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

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

  Transportation Services General Administration

Transportation Services General Administration provides overall leadership for the department and its five divisions, including policy development, planning, accountability, service integration, customer service, and the formation of partnerships. It also handles administration of the day-to-day operations of the department, including direct service delivery, budget and fiscal management oversight (capital and...

Read More

  Parking Outside the Parking Districts

This program administers, operates, and maintains the parking program outside the Parking Districts. Included in this program are residential permit parking and peak hour traffic enforcement. The residential permit parking program is responsible for the sale of parking permits and parking enforcement in these areas. Participation in the program is...

Read More

  Transportation Policy, Planning, and Project Development

This program formulates transportation and related environmental policy and provides leadership in developing a Capital Improvements Program that achieves policy goals. In addition, this program provides coordination with regional entities to ensure compliance with environmental requirements and reviews developer plans to ensure that transportation infrastructure constructed by the private sector...

Read More

  Community/Transportation Safety

This program provides engineering studies and investigations that evaluate pedestrian and traffic operations and safety deficiencies. The studies and investigations identify the need for alternative pedestrian crossing signalization or beaconing; parking conflicts; streetlighting conditions, upgrades, and maintenance; additional traffic signing and pavement marking; and sight distance deficiencies on neighborhood streets,...

Read More

  Transportation Infrastructure Construction & Maintenance

This program provides an effective and efficient transportation system, ensuring the safe and convenient movement of persons, bicycles, and vehicles throughout Montgomery County. The primary focus of this program is to proactively identify and address infrastructure within the County right-of-way that is in need of maintenance and to utilize industry...

Read More

  Non-Roadway Right of Way Maintenance

Elements supported under this program provide positive value to the quality of life for residents and visitors through green infrastructure maintenance activities located in the County right-of-way.Through scheduled maintenance and emergency response to hazardous conditions, efforts to ensure the safety of all pedestrians, bicyclists and motorists traveling within the County...

Read More

  Transportation Management, Operations and Emergency/Storm Response

This program supports the department's mission to provide an effective and efficient transportation system to ensure the safe and convenient movement of persons, bicycles, and vehicles throughout the County through daily traffic management operations, as well as its response to emergency events such as winter snow storms, severe wind/rain storms,...

Read More
Budget Snapshot
49.3%50.7%033.30000000000000433.40000000000000633.5000000000000133.6000000000000133.733.80000000000000433.90000000000000634.0000000000000134.1000000000000134.2Personnel CostsOperating Expenses
76.0%24.0%08101214161820222426Salaries & WagesBenefits
Budget Trends
$59.9M$0M$7.6M$56M$0.2M$7.5M$67.2M$2.8M$6.2M$52.9M$0.5M$6.3MGeneralFundGrant FundLeafVacuuming$0M $19.8M $39.6M $59.5M $79.3M FY26 BudgetFY25 BudgetFY24 ActualFY23 Actual
anchor
Program Contacts

Contact Brady Goldsmith of the Department of Transportation at 240-777-2793 or Gregory Bruno of the Office of Management and Budget at 240-777-2773 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$20,765,228$21,632,368$21,138,137$22,457,5363.8%
Employee Benefits$5,385,066$6,303,456$6,357,287$7,108,86512.8%
County General Fund Personnel Costs$26,150,294$27,935,824$27,495,424$29,566,4015.8%
Operating Expenses$42,965,309$28,033,124$28,060,040$30,295,1968.1%
County General Fund Expenditures$69,115,603$55,968,948$55,555,464$59,861,5977.0%
PERSONNEL
Full-Time461456456453-0.7%
Part-Time4443-25.0%
FTEs252.75239.81239.81239.970.1%
REVENUES
State Grants$0$650,000$650,000$650,0000.0%
Street Tree Planting$154,950$75,000$75,000$75,0000.0%
Residential Parking Permits$117,587$115,000$115,000$115,0000.0%
Motor Pool Charges/Fees$8,969$0$0$00.0%
Parking Fees$155,808$120,000$120,000$120,0000.0%
Subdivision Plan Review$266,601$225,000$225,000$225,0000.0%
Other Fines/Forfeitures$9,295$0$0$00.0%
Parking Fines$1,132,499$1,200,000$1,200,000$1,200,0000.0%
State Aid: Highway User$10,416,338$12,725,353$12,725,353$14,189,00011.5%
Traffic Signals Maintenance$1,019,000$994,000$994,000$994,0000.0%
Miscellaneous Revenues$323,282$0$0$00.0%
Other Charges/Fees$0$435,000$175,000$275,000-36.8%
Bus Advertising$42,500$0$0$00.0%
County General Fund Revenues$13,646,829$16,539,353$16,279,353$17,843,0007.9%
 
