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 is emphasized:

anchor

Program Performance Measures

Performance measures for this department are included below (where applicable), with multi-program measures displayed at the front of this section and program-specific measures shown with the relevant program. The FY25 estimates reflect funding based on the FY25 approved budget. The FY26 and FY27 figures are performance targets based on the FY26 recommended budget and funding for comparable service levels in FY27.

anchor

Initiatives

anchor

Innovations and Productivity Improvements

Program Descriptions

  Pre-Trial Services

There are four independent programs within Pre-Trial Services (PTS): Pre-Trial Assessment Unit, Pre-Trial Supervision Unit, Alternative Community Service Program (ACS), and Intervention Program for Substance Abusers (IPSA).The Pre-Trial Assessment Unit is housed at the Montgomery County Detention Center and is responsible for assessing those who have been newly arrested and...

Read More

  Detention Services

Under the supervision of the Warden, Detention Services is responsible for the operation of two detention facilities, the Montgomery County Detention Center (MCDC) located in Rockville, and the Montgomery County Correctional Facility (MCCF) located in Clarksburg. MCDC is responsible for the intake, reception, and diagnostic functions of...

Read More

  Pre-Release and Re-entry Services

The Pre-Release and Re-entry Services (PRRS) is a correctional program that provides community-based residential and non-residential alternatives to secure confinement for sentenced adult offenders in which they engage in work, treatment, education, family involvement, and other services as they transition back into the community. The program primarily serves inmates who...

Read More

  Medical and Behavioral Health Services

Medical and Behavioral Health Services provides medical and behavioral health care to all incarcerated inmates in compliance with recognized health care, legal, and correctional standards. The facilities are accredited by the Maryland Commission on Correctional Standards (MCCS) and the American Correctional Association (ACA)....

Read More

  Administration and Support

Management Services and the Director's Office serve an advisory function to the Department of Correction and Rehabilitation (DOCR) and implement performance accountability programs and general management practices. The program is comprised of the Director's Office; Accreditations and Professional Standards; Human Resources; Training; Procurement; Employee Health, Welfare and Safety;...

Read More
Budget Snapshot
88.1%11.9%0102030405060708090Personnel CostsOperating Expenses
76.0%24.0%020253035404550556065Salaries & WagesBenefits
Budget Trends
$0.5M$94.9M$0M$0.7M$83.5M$0M$0.3M$82.4M$0M$0.2M$72.7M$0MDetentionCenterNon-TaxGeneralFundGrant Fund$0M $28M $56M $84M $112M FY26 BudgetFY25 BudgetFY24 ActualFY23 Actual
anchor
Program Contacts

Contact Willie Morales of the Department of Correction and Rehabilitation at 240-773-9908 or Derrick Harrigan of the Office of Management and Budget at 240-777-2759 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$56,888,510$57,646,723$60,233,655$63,765,64310.6%
Employee Benefits$13,871,557$16,831,110$17,591,088$20,211,00420.1%
County General Fund Personnel Costs$70,760,067$74,477,833$77,824,743$83,976,64712.8%
Operating Expenses$11,430,075$9,042,567$10,976,453$10,890,90720.4%
Capital Outlay$167,185$0$0$00.0%
County General Fund Expenditures$82,357,327$83,520,400$88,801,196$94,867,55413.6%
PERSONNEL
Full-Time5365355355360.2%
Part-Time00000.0%
FTEs545.57544.07544.07543.07-0.2%
REVENUES
Care of Federal/State Prisoners$309,299$667,580$179,280$269,370-59.6%
Home Confinement Fees$0$30,000$30,000$30,0000.0%
Other Charges/Fees$7,611$22,590$10,000$10,000-55.7%
Illegal Alien Inmate Reimbursement$1,562,278$0$0$00.0%
Other Intergovernmental$100,663$60,000$60,000$60,0000.0%
Miscellaneous Revenues$4,459$0$0$00.0%
Other Licenses and Permits$392$0$0$00.0%
County General Fund Revenues$1,984,702$780,170$279,280$369,370-52.7%
 
DETENTION CENTER NON-TAX
EXPENDITURES
Salaries and Wages$0$0$0$00.0%
Employee Benefits$0$0$0$00.0%
Detention Center Non-Tax Personnel Costs$0$0$0$00.0%
Operating Expenses$286,094$683,000$587,088$543,000-20.5%
Detention Center Non-Tax Expenditures$286,094$683,000$587,088$543,000-20.5%
PERSONNEL
Full-Time00000.0%
Part-Time00000.0%
FTEs00000.0%
REVENUES
Canteen Profits$454,938$245,065$245,065$245,0650.0%
Investment Income$64,266$36,450$58,310$49,10034.7%
Detention Center Non-Tax Revenues$519,204$281,515$303,375$294,1654.5%
 
