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

Budget Snapshot
51.7%48.3%0268270272274276278280282284286288Personnel CostsOperating Expenses
76.5%23.5%06080100120140160180200220Salaries & WagesBenefits
Budget Trends
$426.2M$126.9M$1.6M$390.8M$118.6M$1.6M$315.7M$131M$299.2M$132.4MGeneralFundGrant FundOpioidAbatement$0M $127.3M $254.6M $381.9M $509.3M FY26 BudgetFY25 BudgetFY24 ActualFY23 Actual
anchor
Program Contacts

Contact Mark Hodge of the Department of Health and Human Services at 240-777-1568 or Deborah Lambert of the Office of Management and Budget at 240-777-2794 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$118,500,705$146,818,200$141,572,050$159,009,2618.3%
Employee Benefits$35,349,374$43,065,371$41,484,630$49,821,03615.7%
County General Fund Personnel Costs$153,850,079$189,883,571$183,056,680$208,830,29710.0%
Operating Expenses$208,539,047$200,898,187$211,191,429$217,341,5298.2%
County General Fund Expenditures$362,389,126$390,781,758$394,248,109$426,171,8269.1%
PERSONNEL
Full-Time11081190119012283.2%
Part-Time289287287282-1.7%
FTEs1,449.941,508.091,508.091,540.232.1%
REVENUES
Health Inspection: Restaurants$2,005,835$1,785,785$1,855,985$1,869,8854.7%
Health Inspections: Living Facilities$271,880$235,675$236,410$240,0101.8%
Health Inspections: Swimming Pools$536,925$582,480$551,310$554,780-4.8%
Marriage Licenses$259,200$246,960$264,420$276,31911.9%
Other Licenses/Permits$130,941$110,885$75,880$75,605-31.8%
Health and Human Services Fees$1,724,408$1,628,774$2,014,844$2,307,55041.7%
Core Health Services Funding$7,237,092$5,592,428$5,047,428$5,274,562-5.7%
Federal Financial Participation Reimbursements$12,946,933$17,967,652$19,145,953$20,103,25111.9%
Medicaid/Medicare Reimbursement$1,619,953$2,936,505$1,987,946$3,378,88915.1%
Other Intergovernmental$6,165,368$5,675,457$6,738,001$6,471,47914.0%
Miscellaneous Revenues$52,460$0$0$00.0%
Other Charges/Fees$1,938,316$4,357,743$4,351,658$5,677,65130.3%
Other Fines/Forfeitures$6,100$10,500$8,000$8,000-23.8%
County General Fund Revenues$34,895,411$41,130,844$42,277,835$46,237,98112.4%
 
OPIOID ABATEMENT
EXPENDITURES
Salaries and Wages$0$511,797$0$521,4001.9%
Employee Benefits$0$103,476$0$109,9926.3%
Opioid Abatement Personnel Costs$0$615,273$0$631,3922.6%
Operating Expenses$471,762$948,000$1,685,600$948,0000.0%
Opioid Abatement Expenditures$471,762$1,563,273$1,685,600$1,579,3921.0%
PERSONNEL
Full-Time05550.0%
Part-Time00000.0%
FTEs05550.0%
REVENUES
Other Intergovernmental$5,519,965$1,563,273$1,563,273$1,563,2730.0%
Investment Income$506,045$0$0$00.0%
Opioid Abatement Revenues$6,026,010$1,563,273$1,563,273$1,563,2730.0%
 
GRANT FUND - MCG
EXPENDITURES
Salaries and Wages$48,290,871$47,657,250$47,657,250$59,626,46925.1%
Employee Benefits$14,189,425$14,989,614$14,989,614$17,522,69516.9%
Grant Fund - MCG Personnel Costs$62,480,296$62,646,864$62,646,864$77,149,16423.1%
Operating Expenses$84,995,124$55,963,003$55,963,003$49,783,059-11.0%
Grant Fund - MCG Expenditures$147,475,420$118,609,867$118,609,867$126,932,2237.0%
PERSONNEL
Full-Time6145985986213.9%
Part-Time30313130-3.2%
FTEs498.54489.18489.18522.666.8%
REVENUES
Other Charges/Fees$15,841$0$0$00.0%
Federal Grants$67,668,490$41,476,951$41,476,951$32,532,408-21.6%
HB669 Social Services State Reimbursement$49,652,000$48,698,232$48,698,232$64,171,88431.8%
State Grants$21,969,475$28,283,814$28,283,814$30,077,0616.3%
Miscellaneous Revenues$528,597$150,870$150,870$150,8700.0%
Grant Fund - MCG Revenues$139,834,403$118,609,867$118,609,867$126,932,2237.0%
 
