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

  Director's Office

The Director's Office provides executive leadership and management, policy direction, strategic workforce and financial planning, communications and public outreach, compliance, and oversight to the County's human capital management program. The office provides consultation services related to human resources matters to the County Executive, the Chief Administrative Officer, and directors of...

Read More

  Talent Acquisition & Management

The Talent Acquisition and Management Division attends to the full scope of an employee's career, from onboarding to future growth and development. The Recruitment and Selection Team serves as the strategic hub for attracting and securing top talent and is often the first contact jobseekers have with County government. The...

Read More

  Recruitment and Selection*

The Recruitment and Selection Team is responsible for sourcing and hiring highly skilled, competent, and diverse candidates to meet the County's workforce needs. The team provides recruitment planning, guidance, and advisory services to departments and agencies on selection and hiring. The team supports transfers, demotions, promotions, and noncompetitive reappointments; provides...

Read More

  Equal Employment Opportunity & Diversity

The Equal Employment Opportunity (EEO) Division ensures compliance by enforcing local, State, and Federal laws related to workplace discrimination and/or harassment. The division investigates EEO complaints, conducts mediations, and issues findings. The division delivers mandatory and customized training to employees and supervisors concerning equal employment opportunities, rights, and responsibilities, and...

Read More

  Health & Employee Welfare*

The Health Insurance team manages and administers the County's health and welfare plans in accordance with County policy and local, State, and Federal laws. In addition to maintaining operations associated with annual open enrollment and program eligibility, the team provides customer service, communications, education, and counseling to County employees, participating...

Read More

  Administrative Services

The Division of Administrative Services leads management and oversight of OHR's procurements and contracts, budget administration and financial management, the Health Insurance and Wellness team, Records Management team, and Occupational Medical Services team.The Health Insurance team manages and administers the County's health and welfare plans in accordance with County policy...

Read More

  Training and Organizational Development*

The Training and Organizational Development team coordinates training and professional development activities that increase the knowledge, skills, and abilities of the County's workforce. Training is delivered through online learning and instructor-led classes and collaborations with adult learning partners to address specific business training needs. The team also designs short- and...

Read More
Budget Snapshot
96.9%0050100150200250300350400450Personnel CostsOperating Expenses
77.8%22.2%034567891011Salaries & WagesBenefits
Budget Trends
$419.2M$13.5M$0M$373.4M$12.8M$0M$337.9M$11.6M$318.2M$8.9MEmployeeHealth SelfInsuranceGeneralFundGrant Fund$0M $125.2M $250.5M $375.7M $500.9M FY26 BudgetFY25 BudgetFY24 ActualFY23 Actual
anchor
Program Contacts

Contact Jennifer Shovlin of the Office of Human Resources at 240-777-5039 or Shantee Jackson of the Office of Management and Budget at 240-777-2751 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$5,349,327$6,992,888$6,257,984$7,496,1737.2%
Employee Benefits$1,378,396$1,843,230$1,581,321$2,091,98113.5%
County General Fund Personnel Costs$6,727,723$8,836,118$7,839,305$9,588,1548.5%
Operating Expenses$3,720,966$3,995,703$3,995,702$3,913,203-2.1%
County General Fund Expenditures$10,448,689$12,831,821$11,835,007$13,501,3575.2%
PERSONNEL
Full-Time818383841.2%
Part-Time11110.0%
FTEs57.2561.361.362.31.6%
County General Fund Revenues$0$0$0$00.0%
 
EMPLOYEE HEALTH SELF INSURANCE
EXPENDITURES
Salaries and Wages$2,405,615$2,854,883$2,379,540$2,974,7184.2%
Employee Benefits$620,438$794,308$630,442$881,38911.0%
Employee Health Self Insurance Personnel Costs$3,026,053$3,649,191$3,009,982$3,856,1075.7%
Operating Expenses$335,050,830$369,731,927$369,617,478$415,333,18412.3%
Employee Health Self Insurance Expenditures$338,076,883$373,381,118$372,627,460$419,189,29112.3%
PERSONNEL
Full-Time00000.0%
Part-Time00000.0%
FTEs25.2523.6523.6523.650.0%
REVENUES
Other Charges/Fees$34,117,183$0$0$00.0%
Self Insurance Employee Health Income$67,997,654$314,198,351$326,823,978$348,513,89710.9%
Investment Income($152,795)$128,160($138,640)($116,750)-191.1%
Medicaid/Medicare Reimbursement$23,621,723$60,039,022$59,554,880$65,824,1269.6%
OPEB Trust Utilization$0$8,886,000$8,886,000$13,538,00052.4%
Employee Health Self Insurance Revenues$125,583,765$383,251,533$395,126,218$427,759,27311.6%
 