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%
Grant Fund - MCG Expenditures$0$0$0$00.0%
PERSONNEL
Full-Time00000.0%
Part-Time00000.0%
FTEs00000.0%
Grant Fund - MCG Revenues$0$0$0$00.0%
 
DEPARTMENT TOTALS
Total Expenditures$82,643,421$84,203,400$89,388,284$95,410,55413.3%
Total Full-Time Positions5365355355360.2%
Total Part-Time Positions00000.0%
Total FTEs545.57544.07544.07543.07-0.2%
Total Revenues$2,503,906$1,061,685$582,655$663,535-37.5%
FY26 Recommended Changes
TitleExpendituresFTEs
COUNTY GENERAL FUND
FY25 ORIGINAL APPROPRIATION$83,520,400544.07
Changes (with service impacts)
Add: Front Lobby Security Scanner to Eliminate Contraband Entering the Facility [Detention Services]$142,5000.00
Add: Visiting Phones to Comply with State's Attorney's Office and Police Recommendations for Evidence Review [Detention Services]$50,0000.00
Add: Kitchen Tools Shadow Board to Organize and Store Sharps in a Designated Location [Detention Services]$30,0000.00
Other Adjustments (with no service impacts)
Increase Cost: Overtime Adjustment [Administration and Support]$6,417,8570.00
Increase Cost: FY26 Compensation Adjustment$3,020,9540.00
Restore: One-time FY25 Lapse Adjustment [Detention Services]$2,773,2940.00
Increase Cost: Annualization of FY25 Compensation Increases$1,368,0050.00
Increase Cost: Retirement Adjustment$1,340,3140.00
Increase Cost: Adjust Funding for Food Services to Reflect Inflationary Increases and Structural Deficit [Detention Services]$680,0000.00
Increase Cost: Adjust Funding for Pharmacy Services to Reflect Inflationary Increases and Structural Deficit [Detention Services]$680,0000.00
Increase Cost: Printing and Mail Adjustment$106,3180.00
Increase Cost: Motor Pool Adjustment$86,4000.00
Increase Cost: Pre-Trial Assessment Tool - Release Conditions and Pretrial Supervision Success Rates [Administration and Support]$40,0000.00
Increase Cost: Three Percent Inflationary Adjustment to Non-Profit Service Provider Contracts [Detention Services]$33,1220.00
Shift: Charge Back from Department of Correction and Rehabilitation to Health and Human Services Grant Fund [Detention Services]$0-1.00
Decrease Cost: Annualization of FY25 Personnel Costs($346,706)0.00
Decrease Cost: Elimination of One-Time Items Approved in FY25($1,859,458)0.00
Decrease Cost: FY26 Lapse Adjustment [Administration and Support]($3,215,446)0.00
FY26 RECOMMENDED$94,867,554543.07
 
DETENTION CENTER NON-TAX
FY25 ORIGINAL APPROPRIATION$683,0000.00
Other Adjustments (with no service impacts)
Decrease Cost: Elimination of One-Time Items Approved in FY25($140,000)0.00
FY26 RECOMMENDED$543,0000.00
Program Summary
Program NameFY25 APPR
Expenditures
FY25 APPR
FTEs
FY26 REC
Expenditures
FY26 REC
FTEs
Administration and Support$5,460,13031$5,544,05529
Detention Services$57,677,669384.2$66,506,548387.2
Medical and Behavioral Health Services$8,941,42940.69$10,660,06040.69
Pre-Release and Re-entry Services$6,599,78451.18$6,606,76050.18
Pre-Trial Services$5,524,38837$6,093,13136
Total$84,203,400544.07$95,410,554543.07
Charges to Other Departments
Charged DepartmentCharged FundFY25
Total$
FY25
FTES
FY26
Total$
FY26
FTES
COUNTY GENERAL FUND
Health and Human ServicesGrant Fund$00$126,4751
Funding Parameter Items ($000s)
TitleFY26FY27FY28FY29FY30FY31
COUNTY GENERAL FUND
EXPENDITURES
FY26 Recommended$94,868$94,868$94,868$94,868$94,868$94,868
No inflation or compensation change is included in outyear projections.
Elimination of One-Time Items Recommended in FY26$0($743)($743)($743)($743)($743)
Items recommended for one-time funding in FY26, including security scanner, shadow board, pre-trial assessment tool, and mandatory in-service training, will be eliminated from the base in the outyears.
Labor Contracts$0$492$492$492$492$492
These figures represent the estimated annualized cost of general wage adjustments, service increments, and other negotiated items.
Subtotal Expenditures$94,868$94,617$94,617$94,617$94,617$94,617
 
DETENTION CENTER NON-TAX
EXPENDITURES
FY26 Recommended$543$543$543$543$543$543
No inflation or compensation change is included in outyear projections.
Subtotal Expenditures$543$543$543$543$543$543