DEPARTMENT TOTALS
Total Expenditures$510,336,308$510,954,898$514,543,576$554,683,4418.6%
Total Full-Time Positions17221793179318543.4%
Total Part-Time Positions319318318312-1.9%
Total FTEs1,948.482,002.272,002.272,067.893.3%
Total Revenues$180,755,824$161,303,984$162,450,975$174,733,4778.3%
FY26 Recommended Changes
TitleExpendituresFTEs
COUNTY GENERAL FUND
FY25 ORIGINAL APPROPRIATION$390,781,7581508.09
Changes (with service impacts)
Enhance: Short-term Housing and Resolution Program (SHARP) to Provide up to 12 Months of Rental Assistance and Navigation Services to Help Households Quickly Resolve Their Housing Crisis [Homeless Services for Families]$6,932,0100.00
Enhance: Eviction Prevention and Rental Assistance Program (RAP) to Provide Housing Stabilization Assistance [Prevention]$2,946,9320.00
Enhance: Increase Funding to Maintain Rapid Rehousing (RRH) Program Due to Increased Rents and the End of COVID-Era Funding [Rapid Rehousing]$2,000,0000.00
Enhance: Community Health Nurse Staffing for 11 New Community Schools to Comply with State Blueprint Requirements (Partially Offset by Revenue) [School Health Services]$1,496,27511.00
Enhance: Annualization of Infrastructure Positions Approved by Supplemental #25-35 (Offset by Revenue)$1,301,48711.00
Enhance: Increase Montgomery Cares Primary Care Reimbursement Rate to 45 Percent of the Cost of Care to Support Clinics' Minimum Operational Needs [Health Care for the Uninsured]$963,6310.00
Enhance: Maintain Montgomery Cares Enrollment Growth and Expansion to a New Clinic at the Islamic Center of Maryland [Health Care for the Uninsured]$903,6320.00
Enhance: Domestic Violence Shelter Contract Due to Increased Utilization [Access To Behavioral Health Services]$425,0000.00
Enhance: Specialty Dental, Behavioral Health, Primary Care and Pharmacy Services Support for Projected Care for Kids Enrollment Growth to Over 12,000 Children [Health Care for the Uninsured]$333,7850.00
Enhance: Partner with Community Dental Practices to Serve 300 East County Residents Without Access to Dental Services [Dental Services]$300,0000.00
Enhance: Add Three Nurse Managers to Improve School Health Nurse Management Staffing Ratios [School Health Services]$225,4443.00
Enhance: Operating Budget Impact Associated with Contractual Staffing for Greencastle Elementary School and Silver Spring International Middle School Linkages to Learning [Linkages To Learning]$214,1340.00
Add: Support American Diversity Group's Free Medical Clinic [Admin - Public Health]$202,6000.00
Enhance: Add Linkages to Learning Services at Burnt Mills Elementary School [Linkages To Learning]$200,0000.00
Enhance: Improve Access to Reproductive Health Services in the Care for Kids Program [Health Care for the Uninsured]$180,0000.00
Enhance: Continue Phase II of the Dental Program Conversion to Merit Staff Due to Performing the Same Function as County Permanent Staff (Partially Offset By Operating Expense Reduction) [Dental Services]$154,2275.00
Enhance: Linkages to Learning Bilingual Therapist Contractor Salaries to Improve Recruitment and Retention [Linkages To Learning]$65,0000.00
Eliminate: Stroke Prevention Information Contract Due to Duplication of Services [Admin - Public Health]($20,624)0.00
Eliminate: Therapeutic Recreation Contract with Playball Academy Due to Underperformance [Positive Youth Development]($27,000)0.00
Eliminate: Karasik Child Care Program Due to Underutilization [Community Support Network for People with Disabilities]($35,404)0.00
Reduce: Post-Adoption Services, Referral Services Available from the State [Child Welfare Services]($42,000)0.00
Eliminate: Health Education Contract Due to Duplication of Services [Admin - Public Health]($46,977)0.00
Eliminate: Lead4Life Contract Due to Underperformance [Child & Adolescent School & Community Based Services]($63,726)0.00
Eliminate: Family Intervention Contract with YMCA Due to Underperformance [Positive Youth Development]($343,732)0.00
