up
Budget Year / Version:
anchor
anchor

Mission Statement

The mission of the Cable Television Communications Plan is to provide effective management of the Fund; the County's cable franchise agreement; quality PEG programming; broadband governance; planning, execution, and operation of FiberNet; the County's communications network; and effective management of the deployment of wireless facilities throughout Montgomery County. Additional funding for OBP is provided and described in the Department of Technology and Enterprise Business Solutions' (TEBS) budget.


anchor

Budget Overview

County Priority Outcomes

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

  • Thriving Youth and Families
  • A Growing Economy
  • A Greener County
  • Easier Commutes
  • Effective, Sustainable Government

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 FY26 estimates reflect funding based on the FY26 approved budget. The FY27 and FY28 figures are performance targets based on the FY27 approved budget and funding for comparable service levels in FY28.

Program Descriptions

  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 for participating municipalities in Montgomery County are paid by cable operators to the County to ensure administrative efficiency and effective auditing. The County then redistributes these funds to the City of Rockville, the City of Takoma Park, and the Montgomery County Chapter...

Read More

  Public, Education, and Government (PEG) Support Resources

The Montgomery County Public, Education, and Government (PEG) Support Resources cable access media operations produce, schedule, and promote high-quality programming, supported by coordinated social media and outreach efforts to broaden public access to accurate and timely information about Montgomery County. PEG operations collaborate to enhance community engagement, expand audience reach,...

Read More
Budget Trends
anchor
Program Contacts

Contact Leny Bautista of the Department of Technology Services at 240-777-2865 or Alicia Singh of the Office of Management and Budget at 240-777-2780 for more information regarding this department's operating budget.

Related Links
Budget Summary
TitleActual
FY25
Budget
FY26
Estimate
FY26
Approved
FY27
%Chg
Bud/App
CABLE TELEVISION
EXPENDITURES
Salaries and Wages0.000.00 0.00 0.000.0
Employee Benefits0.000.00 0.00 0.000.0
Cable Television Personnel Costs0.000.00 0.00 0.000.0
Operating Expenses6442517.005635170.00 5635170.00 5067615.00-10.1
Cable Television Expenditures6442517.005635170.00 5635170.00 5067615.00-10.1
PERSONNEL
Full-Time0.000.00 0.00 0.000.0
Part-Time0.000.00 0.00 0.000.0
FTEs0.000.00 0.00 0.000.0
REVENUES
Franchise Fees11467348.0010636116.00 10862834.00 9920093.00-6.7
PEG Capital Revenue4335901.004085626.00 4152308.00 3838999.00-6.0
PEG Operating Revenue2556323.002296044.00 2365392.00 2113057.00-8.0
Tower Application Fees108500.0089032.00 250000.00 250000.00180.8
Miscellaneous Revenues1000000.000.00 0.00 0.000.0
Investment Income275275.0092860.00 207990.00 164420.0077.1
Cable Television Revenues19743347.0017199678.00 17838524.00 16286569.00-5.3
 
GRANT FUND - MCG
EXPENDITURES
Salaries and Wages0.000.00 0.00 0.000.0
Employee Benefits0.000.00 0.00 0.000.0
Grant Fund - MCG Personnel Costs0.000.00 0.00 0.000.0
Grant Fund - MCG Expenditures0.000.00 0.00 0.000.0
PERSONNEL
Full-Time0.000.00 0.00 0.000.0
Part-Time0.000.00 0.00 0.000.0
FTEs0.000.00 0.00 0.000.0
Grant Fund - MCG Revenues0.000.00 0.00 0.000.0
 
DEPARTMENT TOTALS
Total Expenditures6442517.005635170.00 5635170.00 5067615.00-10.1
Total Full-Time Positions0.000.00 0.00 0.000.0
Total Part-Time Positions0.000.00 0.00 0.000.0
Total FTEs0.000.00 0.00 0.000.0
Total Revenues19743347.0017199678.00 17838524.00 16286569.00-5.3
FY27 Approved Changes
TitleExpendituresFTEs
CABLE TELEVISION
FY26 ORIGINAL APPROPRIATION56351700.00
Other Adjustments (with no service impacts)
Decrease Cost: Montgomery Connect Adjustment Due to a Decline in Revenue [Public, Education, and Government (PEG) Support Resources]-1807720.00
Re-align: Municipal Transfer Adjustment Due to a Decline in Revenue [Municipal Support]-1883490.00
Decrease Cost: Montgomery Community Media Adjustment Due to a Decline in Revenue [Montgomery Community Media]-1984340.00
FY27 APPROVED50676150.00
Program Summary
Program NameFY26 APPR
Expenditures
FY26 APPR
FTEs
FY27 APPR
Expenditures
FY27 APPR
FTEs
Montgomery Community Media24804220.0022819880.00
Municipal Support23463690.0021580200.00
Public, Education, and Government (PEG) Support Resources8083790.006276070.00
Total56351700.0050676150.00
Funding Parameter Items ($000s)
TitleFY27FY28FY29FY30FY31FY32
CABLE TELEVISION
EXPENDITURES
FY27 Approved5068.0000005068.0000005068.0000005068.0000005068.0000005068.000000
No inflation or compensation change is included in outyear projections.
Subtotal Expenditures5068.0000005068.0000005068.0000005068.0000005068.0000005068.000000