20for%20SR-374%20(Montgomery%20County).pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 24 for Word", "fetched_at": "2026-11-08", "id": "src-cec77bbf5127", "kind": "notice", "pages": 1, "sha256": "cec77bbf5127103175fb21406df3851a5e15823848cc68a9ed72c5198c6bfe6e", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2025-10-09%20Rossview%20Road%20Demo%20-%20Notice%20of%20Intent%20to%20Award.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 26 for Word", "fetched_at": "2026-11-08", "id": "src-cf89b1ea3352", "kind": "award_letter", "pages": 1, "sha256": "cf89b1ea3352b3691942bc969f6f3b24d257550b4564590868a71d7b41852660", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter-G%26C%20Supply%20-Traffic%20Supplies%20FY27.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 26 for Word", "fetched_at": "2026-11-08", "id": "src-d0ae9840f403", "kind": "rfp", "pages": 5, "sha256": "d0ae9840f403652a77f2f79e53feffb816289de754aafd4a3ebc54687a43fe08", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/RFQ%20-%20Car%20Washes%20FY27.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 25 for Word", "fetched_at": "2026-11-08", "id": "src-d16b7670881a", "kind": "bid", "pages": 58, "sha256": "d16b7670881a69050893f4f3037a272b1222c1b5def6294e96e029d29a10f6ae", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/BID%20-%20MCSO%20Fire%20System%20Upgrade.pdf" }, { "content_type": "application/pdf", "creator": "Microsoft® Word for Microsoft 365", "fetched_at": "2026-11-08", "id": "src-d1b4b6f19afd", "kind": "other", "pages": 19, "sha256": "d1b4b6f19afdf40602cdaae62bda093257556c76d03145709b9ce29ec5f47d2d", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2026-02-20%20-%20Lone%20Oak%20-%20Addendum%20%20%2304.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 26 for Word", "fetched_at": "2026-11-08", "id": "src-d2040c8fc95b", "kind": "award_letter", "pages": 1, "sha256": "d2040c8fc95bdc4700ceeb63a01856fd31b902e9d4c27ef2c7221b92e964a852", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter-Hot%20Mix-Laid%20in%20Place-Byard%20Construction%20FY27.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 26 for Word", "fetched_at": "2026-11-08", "id": "src-d26362906f43", "kind": "bid", "pages": 6, "sha256": "d26362906f43d43c2b5eed06b84466dbcc324006459837f6fc8a7b1b28ba4792", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/BID%20-%20EMS%20Safety%20Gear%20FY27.pdf" }, { "content_type": "application/pdf", "creator": "Canon iR-ADV C5840 PDF", "fetched_at": "2026-11-08", "id": "src-d285512a1a60", "kind": "award_letter", "pages": 1, "sha256": "d285512a1a606eab4c4ee1564d7b56a65fc5535791f381ce710744f719889963", "text_layer": "none", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20Delinquent%20Collection%20Svcs%20EMS%202025.pdf" }, { "content_type": "application/pdf", "creator": "PScript5.dll Version 5.2.2", "fetched_at": "2026-11-08", "id": "src-d34f30e5425e", "kind": "bid", "pages": 1, "sha256": "d34f30e5425e6f6afbbd7c9c6402a15f1ea105df7496f22de00073bfdb706ed2", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/400%20Pageant%20Ln%20Roof%20Restoration%20Bid%20Advertisement.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 11 for Word", "fetched_at": "2026-11-08", "id": "src-d5ced1089d0a", "kind": "bid", "pages": 1, "sha256": "d5ced1089d0a97ebb7ee06d7d0b1f10531fa3b6d150c7ef582ecf78c6ecf6937", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2025-12-17%20MCRSA%202025%20Timber%20Bridge%20Repair%20Project%20-%20Advertisement%20for%20Bids.