Eliminate: YMCA, EveryMind, and Sheppard Pratt Contracts for Therapeutic Recreation Services That Are No Longer Needed; New Scope Contract for Case Management Will Not Be Implemented [Child & Adolescent School & Community Based Services]($385,000)0.00
Other Adjustments (with no service impacts)
Increase Cost: FY26 Compensation Adjustment$9,007,3980.00
Increase Cost: Lighthouse Initiative One-Time Funding$7,089,06712.00
Increase Cost: Annualization of FY25 Compensation Increases$5,206,7640.00
Restore: One-Time Lapse Increase [Admin - Office of the Director]$3,898,2610.00
Increase Cost: Three Percent Inflationary Adjustment to Non-Profit Service Provider Contracts$3,583,1440.00
Replace: ARPA Funds with General Funds to Provide Permanent Supportive Housing for 39 Households Referred to the Housing Initiative Program [Housing Initiative Program]$1,200,0000.00
Increase Cost: Annualization of FY25 Lapsed Positions$1,032,7930.00
Increase Cost: Salary Equity Adjustment$994,0340.00
Replace: Continue Staffing Core HIV, AIDS, Hepatitis B, and Other STI Services, Despite Grant Reductions [Communicable Disease & Epidemiology]$848,7096.30
Increase Cost: Retirement Adjustment$654,2980.00
Increase Cost: Three Percent Increase to the Developmental Disability Provider Supplement [Community Provider Support]$650,8200.00
Increase Cost: Printing and Mail Adjustment$429,6740.00
Increase Cost: Motor Pool Adjustment$277,0970.00
Technical Adj: Annualization of Takoma Park Therapists in the Crisis Center, Fully Offset by Revenue from the City of Takoma Park [24-Hours Crisis Center]$249,1942.00
Replace: Maryland Family Network Grant Reduction with General Funds [Early Childhood Services]$175,3401.45
Replace: Continue Serving Over 100 Older Adults with Senior Nutrition Services at the Silver Spring Recreation and Aquatic Center [Area Agency on Aging]$147,8750.00
Replace: Infant and Early Childhood Mental Health Grant Reduction with General Funds [Early Childhood Services]$130,8881.40
Increase Cost: Annualize Respite Care Provider Rate Increase [Respite Care]$112,0450.00
Replace: Comply with State Requirement that Necessitates County Staff Assume Abuse Intervention Services [Access To Behavioral Health Services]$107,5005.00
Increase Cost: Accommodate Increasing Food Costs in the Senior Nutrition Program to Prevent a Projected Reduction of Approximately 11,700 Meals [Area Agency on Aging]$101,2250.00
Increase Cost: Three Percent Increase to the Adult Medical Day Care Provider Supplement [Assessment & Continuing Care Management Services]$66,6840.00
Increase Cost: Increase in Security Services Rate at DHHS Programs [Admin - Office of the Chief Operating Officer]$14,6980.00
Decrease Cost: Reduce the My Turn Program Due to Underutilization [Community Support Network for People with Disabilities]($15,000)0.00
Decrease Cost: Risk Management Adjustment($22,241)0.00
Decrease Cost: Reduce Latino Health Initiative Primary Care Coalition Media Relations Contract for Public Service Announcements No Longer Provided [Minority Programs]($50,000)0.00
Shift: Transfer a Non-competitive Contract for Pop-Up Pantry Services from DHHS to the Office of Food Systems Resilience (OFSR) [Community Action Agency]($53,107)0.00
Decrease Cost: Reduce Community Companions Contract Due to Underutilization [Community Support Network for People with Disabilities]($150,000)0.00
Decrease Cost: Expansion of Positive Youth Development (PYD) Contract with Latin American Youth Center No Longer Needed, Replaced by RecMode Contract [Positive Youth Development]($192,178)0.00
Decrease Cost: Summer Electronic Benefit Transfer (EBT) Summer and Winter School Break Children's Food Program Fully Funded by the State [Office of Eligibility and Support Services]($348,478)0.00
Shift: Transfer Funding to the OFSR School-Based Food Assistance Program [Community Action Agency]($753,775)0.00
Decrease Cost: Lapse Adjustment [Admin - Office of the Director]($1,510,508)0.00
Decrease Cost: Annualization of FY25 Personnel Costs($4,758,288)-26.01
Decrease Cost: Elimination of One-Time Items Approved in FY25($10,613,559)0.00
FY26 RECOMMENDED$426,171,8261540.23
 
