up
Budget Year / Version:
FY 26
RECOMMENDED
anchor
anchor

Mission Statement

  • those who want the first two years of a university education, either for an associate's degree or preparation for another program;
  • those who want to prepare for a career that does not require a bachelor's degree;
  • highly capable high school juniors and seniors who participate in special programs; and
  • adults who want to continue their education, either to improve job skills or for personal enrichment.

anchor

Budget Overview

County Priority Outcomes

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

Budget Snapshot
100.0%0050100150200250300350Personnel CostsOperating Expenses
0Salaries & WagesBenefits
Budget Trends
$2.5M$1.6M$293.6M$0.4M$0M$18.2M$2M$0.4M$4.2M$22.7M$2M$1.9M$283M$0.4M$0M$18.1M$2M$0.4M$4.2M$22.7MAuxiliaryFundCableTelevisionFundCurrentFund MCEmergencyRepair FundEndowmentFundGrant FundMCMajorFacilitiesReserveFundMC GrantsTaxSupportedFundTransportation FundWorkforceDevelopment&ContinuingEd$0M $87.9M $175.7M $263.6M $351.4M FY26 BudgetFY25 Budget
anchor
Program Contacts

Contact Linda Hickey of the Montgomery College at 240-567-7292 or Julie Knight of the Office of Management and Budget at 240-777-2760 for more information regarding this agency's operating budget.

Related Links
Budget Summary
TitleActual
FY24
Budget
FY25
Estimate
FY25
Recommended
FY26
%Chg
Bud/Rec
CURRENT FUND MC
EXPENDITURES
Salaries and Wages$0$0$0$00.0%
Employee Benefits$0$0$0$00.0%
Current Fund MC Personnel Costs$0$0$0$00.0%
Operating Expenses$268,084,842$283,008,780$281,493,033$293,582,3933.7%
Current Fund MC Expenditures$268,084,842$283,008,780$281,493,033$293,582,3933.7%
PERSONNEL
Full-Time00000.0%
Part-Time00000.0%
FTEs1,813.851,813.851,813.851,813.850.0%
REVENUES
Other Student Fees: Current Fund$3,652,929$2,872,459$0$4,007,64039.5%
Tuition and Fees: Current Fund$62,521,832$61,053,605$70,008,687$68,592,72712.3%
Fed. State & Priv. Gifts & Grants$583,887$400,000$350,000$300,000-25.0%
State Aid$57,514,404$56,114,579$56,114,579$56,114,5790.0%
Current Fund: Other Revenue$1,635,029$3,258,949$515,000$2,000,000-38.6%
Current Fund: Performing Arts Center$32,553$115,000$35,000$0-100.0%
Current Fund: Interest$2,382,070$1,700,000$2,000,000$2,235,00031.5%
Current Fund MC Revenues$128,322,704$125,514,592$129,023,266$133,249,9466.2%
 
EMERGENCY REPAIR FUND
EXPENDITURES
Salaries and Wages$0$0$0$00.0%
Employee Benefits$0$0$0$00.0%
Emergency Repair Fund Personnel Costs$0$0$0$00.0%
Operating Expenses$303,768$350,000$100,000$350,0000.0%
Emergency Repair Fund Expenditures$303,768$350,000$100,000$350,0000.0%
PERSONNEL
Full-Time00000.0%
Part-Time00000.0%
FTEs00000.0%
REVENUES
EPMRF: Investment Income Non-Pooled$30,838$18,000$21,000$21,50019.4%
Miscellaneous Revenues$120,620$0$0$00.0%
Emergency Repair Fund Revenues$151,458$18,000$21,000$21,50019.4%
 
GRANT FUND MC
EXPENDITURES
Salaries and Wages$0$0$0$00.0%
Employee Benefits$0$0$0$00.0%
Grant Fund MC Personnel Costs$0$0$0$00.0%
Operating Expenses$12,200,000$18,133,500$11,450,000$18,206,5000.4%
Grant Fund MC Expenditures$12,200,000$18,133,500$11,450,000$18,206,5000.4%
PERSONNEL
Full-Time00000.0%
Part-Time00000.0%
FTEs00000.0%
REVENUES
Federal/State/Private Grants$12,200,000$18,133,500$11,450,000$18,206,5000.4%
Grant Fund MC Revenues$12,200,000$18,133,500$11,450,000$18,206,5000.4%
 
AUXILIARY FUND
EXPENDITURES
Salaries and Wages$0$0$0$00.0%
Employee Benefits$0$0$0$00.0%
Auxiliary Fund Personnel Costs$0$0$0$00.0%
Operating Expenses$1,599,724$1,959,598$2,032,500$2,459,59825.5%
Auxiliary Fund Expenditures$1,599,724$1,959,598$2,032,500$2,459,59825.5%
PERSONNEL
Full-Time00000.0%
Part-Time00000.0%
FTEs33330.0%
REVENUES
Sales$736,178$896,000$676,478$978,0009.2%
Auxiliary Fund: Interest Income$158,864$75,000$158,864$64,000-14.7%
Other Revenues: Miscellaneous$430,692$369,050$300,000$369,0500.0%
Auxiliary Fund Revenues$1,325,734$1,340,050$1,135,342$1,411,0505.3%
 