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 26 for Word", "fetched_at": "2026-11-08", "id": "src-d62b1d40b430", "kind": "bid", "pages": 5, "sha256": "d62b1d40b430f32c6dfe11cbd1be36316ce4a31fc37be68d42a562bb563f3c7d", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/REBID%20-%20Hwy%20Dept%20Salt%20FY27.pdf" }, { "content_type": "application/pdf", "creator": "Canon iR-ADV C5840 PDF", "fetched_at": "2026-11-08", "id": "src-d6911f4bd008", "kind": "award_letter", "pages": 1, "sha256": "d6911f4bd00827326c3b2fa1db447dfb23b22a76a797346f061828dcd5a260ec", "text_layer": "none", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20-%20Walker%20Building%20Group.pdf" }, { "content_type": "application/pdf", "creator": "Microsoft: Print To PDF", "fetched_at": "2026-11-08", "id": "src-d6e04cc8e540", "kind": "bid_tab", "pages": 1, "sha256": "d6e04cc8e54073c8f9869e8f170cc107de26885b054500e3518ac3ba061a5592", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2025-10-08%202174%20Rossview%20Road%20Demo%20Bid%20Tab.pdf" }, { "content_type": "application/pdf", "creator": "Adobe Acrobat (32-bit) 25.1.20756", "fetched_at": "2026-11-08", "id": "src-d8dbbb7b586f", "kind": "bid", "pages": 1, "sha256": "d8dbbb7b586fd31e4632de53a6a4516bbbd54450cd30f8f293ce0dea4e0619e4", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2025-11-03%20Advertisement%20for%20Bids%20Montgomery%20County%20EMS%20Station%2028.pdf" }, { "content_type": "application/pdf", "creator": "Canon iR-ADV C5840 PDF", "fetched_at": "2026-11-08", "id": "src-d99687f884b0", "kind": "award_letter", "pages": 1, "sha256": "d99687f884b02693be9000c908177e769b4de6267265114fb0faea8736550060", "text_layer": "none", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20-%20Pavement%20Technology%2C%20Inc_.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 26 for Word", "fetched_at": "2026-11-08", "id": "src-db667818eeb7", "kind": "award_letter", "pages": 1, "sha256": "db667818eeb7b8c0d1e96972f69bc987818e7f71330bc7f933e20f5e1ece0c9e", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20FY27-Fortiline%20Waterworks.pdf" }, { "content_type": "application/pdf", "creator": "Canon iR-ADV C5840 PDF", "fetched_at": "2026-11-08", "id": "src-dbfbd2d1c3a7", "kind": "award_letter", "pages": 1, "sha256": "dbfbd2d1c3a7e883106f38e290b0bf8f4570ed0496d8ff99a19ece91ab9c7ee8", "text_layer": "none", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20-%20Reeves%20Young.pdf" }, { "content_type": "application/pdf", "creator": "Adobe Acrobat Pro (64-bit) 24.5.20399", "fetched_at": "2026-11-08", "id": "src-dc5aebcd9066", "kind": "rfp", "pages": 15, "sha256": "dc5aebcd9066522a37e9d77af29ce733684ca819998d5299ba84f77e9fafbb79", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/RFP%20-%20Library%20RFID%20Security%20Gates%20North%20Branch.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 26 for Word", "fetched_at": "2026-11-08", "id": "src-dd0328b6bb86", "kind": "other", "pages": 3, "sha256": "dd0328b6bb8683c2fff5eb8245d2dcdee6503bfc8a7bbb794fb86f7a36ef54ae", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Addendum%20%231%20-%20EMS%20Uniforms.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 24 for Word", "fetched_at": "2026-11-08", "id": "src-dd31dca81472", "kind": "notice", "pages": 1, "sha256": "dd31dca814720d964ccc7feb7c77980722d4e970182c5dd6a8120a81cc9036e9", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Montgomery%20County%20Veterans%20Plaza%20HVAC%20Replacement-Letter%20of%20Intent%20to%20Award.pdf" }, { "content_type": "application/pdf", "creator": "Adobe Acrobat (64-bit) 26.1.21789", "fetched_at": "2026-11-08", "id": "src-de5cff3cebd1", "kind": "other", "pages": 5, "sha256": "de5cff3cebd1e786aed45335a6963599a9d7a3f9ac67be6bcdedceaeedc6b422", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2025-08-25%20Courts%20Center%20Generator%20Replacement%20-%20Addendum%20%2301.pdf" }, { "content_type": "application/pdf", "creator": "Adobe Acrobat (64-bit) 25.1.20756", "fetched_at": "2026-11-08", "id": "src-dea0dc2c2d08", "kind": "bid", "pages": 11, "sha256": "dea0dc2c2d0802ea0242de056266f90291fb2738a58f3f64dafa99a054c910c7", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/BID%20-%20Hwy%20Dept%20Guardrail.