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

  Office of the Chief Information Officer

The Office of the Chief Information Officer (OCIO) is dedicated to championing the enterprise agenda for technology strategy. With a strong focus on strategic business outcomes, OCIO ensures alignment with the organization's business goals, IT strategy and planning, IT project portfolio, performance management, organizational change management, the One Face Forward...

Read More

  MC311

MC311 is a key strategic, enterprise-wide initiative that provides the public with a single three-digit number (311) to call for County information and service from anywhere within Montgomery County. In addition, MC311 provides the County with a sophisticated ability to count, track, and respond to resident requests. MC311 is the...

Read More

  Digital Transformation

The Office of Digital Transformation provides a digital vision for the County to meet the County's priority objectives, enhance the value of services provided to stakeholders, and lower the overall cost of service delivery. The Office of Digital Transformation is responsible for ensuring that the enterprise's business strategy is optimal,...

Read More

  Strategic Partnerships

The Office of Strategic Partnerships (OSP) supports innovation by bridging the gap between County departmental business partners and technology solution providers to accomplish quick and agile solutions that address longstanding technological or work challenges facing departments. The Chief Technology Officer oversees this office, manages business process reengineering, and maintains a...

Read More

  Public Safety Programs and Regional Interoperability

The Office of Public Safety Programs and Regional Interoperability (OFPS) is responsible for the strategic planning and consultative design, implementation, operation, and maintenance of mission-critical Countywide and regionally integrated public safety systems and services. OFPS assists in the identification and adoption of emerging public safety technologies. OFPS will look to...

Read More

  Office of Broadband Programs and Infrastructure Modernization

The Office of Broadband Programs (OBP) is responsible for Countywide broadband governance, planning, implementation, and operations; encouraging broadband related economic development; and data center infrastructure and operations. This office manages data center infrastructure and operations; manages the County's cable television and telecommunications franchise agreements and the Cable Revenue Fund; ensures...

Read More
Budget Snapshot
51.4%48.6%035.235.435.635.83636.236.436.636.83737.237.437.6Personnel CostsOperating Expenses
78.6%21.4%0681012141618202224262830Salaries & WagesBenefits
Budget Trends
$72.7M$0M$73.5M$0M$24.7M$22.2M$0MGeneralFundGrant Fund$0M $21.7M $43.3M $65M $86.6M FY26 BudgetFY25 BudgetFY24 ActualFY23 Actual
anchor
Program Contacts

Contact Leny Bautista of the Department of Technology and Enterprise Business Solutions at 240-777-2865 or Seamus McNamara of the Office of Management and Budget at 240-277-2755 for more information regarding this department's operating budget.

Related Links
Budget Summary
TitleActual
FY24
Budget
FY25
Estimate
FY25
Recommended
FY26
%Chg
Bud/Rec
COUNTY GENERAL FUND
EXPENDITURES
Salaries and Wages$19,048,968$28,908,590$27,568,674$29,369,6161.6%
Employee Benefits$4,590,133$7,268,279$6,981,319$8,015,59310.3%
County General Fund Personnel Costs$23,639,101$36,176,869$34,549,993$37,385,2093.3%
Operating Expenses$28,327,243$37,251,087$38,011,822$35,317,762-5.2%
Capital Outlay$0$40,300$40,300$0-100.0%
County General Fund Expenditures$51,966,344$73,468,256$72,602,115$72,702,971-1.0%
PERSONNEL
Full-Time172241241238-1.2%
Part-Time1110-100.0%
FTEs172.75231.45231.45226.7-2.1%
REVENUES
Miscellaneous Revenues$32$0$0$360,0000.0%
Other Licenses/Permits($20)$0$0$00.0%
County General Fund Revenues$12$0$0$360,0000.0%
 
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%
Operating Expenses$23,392,917$0$0$00.0%
Grant Fund - MCG Expenditures$23,392,917$0$0$00.0%
PERSONNEL
Full-Time00000.0%
Part-Time00000.0%
FTEs00000.0%
REVENUES
Federal Grants$140,717$0$0$00.0%
Other Intergovernmental$11,962,532$0$0$00.0%
State Grants$55,426$0$0$00.0%
Miscellaneous Revenues$11,234,228$0$0$00.0%
Grant Fund - MCG Revenues$23,392,903$0$0$00.0%
 
