up
Budget Year / Version:
FY 26
RECOMMENDED
anchor
anchor

Mission Statement

anchor

Budget Overview

County Priority Outcomes

While this program area supports all eight of the County Result Areas, the following are emphasized:

anchor

Initiatives

anchor

Innovations and Productivity Improvements

Program Descriptions

  County Executive - Policy Planning and Development

The County Executive oversees the enforcement of the laws of Montgomery County and provides executive direction to all departments and offices of the County government. The County Executive develops policies; proposes services, programs, budgets, and legislation to the County Council; adopts Executive Orders and Regulations; and appoints citizens to...

Read More

  CAO - Supervision & Management of Executive Branch Departments

The Chief Administrative Officer (CAO) oversees the operations and services of all departments and offices of the Executive Branch. The CAO also advises the County Executive on all administrative and government operations/service-related matters and coordinates final review and decision-making on policies, programs, service delivery, budgets, legislation, regulations, and related matters....

Read More

  Internal Audit

The Internal Audit program provides independent strategic risk-based auditing services. The core functions of this program are to: improve internal controls and provide reasonable assurance of reliable financial reporting; ensure effective and efficient operations; meet legal and regulatory compliance requirements; conduct fraud investigations and inform deterrence; and safeguard County assets....

Read More

  Administration

The Administration Program provides budget development and analysis, fiscal and inventory control, personnel and payroll management, training and supervision, procurement, and contract administration....

Read More

  Business Center Team

The Business Center Team program serves as a visible point of entry for the business community by coordinating the delivery of County services and projects related to business development. The Business Center Team guides business clients in identifying where to go for assistance and ensures results-driven relationships and projects with...

Read More

  Innovation

The Innovation Team Program supports colleagues across the Montgomery County government to more deeply understand challenges and redesign how government serves people. The Accelerator course guides employees through a structured problem-solving approach to make tangible improvements to their processes and systems. The Civic Design Team facilitates progress on cross-departmental challenges,...

Read More
Budget Snapshot
83.8%16.2%011.522.533.544.555.566.57Personnel CostsOperating Expenses
79.1%20.9%01.522.533.544.555.5Salaries & WagesBenefits
Budget Trends
$7.9M$0M$7M$0M$6.2M$0.3M$5.4MGeneralFundGrant Fund$0M $2.3M $4.6M $6.9M $9.2M FY26 BudgetFY25 BudgetFY24 ActualFY23 Actual
anchor
Program Contacts

Contact Taleah Parker of the Office of the County Executive at 240-777-2516 or Julie Knight of the Office of Management and Budget at 240-777-2760 for more information regarding this department's operating budget.

Related Links
Budget Summary
TitleActual
FY24
Budget
FY25
Estimate
FY25
Recommended
FY26
%Chg
Bud/Rec
COUNTY GENERAL FUND
EXPENDITURES
Salaries and Wages$4,638,556$4,453,964$5,159,040$5,297,31018.9%
Employee Benefits$1,169,931$1,244,456$1,193,151$1,385,36211.3%
County General Fund Personnel Costs$5,808,487$5,698,420$6,352,191$6,682,67217.3%
Operating Expenses$771,051$1,261,690$661,690$1,266,1150.4%
County General Fund Expenditures$6,579,538$6,960,110$7,013,881$7,948,78714.2%
PERSONNEL
Full-Time444444452.3%
Part-Time6665-16.7%
FTEs36.3334.3334.3334.831.5%
County General Fund Revenues$0$0$0$00.0%
 
GRANT FUND - MCG
EXPENDITURES
Salaries and Wages$0$0$0$00.0%
Employee Benefits$0$0$0$00.0%
Grant Fund - MCG Personnel Costs$0$0$0$00.0%
Operating Expenses$7,102,572$0$0$00.0%
Grant Fund - MCG Expenditures$7,102,572$0$0$00.0%
PERSONNEL
Full-Time00000.0%
Part-Time00000.0%
FTEs00000.0%
REVENUES
Federal Grants$8,694$0$0$00.0%
State Grants$1,500,000$0$0$00.0%
Grant Fund - MCG Revenues$1,508,694$0$0$00.0%
 