LEAF VACUUMING
EXPENDITURES
Salaries and Wages$2,112,959$2,812,019$2,471,201$2,807,684-0.2%
Employee Benefits$521,127$804,052$690,942$883,1109.8%
Leaf Vacuuming Personnel Costs$2,634,086$3,616,071$3,162,143$3,690,7942.1%
Operating Expenses$3,599,216$3,847,950$3,579,749$3,864,4350.4%
Leaf Vacuuming Expenditures$6,233,302$7,464,021$6,741,892$7,555,2291.2%
PERSONNEL
Full-Time00000.0%
Part-Time00000.0%
FTEs31.0328.6328.6328.47-0.6%
REVENUES
Leaf Vaccuum Collection Fees$9,100,737$9,131,619$9,131,619$9,131,6190.0%
Other Charges/Fees$15,495$0$0$00.0%
Investment Income$255,341$151,390$231,690$195,11028.9%
Miscellaneous Revenues$0$0$3,335$00.0%
Leaf Vacuuming Revenues$9,371,573$9,283,009$9,366,644$9,326,7290.5%
 
GRANT FUND - MCG
EXPENDITURES
Salaries and Wages$194,585$0$0$00.0%
Employee Benefits$63,537$0$0$00.0%
Grant Fund - MCG Personnel Costs$258,122$0$0$00.0%
Operating Expenses$3,620,844$214,507$214,507$0-100.0%
Grant Fund - MCG Expenditures$3,878,966$214,507$214,507$0-100.0%
PERSONNEL
Full-Time00000.0%
Part-Time00000.0%
FTEs00000.0%
REVENUES
Federal Grants$6,817,203$0$0$00.0%
State Grants$940,436$0$0$00.0%
Miscellaneous Revenues($72,966)$214,507$214,507$0-100.0%
Other Intergovernmental$82,552$0$0$00.0%
Grant Fund - MCG Revenues$7,767,225$214,507$214,507$0-100.0%
 
DEPARTMENT TOTALS
Total Expenditures$79,227,871$63,647,476$62,511,863$67,416,8265.9%
Total Full-Time Positions461456456453-0.7%
Total Part-Time Positions4443-25.0%
Total FTEs283.78268.44268.44268.440.0%
Total Revenues$30,785,627$26,036,869$25,860,504$27,169,7294.4%
FY26 Recommended Changes
TitleExpendituresFTEs
COUNTY GENERAL FUND
FY25 ORIGINAL APPROPRIATION$55,968,948239.81
Changes (with service impacts)
Enhance: New Subdivision Roads Maintenance [Transportation Infrastructure Construction & Maintenance]$61,5810.00
Enhance: Inspection of Short Span Bridges [Transportation Policy, Planning, and Project Development]$50,0000.00
Enhance: Operating Budget Impact - Various Projects [Transportation Management, Operations and Emergency/Storm Response]$45,0000.00
Add: Operating Budget Impact - Various Projects [Transportation Infrastructure Construction & Maintenance]$36,0000.00
Add: U.S. 29 Streetlighting (P502407) [Community/Transportation Safety]$9,0000.00
Enhance: Operating Budget Impact - Various Projects [Community/Transportation Safety]$7,0000.00
Other Adjustments (with no service impacts)
Increase Cost: FY26 Compensation Adjustment$1,509,5750.00
Increase Cost: Motor Pool Adjustment$1,209,0790.00
Replace: End of Net Gross Charges to Cable Fund [Transportation Services General Administration]$711,2730.00
Increase Cost: Annualization of FY25 Compensation Increases$649,8540.00
Restore: Overtime Adjustment [Transportation Services General Administration]$250,0000.00
Increase Cost: Highway Maintenance Contract Escalation [Transportation Infrastructure Construction & Maintenance]$210,0000.00
Restore: One-Time Lapse [Transportation Services General Administration]$156,2530.00
Increase Cost: Parking Outside the Parking Districts Contract Escalation [Parking Outside the Parking Districts]$151,0150.00
Increase Cost: Traffic Maintenance Contract Escalation [Community/Transportation Safety]$143,8930.00
Increase Cost: Retirement Adjustment$96,8020.00
Increase Cost: Printing and Mail Adjustment$28,2310.00
Technical Adj: Workforce Reconciliation - Adjustment [Transportation Services General Administration]$00.16
Decrease Cost: Annualization of FY25 Personnel Costs($18,549)0.00
Re-align: Pedestrian Signal Timing Maintenance [Transportation Management, Operations and Emergency/Storm Response]($100,000)0.00
Decrease Cost: Elimination of One-Time Items Approved in FY25($250,000)0.00
Re-align: School Bus Stop Studies [Community/Transportation Safety]($300,000)0.00
Decrease Cost: Environmental Protection Storm Drains Chargeback [Transportation Infrastructure Construction & Maintenance]($763,358)0.00
FY26 RECOMMENDED$59,861,597239.97
 