DEPARTMENT TOTALS
Total Expenditures$75,359,261$73,468,256$72,602,115$72,702,971-1.0%
Total Full-Time Positions172241241238-1.2%
Total Part-Time Positions1110-100.0%
Total FTEs172.75231.45231.45226.7-2.1%
Total Revenues$23,392,915$0$0$360,0000.0%
FY26 Recommended Changes
TitleExpendituresFTEs
COUNTY GENERAL FUND
FY25 ORIGINAL APPROPRIATION$73,468,256231.45
Changes (with service impacts)
Enhance: iBoss Enterprise - Additional Cloud Storage and AI Monitoring [Office of the Chief Information Officer]$114,7020.00
Other Adjustments (with no service impacts)
Increase Cost: FY26 Compensation Adjustment$1,502,8230.00
Increase Cost: Annualization of FY25 Compensation Increases$685,5000.00
Increase Cost: VPN Replacement [Strategic Partnerships]$440,0000.00
Increase Cost: Web 2.0 Cloud Hosting and Supporting [Digital Transformation]$146,4000.00
Increase Cost: Restore One-Time Lapse Increase$109,6420.00
Increase Cost: Retirement Adjustment$109,0840.00
Increase Cost: Varonis SaaS Cloud Maintenance - File Remediation [Office of the Chief Information Officer]$108,7000.00
Increase Cost: Printing and Mail Adjustment$84,2890.00
Increase Cost: Motorola Public Safety Data System Computer Aided Dispatch Service Agreement [Public Safety Programs and Regional Interoperability]$76,0580.00
Increase Cost: Motor Pool Adjustment$64,3710.00
Increase Cost: Equinix Data Center Colocation Services [Office of Broadband Programs and Infrastructure Modernization]$52,8000.00
Increase Cost: Motorola Radio System Annual Maintenance Agreement [Public Safety Programs and Regional Interoperability]$43,8840.00
Increase Cost: Microsoft Unified Support Service [Strategic Partnerships]$40,7890.00
Increase Cost: GIS Esri Enterprise License Agreement [Digital Transformation]$25,0000.00
Increase Cost: eJustice Law Enforcement Records Management System [Public Safety Programs and Regional Interoperability]$23,1170.00
Increase Cost: Three Percent Inflationary Adjustment to Non-Profit Service Provider Contracts [Office of Broadband Programs and Infrastructure Modernization]$21,6310.00
Increase Cost: Pictometry Eagleview Imagery [Digital Transformation]$19,5020.00
Increase Cost: Older Adults Technology Services (OATS) CPI Increase [Office of Broadband Programs and Infrastructure Modernization]$6,1360.00
Decrease Cost: Abolish Vacant Public Services Intern Position [Office of the Chief Information Officer]($47,265)-1.00
Decrease Cost: Abolish Vacant Senior Information Specialist [Digital Transformation]($114,358)-0.75
Decrease Cost: Low Code Governance and Administration Contractor Conversion [Strategic Partnerships]($125,055)0.00
Decrease Cost: Wireless Engineer Contractor Conversion [Office of Broadband Programs and Infrastructure Modernization]($137,871)0.00
Decrease Cost: Enterprise Information Security Office Contractor Conversion [Office of the Chief Information Officer]($172,883)0.00
Shift: Customer Service Resources from TEBS to Office of Human Resources [MC311]($176,076)-2.00
Decrease Cost: Annualization of FY25 Personnel Costs($199,360)0.00
Decrease Cost: Reorganization within MoCoNet [Office of Broadband Programs and Infrastructure Modernization]($227,422)-1.00
Decrease Cost: AI Center of Excellence Data Classification Contractor Reduction [Office of the Chief Information Officer]($250,000)0.00
Decrease Cost: Lapse Adjustment($434,228)0.00
Decrease Cost: Microsoft Enterprise Agreement Chargebacks [Strategic Partnerships]($635,195)0.00
Decrease Cost: Elimination of One-Time Items Approved in FY25($1,920,000)0.00
FY26 RECOMMENDED$72,702,971226.70
Program Summary
Program NameFY25 APPR
Expenditures
FY25 APPR
FTEs
FY26 REC
Expenditures
FY26 REC
FTEs
Office of the Chief Information Officer$15,907,62057$15,981,38956
MC311$5,092,41443.7$5,203,33841.7
Digital Transformation$17,324,79138.75$16,173,74738
Strategic Partnerships$11,699,82131$12,290,79531
Public Safety Programs and Regional Interoperability$8,220,37215$8,519,25915
Office of Broadband Programs and Infrastructure Modernization$15,223,23846$14,534,44345
Total$73,468,256231.45$72,702,971226.70
Charges to Other Departments
Charged DepartmentCharged FundFY25
Total$
FY25
FTES
FY26
Total$
FY26
FTES
COUNTY GENERAL FUND
Alcohol Beverage ServicesLiquor$1,277,9230$1,277,9230
Permitting ServicesPermitting Services$341,0572.9$365,2862.9
Housing and Community AffairsMontgomery Housing Initiative$88,8080.9$95,7590.9
Health and Human ServicesGeneral Fund$168,1141.5$185,6151.5
NDA - Montgomery County Employee Retirement PlansRetirement Fund (ERS)$48,0000$288,0000
Human ResourcesEmployee Health Self Insurance$296,0000$296,0000
Recycling and Resource ManagementSolid Waste Disposal$490,5824.75$548,0134.75
Recycling and Resource ManagementSolid Waste Collection$126,7471.25$144,4931.25
Total$2,837,23111.30$3,201,08911.30
Funding Parameter Items ($000s)
TitleFY26FY27FY28FY29FY30FY31
COUNTY GENERAL FUND
EXPENDITURES
FY26 Recommended$72,703$72,703$72,703$72,703$72,703$72,703
No inflation or compensation change is included in outyear projections.
Elimination of One-Time Items Recommended in FY26$0($68)($68)($68)($68)($68)
Items recommended for one-time funding in FY26, including VPN Replacement, will be eliminated from the base in the outyears.
Labor Contracts$0$126$126$126$126$126
These figures represent the estimated annualized cost of general wage adjustments, service increments, and other negotiated items.
Subtotal Expenditures$72,703$72,761$72,761$72,761$72,761$72,761