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 26 for Word", "fetched_at": "2026-11-08", "id": "src-deb452c12222", "kind": "bid", "pages": 12, "sha256": "deb452c12222899d15048ea344b9cf7c6794c357071cbc45b50d3d82de234e49", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Invitation.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 26 for Word", "fetched_at": "2026-11-08", "id": "src-df5f8647da26", "kind": "award_letter", "pages": 1, "sha256": "df5f8647da2615c2c8865d244d400e682e6cdff5bd4f5620492b60e03bf64960", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter-Pavement%20Restorations-Concrete%20%20FY27.pdf" }, { "content_type": "application/pdf", "creator": "Canon iR-ADV C5840 PDF", "fetched_at": "2026-11-08", "id": "src-e05072f4cda9", "kind": "award_letter", "pages": 1, "sha256": "e05072f4cda90fd862efb9521423bd9ba6a4b317f34d282a195f2e0d604b5549", "text_layer": "none", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20-%20NAFECO.pdf" }, { "content_type": "application/pdf", "creator": "Microsoft® Word for Microsoft 365", "fetched_at": "2026-11-08", "id": "src-e082aa39dfee", "kind": "other", "pages": 7, "sha256": "e082aa39dfee8ec122abd412faa089ee87a4edfb37975ef3bad7e16a8e969295", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2026-08-11%20-%20Veterans%20Plaza%20HVAC%20-%20Addendum%20%20%2301.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 24 for Word", "fetched_at": "2026-11-08", "id": "src-e18a95398daf", "kind": "bid_tab", "pages": 1, "sha256": "e18a95398daf15460f6b08ab52aa4069ad593a2862582559fe50017d5c77810f", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Asphalt%20Rejuvenation%20Project%20HWY.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 25 for Word", "fetched_at": "2026-11-08", "id": "src-e22138734fdb", "kind": "bid_tab", "pages": 1, "sha256": "e22138734fdb76fec7f98c13a1b363cd1923579961d18bac2706e62625952150", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20Sheet%20-Rossview-Rollow.pdf" }, { "content_type": "application/pdf", "creator": "Bluebeam Stapler 21.5.0.8071", "fetched_at": "2026-11-08", "id": "src-e4ac16d664af", "kind": "bid", "pages": 1, "sha256": "e4ac16d664af4236fd281fc7a314fa2f14fdd7ae6571ae9ada42d780af207198", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Montgomery%20Co%20Bridge%20Replacement_Bid%20Advertisement.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 26 for Word", "fetched_at": "2026-11-08", "id": "src-e5683a0937da", "kind": "other", "pages": 1, "sha256": "e5683a0937da4f159fc550d581369efd9124e6c78deb910318cbf3b46fd35d1e", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Addendum%20%231%20dated%20May%2026%2C%202026%20-%20Coarse%20Aggregate.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 26 for Word", "fetched_at": "2026-11-08", "id": "src-e5b5fa4f8e2a", "kind": "bid_tab", "pages": 1, "sha256": "e5b5fa4f8e2af9de7827530559b3db14f5b904a276f6242ed8551942f9ecc83e", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Asphalt%20Oil%20FY27.pdf" }, { "content_type": "application/pdf", "creator": "Microsoft: Print To PDF", "fetched_at": "2026-11-08", "id": "src-e6ed3af11e0d", "kind": "notice", "pages": 2, "sha256": "e6ed3af11e0dfcadf7934010cec64f7fef2beb25cc792c2c610d2301c1c38074", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/NOA-signed.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 25 for Word", "fetched_at": "2026-11-08", "id": "src-e74e87aad77a", "kind": "bid_tab", "pages": 1, "sha256": "e74e87aad77af4042816f52bf4954178678e8d9c93a85a97139287c79ca2d01c", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Hot%20Mix%20FY26.