LEAF VACUUMING
FY25 ORIGINAL APPROPRIATION$7,464,02128.63
Other Adjustments (with no service impacts)
Increase Cost: FY26 Compensation Adjustment$135,4890.00
Increase Cost: Annualization of FY25 Compensation Increases$57,3960.00
Increase Cost: Motor Pool Adjustment$16,4850.00
Increase Cost: Retirement Adjustment$8,4350.00
Technical Adj: Workforce Reconciliation - Adjustment$0-0.16
Decrease Cost: Annualization of FY25 Personnel Costs($126,597)0.00
FY26 RECOMMENDED$7,555,22928.47
 
GRANT FUND - MCG
FY25 ORIGINAL APPROPRIATION$214,5070.00
Federal/State Programs
Eliminate: Chesapeake Bay Trust Tree Planting Grant($214,507)0.00
FY26 RECOMMENDED$00.00
Program Summary
Program NameFY25 APPR
Expenditures
FY25 APPR
FTEs
FY26 REC
Expenditures
FY26 REC
FTEs
Community/Transportation Safety$6,280,04522.9$6,326,48722.9
Non-Roadway Right of Way Maintenance$17,112,27264.85$17,635,35164.26
Parking Outside the Parking Districts$971,6081.6$1,151,5971.6
Transportation Infrastructure Construction & Maintenance$20,412,61093.03$21,244,95292.72
Transportation Management, Operations and Emergency/Storm Response$8,583,98741.18$9,018,96741.08
Transportation Policy, Planning, and Project Development$3,772,42012.69$3,931,18511.69
Transportation Services General Administration$6,514,53432.19$8,108,28734.19
Total$63,647,476268.44$67,416,826268.44
Charges to Other Departments
Charged DepartmentCharged FundFY25
Total$
FY25
FTES
FY26
Total$
FY26
FTES
COUNTY GENERAL FUND
CIPCapital Fund$18,949,320156.43$20,627,749155.93
Environmental ProtectionWater Quality Protection$4,441,32832.97$5,204,68632.97
Transit ServicesMass Transit$208,0581$219,9561
Technology and Enterprise Business SolutionsGeneral Fund$657,9850$00
Recycling and Resource ManagementSolid Waste Disposal$336,8942.9$378,3352.9
Urban DistrictsBethesda Urban District$35,0000$35,0000
Urban DistrictsSilver Spring Urban District$35,0000$35,0000
Urban DistrictsWheaton Urban District$25,0000$25,0000
Total$24,688,585193.30$26,525,726192.80
Funding Parameter Items ($000s)
TitleFY26FY27FY28FY29FY30FY31
COUNTY GENERAL FUND
EXPENDITURES
FY26 Recommended$59,862$59,862$59,862$59,862$59,862$59,862
No inflation or compensation change is included in outyear projections.
New Subdivision Roads Maintenance$0$67$72$77$82$87
Pedestrian Signal Timing Maintenance$0($100)($100)($100)($100)($100)
Short Span Bridge Inspection$0$75$75$75$75$75
Labor Contracts$0$187$187$187$187$187
These figures represent the estimated annualized cost of general wage adjustments, service increments, and other negotiated items.
Subtotal Expenditures$59,862$60,091$60,096$60,101$60,106$60,111
 
LEAF VACUUMING
EXPENDITURES
FY26 Recommended$7,555$7,555$7,555$7,555$7,555$7,555
No inflation or compensation change is included in outyear projections.
Labor Contracts$0$19$19$19$19$19
These figures represent the estimated annualized cost of general wage adjustments, service increments, and other negotiated items.
Subtotal Expenditures$7,555$7,574$7,574$7,574$7,574$7,574
Additional Documentation

image