OPIOID ABATEMENT
FY25 ORIGINAL APPROPRIATION$1,563,2735.00
Other Adjustments (with no service impacts)
Increase Cost: Annualization of FY25 Personnel Costs$9,0770.00
Increase Cost: FY26 Compensation Adjustment$7,0420.00
FY26 RECOMMENDED$1,579,3925.00
 
GRANT FUND - MCG
FY25 ORIGINAL APPROPRIATION$118,609,867489.18
Federal/State Programs
Enhance: Five Early Childhood Services Positions Previously Funded by Early Care and Education NDA to Consolidated Local Implementation Grant (CLIG)$535,7815.00
Eliminate: One-Time FY25 9-8-8 Grants($357,219)0.00
Eliminate: ARPA Substance Use Services Grant($555,400)0.00
Other Adjustments (with no service impacts)
Increase Cost: House Bill Grant Changes$15,473,56231.17
Technical Adj: Miscellaneous Grant Changes($117,954)9.31
Replace: Annualize Reduction of Federal Grant for Mobile Crisis Outreach Teams, with Full-Year Funding and FTE Billed to the General Fund [24-Hours Crisis Center]($206,414)-12.00
Re-align: Remove ARPA Food Funding [Admin - Office of the Director]($6,450,000)0.00
FY26 RECOMMENDED$126,932,223522.66
Function Summary
Program NameFY25 APPR
Expenditures
FY25 APPR
FTEs
FY26 REC
Expenditures
FY26 REC
FTEs
Aging and Disability Services$73,134,345210.25$78,661,624210.25
Behavioral Health and Crisis Services$61,590,722263.55$66,495,344281.9
Children, Youth and Family Services$127,173,468615.98$140,099,999631.13
Public Health Services$116,195,323607.96$116,856,649634.21
Services to End and Prevent Homelessness$49,329,783116.4$61,813,868117.4
Administration and Support$83,531,257188.13$90,755,957193
Total$510,954,8982002.27$554,683,4412067.89
Charges to Other Departments
Charged DepartmentCharged FundFY25
Total$
FY25
FTES
FY26
Total$
FY26
FTES
COUNTY GENERAL FUND
NDA - Early Care and EducationGeneral Fund$2,586,20026$1,907,46416
NDA - Guaranteed IncomeGeneral Fund$112,0301$112,0301
Correction and RehabilitationGeneral Fund$122,8170.75$136,0490.75
Permitting ServicesPermitting Services$197,4342$256,2942
Housing and Community AffairsMontgomery Housing Initiative$19,566,9500$19,566,9500
PoliceGeneral Fund$132,5431$182,1771
RecreationRecreation$52,8530.5$52,8530.5
Total$22,770,82731.25$22,213,81721.25
Funding Parameter Items ($000s)
TitleFY26FY27FY28FY29FY30FY31
COUNTY GENERAL FUND
EXPENDITURES
FY26 Recommended$426,172$426,172$426,172$426,172$426,172$426,172
No inflation or compensation change is included in outyear projections.
Annualization of Positions Recommended in FY26$0$335$335$335$335$335
New positions in the FY26 budget are generally assumed to be filled at least three months after the fiscal year begins. Therefore, the above amounts reflect annualization of these positions in the outyears.
Elimination of One-Time Items Recommended in FY26$0($7,219)($7,219)($7,219)($7,219)($7,219)
Items recommended for one-time funding in FY26, including the Lighthouse Initiative, will be eliminated from the base in the outyears.
Labor Contracts$0$1,766$1,766$1,766$1,766$1,766
These figures represent the estimated annualized cost of general wage adjustments, service increments, and other negotiated items.
Subtotal Expenditures$426,172$421,054$421,054$421,054$421,054$421,054
 
OPIOID ABATEMENT
EXPENDITURES
FY26 Recommended$1,579$1,579$1,579$1,579$1,579$1,579
No inflation or compensation change is included in outyear projections.
Subtotal Expenditures$1,579$1,579$1,579$1,579$1,579$1,579