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 26 for Word", "fetched_at": "2026-11-08", "id": "src-e7c5968c34ca", "kind": "award_letter", "pages": 1, "sha256": "e7c5968c34ca63cf323b01d7670b2187969caca31582d1c84934bc3745a1af23", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter-Creek%20Rock-Ricky%20Booth%20Excavation%20%26%20Trucking%20FY27.pdf" }, { "content_type": "application/pdf", "creator": "Canon iR-ADV C5840 PDF", "fetched_at": "2026-11-08", "id": "src-e86ea3f8d18d", "kind": "award_letter", "pages": 1, "sha256": "e86ea3f8d18da6604dc875b7cb35d8a03f89a701594252f157d9c08330d0a395", "text_layer": "none", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20-%20Creek%20Rock.pdf" }, { "content_type": "application/pdf", "creator": "KM_C258", "fetched_at": "2026-11-08", "id": "src-eb32dde0f50d", "kind": "notice", "pages": 1, "sha256": "eb32dde0f50d958a31af9f642e99062d8664d1e496142057074b6a1b68edead7", "text_layer": "none", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2025-10-30%20Jail%20Sewer%20Rehab%20Project%20-%20Notice%20of%20Intent%20to%20Award%20(signed).pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 25 for Word", "fetched_at": "2026-11-08", "id": "src-ebfcb1b79279", "kind": "bid_tab", "pages": 1, "sha256": "ebfcb1b79279c489dd86d9125fe45d273a215eb16251e9582b32bc75ab1030e3", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20SO%20Fire%20Panel%20Upgrade.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 25 for Word", "fetched_at": "2026-11-08", "id": "src-ec8e320cab8d", "kind": "notice", "pages": 1, "sha256": "ec8e320cab8d012aac29efdd8b6bca9006154d8d2e51ced516d9cefa20b9840e", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2025-04-04%20Courts%20Complex%20Roof%20Replacement%20-%20Notice%20of%20Intent%20to%20Award%20(signed).pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 26 for Word", "fetched_at": "2026-11-08", "id": "src-ecf842dd303a", "kind": "rfp", "pages": 13, "sha256": "ecf842dd303a89e8eb08621bc1bcaed3c458b273f09b5b071a228bcbb164d9f1", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/RFP%20-%20Armed%20Security%20with%20forms.pdf" }, { "content_type": "application/pdf", "creator": "Adobe Acrobat (64-bit) 25.1.20531", "fetched_at": "2026-11-08", "id": "src-ed6ff7c6eb7f", "kind": "bid", "pages": 12, "sha256": "ed6ff7c6eb7f119b1b980e16a540f472bb8c0ebc16cac9dafadaf0bb38916fae", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20-%20Coarse%20Aggregate.pdf" }, { "content_type": "application/pdf", "creator": "Bluebeam Stapler 21.5.0.8071", "fetched_at": "2026-11-08", "id": "src-edc755e1dd96", "kind": "bid_tab", "pages": 3, "sha256": "edc755e1dd9631ea225f5ed17c8381b58f29c00e00eb5daa54a8758650a97005", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 25 for Word", "fetched_at": "2026-11-08", "id": "src-f019554d8331", "kind": "other", "pages": 3, "sha256": "f019554d83311babb41e1bd3d0df1e24f87eadeb1bff839cb123c6deea187fdb", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/RossviewRollow%20Addendum%201.pdf" }, { "content_type": "application/pdf", "creator": "Canon iR-ADV C5840 PDF", "fetched_at": "2026-11-08", "id": "src-f1b618387883", "kind": "award_letter", "pages": 1, "sha256": "f1b6183878835400597692ff0bc9fe94ef940e7abb00eed4e5157a024c8549b2", "text_layer": "none", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter%20Fairgrounds%20Geotech%20Eng%20Svcs%202025.pdf" }, { "content_type": "application/pdf", "creator": "iOS Version 26.3 (Build 23D127) Quartz PDFContext", "fetched_at": "2026-11-08", "id": "src-f2c883a600c8", "kind": "notice", "pages": 2, "sha256": "f2c883a600c8d19c996a093e86030a72c11810a9b0620f649ed6820447feaa15", "text_layer": "none", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2026-02-26%20Montomgery%20County%20Lone%20Oak%20Community%20Center%20-%20Notice%20of%20Intent%20to%20Award%20(Executed).pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 