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

  Media - Montgomery College

Montgomery College Television creates videos for Montgomery College educational cable channels, website, and social media. Funds are used for staff, equipment, operating expenses, and training student interns using hands on, real-life production techniques and facilities. Videos educate, inform, and support student success (e.g., closing the achievement gap, dual enrollment, retention,...

Read More

  Media - Montgomery County Public Schools

Montgomery County Public Schools Television (MCPS-TV) is a full-service television and multimedia facility that produces TV programs for students, staff, parents, and the general community produced in multiple languages to reach the district's growing multicultural community. MCPS-TV regular programming includes live Board of Education meetings, live webstreaming events from schools,...

Read More

  Montgomery Community Media

Montgomery County supports community media and digital equity training through a contract with Montgomery Community Television, doing business as Montgomery Community Media (MCM). MCM operates two community media cable television channels, provides media technology training to County residents and community organizations, and produces independent, diverse, and informative cable programming for...

Read More

  Municipal Support

Cable operator franchise fees and PEG support obligations to participating municipalities within Montgomery County are paid by cable operators to the County for administrative efficiency and auditing effectiveness and then redistributed by the County to the City of Rockville, the City of Takoma Park, and the Montgomery County Chapter of...

Read More

  Connect Montgomery Alliance

The Montgomery County Public, Education, and Government (PEG) Governance Board facilitates collaboration among the local PEG stations to promote meaningful and relevant PEG programming and media services to the Montgomery County community using current and emerging technologies. The PEG Governance Board (PGB) collaboratively works to expand community engagement, Spanish language...

Read More
Budget Snapshot
100.0%00123456Personnel CostsOperating Expenses
0Salaries & WagesBenefits
Budget Trends
$5.6M$0M$6.6M$0M$11.2M$11.3MCable TVGrant Fund$0M $3.3M $6.7M $10M $13.3M FY26 BudgetFY25 BudgetFY24 ActualFY23 Actual
anchor
Program Contacts

Contact Leny Bautista of the Department of Technology Services at 240-777-2865 or Seamus McNamara of the Office of Management and Budget at 240-777-2755 for more information regarding this department's operating budget.

Related Links
Budget Summary
TitleActual
FY24
Budget
FY25
Estimate
FY25
Recommended
FY26
%Chg
Bud/Rec
CABLE TELEVISION
EXPENDITURES
Salaries and Wages$2,531,544$0$0$00.0%
Employee Benefits$656,908$0$0$00.0%
Cable Television Personnel Costs$3,188,452$0$0$00.0%
Operating Expenses$9,834,687$6,556,970$6,556,970$5,645,170-13.9%
Cable Television Expenditures$13,023,139$6,556,970$6,556,970$5,645,170-13.9%
PERSONNEL
Full-Time140000.0%
Part-Time00000.0%
FTEs24.340000.0%
REVENUES
Franchise Fees$12,574,218$11,586,334$11,593,257$10,816,490-6.6%
PEG Capital Revenue$4,736,033$4,350,302$4,450,103$4,272,790-1.8%
PEG Operating Revenue$2,866,285$2,676,134$2,505,851$2,217,104-17.2%
Tower Application Fees$60,500$250,000$89,032$89,032-64.4%
Miscellaneous Revenues$0$1,000,000$1,000,000$0-100.0%
Investment Income$73,979$117,960$117,960$92,860-21.3%
Cable Television Revenues$20,311,015$19,980,730$19,756,203$17,488,276-12.5%
 
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$13,023,139$6,556,970$6,556,970$5,645,170-13.9%
Total Full-Time Positions140000.0%
Total Part-Time Positions00000.0%
Total FTEs24.340000.0%
Total Revenues$20,311,015$19,980,730$19,756,203$17,488,276-12.5%
FY26 Recommended Changes
TitleExpendituresFTEs
CABLE TELEVISION
FY25 ORIGINAL APPROPRIATION$6,556,9700.00
Changes (with service impacts)
Reduce: Montgomery Community Media Adjustment Due to a Decline in Revenue [Montgomery Community Media]($376,662)0.00
Reduce: Municipal Transfer Adjustment Due to a Decline in Revenue [Municipal Support]($686,168)0.00
Other Adjustments (with no service impacts)
Re-align: Connect Montgomery Alliance Adjustment [Connect Montgomery Alliance]$151,0300.00
FY26 RECOMMENDED$5,645,1700.00
Program Summary
Program NameFY25 APPR
Expenditures
FY25 APPR
FTEs
FY26 REC
Expenditures
FY26 REC
FTEs
Connect Montgomery Alliance$667,3490$818,3790
Media - Montgomery College$00$00
Media - Montgomery County Public Schools$00$00
Montgomery Community Media$2,857,0840$2,480,4220
Municipal Support$3,032,5370$2,346,3690
Total$6,556,9700.00$5,645,1700.00
Funding Parameter Items ($000s)
TitleFY26FY27FY28FY29FY30FY31
CABLE TELEVISION
EXPENDITURES
FY26 Recommended$5,645$5,645$5,645$5,645$5,645$5,645
No inflation or compensation change is included in outyear projections.
Subtotal Expenditures$5,645$5,645$5,645$5,645$5,645$5,645
Additional Documentation

image