DEPARTMENT TOTALS
Total Expenditures$13,682,110$6,960,110$7,013,881$7,948,78714.2%
Total Full-Time Positions444444452.3%
Total Part-Time Positions6665-16.7%
Total FTEs36.3334.3334.3334.831.5%
Total Revenues$1,508,694$0$0$00.0%
FY26 Recommended Changes
TitleExpendituresFTEs
COUNTY GENERAL FUND
FY25 ORIGINAL APPROPRIATION$6,960,11034.33
Changes (with service impacts)
Reduce: Operating Expense for Other Professional Services [Innovation]($20,000)0.00
Other Adjustments (with no service impacts)
Increase Cost: Annualization of FY25 Personnel Costs$666,3650.00
Increase Cost: FY26 Compensation Adjustment$190,0940.00
Increase Cost: Annualization of FY25 Compensation Increases$117,2520.00
Shift: Contract Funding from Business Center Team Budget to Administration Budget [Administration]$80,4140.00
Increase Cost: SC&H Group Consulting Contract [Internal Audit]$47,6570.00
Increase Cost: Motor Pool Adjustment$20,9740.00
Shift: Funds from CAO Budget to CE Budget for Motorpool Expenses [County Executive - Policy Planning and Development]$16,9760.00
Shift: Funds from CAO Budget to CE Budget for Printing Expenses [County Executive - Policy Planning and Development]$14,4880.00
Increase Cost: Retirement Adjustment$10,5410.00
Increase Cost: Printing and Mail Adjustment$4,8270.00
Increase Cost: CoStar Contract [Administration]$3,4980.00
Increase Cost: Three Percent Inflationary Adjustment to Non-Profit Service Provider Contracts [Administration]$2,8490.00
Shift: Funding from Administration Budget to Internal Audit Budget [Internal Audit]$1,1600.00
Technical Adj: Office Services Coordinator Position from Part-Time to Full-Time [CAO - Supervision & Management of Executive Branch Departments]$00.50
Decrease Cost: Newspapers [Administration]($100)0.00
Decrease Cost: Professional Memberships [Administration]($150)0.00
Decrease Cost: Magazine/Periodical [Administration]($200)0.00
Decrease Cost: Office Supplies [Administration]($500)0.00
Decrease Cost: Computer Equipment [Administration]($680)0.00
Shift: Funding from Administration Budget to Internal Audit Budget [Administration]($1,160)0.00
Decrease Cost: Computer Equipment Repair [Administration]($3,750)0.00
Shift: Funds from CAO Budget to CE Budget for Printing Expenses [CAO - Supervision & Management of Executive Branch Departments]($14,488)0.00
Shift: Funds from CAO Budget to CE Budget for Motorpool Expenses [CAO - Supervision & Management of Executive Branch Departments]($16,976)0.00
Decrease Cost: Elimination of One-Time Items Approved in FY25($50,000)0.00
Shift: Contract Funding from Business Center Team Budget to Administration Budget [Business Center Team]($80,414)0.00
FY26 RECOMMENDED$7,948,78734.83
Program Summary
Program NameFY25 APPR
Expenditures
FY25 APPR
FTEs
FY26 REC
Expenditures
FY26 REC
FTEs
Administration$422,3081.05$542,8171.05
Business Center Team$661,7443$598,2573
CAO - Supervision & Management of Executive Branch Departments$3,355,67320.28$4,080,22020.78
County Executive - Policy Planning and Development$1,327,3186$1,483,4806
Innovation$583,6503$593,7163
Internal Audit$609,4171$650,2971
Total$6,960,11034.33$7,948,78734.83
Charges to Other Departments
Charged DepartmentCharged FundFY25
Total$
FY25
FTES
FY26
Total$
FY26
FTES
COUNTY GENERAL FUND
NDA - Incubator ProgramsGeneral Fund$431,9043$456,4083
NDA - Vision ZeroGeneral Fund$164,4141$178,2471
NDA - Police Accountability BoardGeneral Fund$307,8362$326,2432
NDA - Small Business Support ServicesGeneral Fund$595,4304$650,3204
Permitting ServicesPermitting Services$234,8571.03$261,9431.03
Transit ServicesMass Transit$124,2380.74$182,3120.74
NDA - Conference CenterGeneral Fund$151,2351$164,0921
Total$2,009,91412.77$2,219,56512.77
Funding Parameter Items ($000s)
TitleFY26FY27FY28FY29FY30FY31
COUNTY GENERAL FUND
EXPENDITURES
FY26 Recommended$7,949$7,949$7,949$7,949$7,949$7,949
No inflation or compensation change is included in outyear projections.
Labor Contracts$0$41$41$41$41$41
These figures represent the estimated annualized cost of general wage adjustments, service increments, and other negotiated items.
Subtotal Expenditures$7,949$7,990$7,990$7,990$7,990$7,990