25 for Word", "fetched_at": "2026-11-08", "id": "src-f3511f0bf247", "kind": "bid", "pages": 2, "sha256": "f3511f0bf247d38d4ff706088777deb4d5c18e8f633fbd49d80aca2b181f1f1b", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2026-01-29%20Advertisement%20for%20Bids%20for%20the%20Montomgery%20County%20Lone%20Oak%20Community%20Center.pdf" }, { "content_type": "application/pdf", "creator": "Bluebeam Stapler 20.2.90.110", "fetched_at": "2026-11-08", "id": "src-f51a5cfb7d72", "kind": "other", "pages": 68, "sha256": "f51a5cfb7d720ff4d82fe22b4f48d51ea055c3b85cd31d2b0cc6d36781c9fcfc", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Montgomery%20County%20Roof%20Replacements_Addendum%20No_%202_3-18-25.pdf" }, { "content_type": "application/pdf", "creator": "Adobe Acrobat (64-bit) 26.1.21662", "fetched_at": "2026-11-08", "id": "src-f6538dd0321b", "kind": "budget_book", "pages": 119, "sha256": "f6538dd0321bbfec84927c0145f42df709dd604e4fe56ec374571fa56fbcab2c", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/account-budget/FY%202027%20Approved%20Budget.pdf" }, { "content_type": "application/pdf", "creator": "Canon iR-ADV C5840 PDF", "fetched_at": "2026-11-08", "id": "src-f6883d0f2998", "kind": "award_letter", "pages": 1, "sha256": "f6883d0f2998fc8a465d87ae2294bb000d80ec7cd8d23d97c8165d809edd4a6a", "text_layer": "none", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Partial%20Award%20Letter%201%20Hwy%20Rock-%20Yellow%20Creek%20Stone.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 24 for Word", "fetched_at": "2026-11-08", "id": "src-f7729a120f7b", "kind": "rfp", "pages": 57, "sha256": "f7729a120f7b1303769963b3a389071150066890d4f1455872875d0c8e8e0a63", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/RFP%20-%20DTF%20Sprinkler%20System.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 26 for Word", "fetched_at": "2026-11-08", "id": "src-f8c93a44eea3", "kind": "bid_tab", "pages": 1, "sha256": "f8c93a44eea3af30aaf05db36dcd2d09d82b014ca2551d35d36226136f5c2f84", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20FDR%20Ironhorse%20Way.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 26 for Word", "fetched_at": "2026-11-08", "id": "src-f9e3e4ab9764", "kind": "award_letter", "pages": 1, "sha256": "f9e3e4ab9764093037cd2e8783c6aab53ffaa9ded5a28068d62035c1e2ec4166", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Award%20Letter-Safety%20Gear%20FY27-Safe%20Industries.pdf" }, { "content_type": "application/pdf", "creator": "Adobe Acrobat (32-bit) 25.1.20937", "fetched_at": "2026-11-08", "id": "src-fb77f58b8f8f", "kind": "other", "pages": 10, "sha256": "fb77f58b8f8faae886a1698a1708ff038cd750d7a0067b80952626d42eb80e73", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/2025-12-01%20Montgomery%20County%20EMS%20Station%2028%20-%20Addendum%20No_%2003.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 11 for Word", "fetched_at": "2026-11-08", "id": "src-fcd8e57824f5", "kind": "bid", "pages": 1, "sha256": "fcd8e57824f52dc4c9d5920546ea08853cb651092c42c733a349b2f66435a128", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/20241205%20MCRSA%20ITB.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 11 for Word", "fetched_at": "2026-11-08", "id": "src-fd857a513807", "kind": "other", "pages": 1, "sha256": "fd857a513807bcf39ce820acd8a9463ea80b0904291426d258774a33e57f945b", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/11-201%20Addendum%20No_%201.pdf" }, { "content_type": "application/pdf", "creator": "Acrobat PDFMaker 25 for Word", "fetched_at": "2026-11-08", "id": "src-fe5806a30205", "kind": "bid_tab", "pages": 1, "sha256": "fe5806a30205f031c9f515af54a0a92e3f0ff10cbc1e0be1bfe4359b21170222", "text_layer": "text", "url": "https://montgomerytn.gov/storage/departments/purchasing/BID/Bid%20Tab%20-%20Concrete%20FY26.pdf" } ] }