WORKFORCE DEVELOPMENT & CONTINUING ED
EXPENDITURES
Salaries and Wages$0$0$0$00.0%
Employee Benefits$0$0$0$00.0%
Workforce Development & Continuing Ed Personnel Costs$0$0$0$00.0%
Operating Expenses$16,116,353$22,748,598$18,845,195$22,748,5980.0%
Workforce Development & Continuing Ed Expenditures$16,116,353$22,748,598$18,845,195$22,748,5980.0%
PERSONNEL
Full-Time00000.0%
Part-Time00000.0%
FTEs93.597.597.597.50.0%
REVENUES
Tuition and Fees: Continuing Education$6,473,664$7,000,000$8,949,978$7,714,03810.2%
State Aid$13,578,568$13,774,560$13,846,253$13,774,5600.0%
Other Revenues: Interest$489,216$320,000$298,964$500,00056.3%
Workforce Development & Continuing Ed Revenues$20,541,448$21,094,560$23,095,195$21,988,5984.2%
 
CABLE TELEVISION FUND
EXPENDITURES
Salaries and Wages$0$0$0$00.0%
Employee Benefits$0$0$0$00.0%
Cable Television Fund Personnel Costs$0$0$0$00.0%
Operating Expenses$1,750,649$1,894,942$1,599,107$1,567,800-17.3%
Cable Television Fund Expenditures$1,750,649$1,894,942$1,599,107$1,567,800-17.3%
PERSONNEL
Full-Time00000.0%
Part-Time00000.0%
FTEs111111110.0%
REVENUES
Cable: Other Revenue$23,760$15,000$7,000$12,000-20.0%
Cable Television Fund Revenues$23,760$15,000$7,000$12,000-20.0%
 
ENDOWMENT FUND
EXPENDITURES
Salaries and Wages$0$0$0$00.0%
Employee Benefits$0$0$0$00.0%
Endowment Fund Personnel Costs$0$0$0$00.0%
Endowment Fund Expenditures$0$0$0$00.0%
PERSONNEL
Full-Time00000.0%
Part-Time00000.0%
FTEs00000.0%
REVENUES
Interest$28,965$20,000$21,500$20,0000.0%
Endowment Fund Revenues$28,965$20,000$21,500$20,0000.0%
 
MAJOR FACILITIES RESERVE FUND
EXPENDITURES
Salaries and Wages$0$0$0$00.0%
Employee Benefits$0$0$0$00.0%
Major Facilities Reserve Fund Personnel Costs$0$0$0$00.0%
Operating Expenses$1,942,606$2,000,000$1,944,606$2,000,0000.0%
Major Facilities Reserve Fund Expenditures$1,942,606$2,000,000$1,944,606$2,000,0000.0%
PERSONNEL
Full-Time00000.0%
Part-Time00000.0%
FTEs00000.0%
REVENUES
Student Fees$3,253,392$3,164,540$3,405,858$3,676,36216.2%
Interest Income$456,842$350,000$315,000$364,0004.0%
Major Facilities Reserve Fund Revenues$3,710,234$3,514,540$3,720,858$4,040,36215.0%
 
MC GRANTS TAX SUPPORTED FUND
EXPENDITURES
Salaries and Wages$0$0$0$00.0%
Employee Benefits$0$0$0$00.0%
MC Grants Tax Supported Fund Personnel Costs$0$0$0$00.0%
Operating Expenses$400,000$400,000$400,000$400,0000.0%
MC Grants Tax Supported Fund Expenditures$400,000$400,000$400,000$400,0000.0%
PERSONNEL
Full-Time00000.0%
Part-Time00000.0%
FTEs00000.0%
REVENUES
 
TRANSPORTATION FUND
EXPENDITURES
Salaries and Wages$0$0$0$00.0%
Employee Benefits$0$0$0$00.0%
Transportation Fund Personnel Costs$0$0$0$00.0%
Operating Expenses$2,436,899$4,200,000$2,434,110$4,200,0000.0%
Transportation Fund Expenditures$2,436,899$4,200,000$2,434,110$4,200,0000.0%
PERSONNEL
Full-Time00000.0%
Part-Time00000.0%
FTEs11110.0%
REVENUES
Miscellaneous Other$555,585$260,000$377,000$10,000-96.2%
Student Fees$3,481,372$3,364,540$3,640,858$3,876,36215.2%
Interest$0$0$0$400,0000.0%
Transportation Fund Revenues$4,036,957$3,624,540$4,017,858$4,286,36218.3%
 
DEPARTMENT TOTALS
Total Expenditures$304,834,841$334,695,418$320,298,551$345,514,8893.2%
Total Full-Time Positions00000.0%
Total Part-Time Positions00000.0%
Total FTEs1,922.351,926.351,926.351,926.350.0%
Total Revenues$170,341,260$173,274,782$172,492,019$183,236,3185.7%
Additional Documentation

image

image

image

image

image

image

image

image

image

image

image

image

image

image