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$348,525,572$386,212,939$384,462,467$432,690,64812.0%
Total Full-Time Positions818383841.2%
Total Part-Time Positions11110.0%
Total FTEs82.584.9584.9585.951.2%
Total Revenues$125,583,765$383,251,533$395,126,218$427,759,27311.6%
FY26 Recommended Changes
TitleExpendituresFTEs
COUNTY GENERAL FUND
FY25 ORIGINAL APPROPRIATION$12,831,82161.30
Changes (with service impacts)
Enhance: Countywide Management Training Programs [Talent Acquisition & Management]$120,0000.00
Other Adjustments (with no service impacts)
Increase Cost: FY26 Compensation Adjustment$434,1250.00
Increase Cost: Annualization of FY25 Compensation Increases$179,5160.00
Shift: Customer Service Resources from Technology and Enterprise Business Solutions to OHR [Director's Office]$176,0762.00
Re-align: Personnel Costs From Employee Group Health Insurance Fund to General Fund [Director's Office]$39,1450.00
Increase Cost: NEOGOV Applicant Tracking System Subscription Modules [Talent Acquisition & Management]$32,0750.00
Increase Cost: Retirement Adjustment$24,9080.00
Increase Cost: Three Percent Inflationary Adjustment to Non-Profit Service Provider Contracts [Administrative Services]$2,3360.00
Decrease Cost: Annualization of FY25 Personnel Costs($1,229)0.00
Decrease Cost: Printing and Mail Adjustment($11,911)0.00
Shift: LEAP4MCG Resources from OHR to Department of General Services [Talent Acquisition & Management]($100,505)-1.00
Decrease Cost: Elimination of One-Time Items Approved in FY25($225,000)0.00
FY26 RECOMMENDED$13,501,35762.30
 
EMPLOYEE HEALTH SELF INSURANCE
FY25 ORIGINAL APPROPRIATION$373,381,11823.65
Other Adjustments (with no service impacts)
Increase Cost: Claims Expenditures Adjustment [Administrative Services]$45,601,2570.00
Increase Cost: FY26 Compensation Adjustment$95,0900.00
Increase Cost: Annualization of FY25 Compensation Increases$65,8560.00
Re-align: Personnel Costs From General Fund to Employee Group Health Insurance Fund [Director's Office]$30,0660.00
Increase Cost: Annualization of FY25 Personnel Costs$8,3340.00
Increase Cost: Retirement Adjustment$7,5700.00
FY26 RECOMMENDED$419,189,29123.65
Program Summary
Program NameFY25 APPR
Expenditures
FY25 APPR
FTEs
FY26 REC
Expenditures
FY26 REC
FTEs
Administrative Services$3,234,0545$421,518,15826.55
Director's Office$3,823,94723.2$3,523,93820.5
Equal Employment Opportunity & Diversity$455,7513$534,8603
Health & Employee Welfare*$371,632,53815.85$00
Recruitment and Selection*$3,154,62319.9$00
Talent Acquisition & Management$2,721,96313$7,113,69235.9
Training and Organizational Development*$1,190,0635$00
Total$386,212,93984.95$432,690,64885.95
Charges to Other Departments
Charged DepartmentCharged FundFY25
Total$
FY25
FTES
FY26
Total$
FY26
FTES
COUNTY GENERAL FUND
Fire and Rescue ServiceFire$2,369,9580$2,442,6750
NDA - Montgomery County Employee Retirement PlansEmployees Retirement Savings Plan (RSP)$20,1810.15$21,6300.15
NDA - Montgomery County Employee Retirement PlansRetirement Fund (ERS)$20,1810.15$21,6300.15
Total$2,410,3200.30$2,485,9350.30
Funding Parameter Items ($000s)
TitleFY26FY27FY28FY29FY30FY31
COUNTY GENERAL FUND
EXPENDITURES
FY26 Recommended$13,501$13,501$13,501$13,501$13,501$13,501
No inflation or compensation change is included in outyear projections.
Labor Contracts$0$52$52$52$52$52
These figures represent the estimated annualized cost of general wage adjustments, service increments, and other negotiated items.
Subtotal Expenditures$13,501$13,553$13,553$13,553$13,553$13,553
 
EMPLOYEE HEALTH SELF INSURANCE
EXPENDITURES
FY26 Recommended$419,189$419,189$419,189$419,189$419,189$419,189
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$419,189$419,208$419,208$419,208$419,208$419,208