up
Budget Year / Version:
anchor
anchor

Mission Statement

The Cable Television Communication Plan is a special revenue fund. Revenue is provided by cable franchise agreements and fees from the Transmission Facility Coordinating Group. Funding is passed through for: the operation of the Office of Broadband Program's (OBP); FiberNet programs; Community Technology; Community Engagement; Digital Equity; Public, Educational, and Government (PEG) programming by the Office of Public Information (PIO); the Montgomery County Council; the Maryland-National Capital Park and Planning Commission (M-NCPPC); Montgomery College; Montgomery County Public Schools (MCPS); Montgomery Community Media; PEG equipment; and municipal franchises administered by the County.

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

The total recommended FY26 Operating Budget for the Office of Broadband Programs is $5,645,170, a decrease of $911,800 or 13.91 percent from the FY25 Approved Budget of $6,556,970. Personnel Costs comprise 0.00 percent of the budget for no full-time position(s) and no part-time position(s), and a total of 0.00 FTEs. Total FTEs may include seasonal or temporary positions and may also reflect workforce charged to or from other departments or funds. Operating Expenses account for the remaining 100.00 percent of the FY26 budget.

In FY26, franchise fee and PEG revenue is projected to fall $1,467,353 or 7.8 percent relative to FY25 approved levels. Current projections predict revenue to continue to decline by 7.5 to 10.7 percent annually for the next 6 fiscal years.

In FY25, the County Executive decided to move critical programs out of the Cable Fund and into the Department of Technology Services and Enterprise Business Solutions (TEBS), Montgomery County Council, Office of Public Information (PIO), Department of Transportation (DOT), and Office of the County Attorney. These shifts will refocus the core mission of the Cable Fund on Public, Educational, and Governmental (PEG) services.

In addition, this department's Capital Improvements Program (CIP) requires Current Revenue funding.

County Priority Outcomes

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

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

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

  • Host strategic meetings with key stakeholders for member stations with the goal of gaining direction and support for the reorganization of the Connect Montgomery Alliance.
  • Work with TEBS to plan support for the dissolution of the existing Connect Montgomery Alliance organization and creation of a new, centralized approach to managing the County's cable access stations and audio/video production efforts.

anchor

Innovations and Productivity Improvements

  • Developed Over the Top (OTT) applications for sharing select Connect Montgomery Alliance (CoMo) programming. Led by the CoMo Engineering Committee, CoMo Programming Committee and the TEBS' Community Engagement Team, CoMo has made significant strides in developing a technical approach that will bring select CoMo Network programming to Apple TV, Amazon Fire, RokuTV, and other digital platforms. This effort is among several outlined in the FY25 strategic plan that call for progress in combining efforts to create a unified outcome from one entity, the Connect Montgomery Network. The County Cable Montgomery and Community Engagement Teams are leading the way in demonstrating this technology and have successfully launched apps on both Apple TV and RokuTV.

Program Descriptions

  Media - Montgomery College

Montgomery College Television creates videos for Montgomery College educational cable channels, website, and social media. Funds are used for staff, equipment, operating expenses, and training student interns using hands on, real-life production techniques and facilities. Videos educate, inform, and support student success (e.g., closing the achievement gap, dual enrollment, retention,...

Read More

  Media - Montgomery County Public Schools

Montgomery County Public Schools Television (MCPS-TV) is a full-service television and multimedia facility that produces TV programs for students, staff, parents, and the general community produced in multiple languages to reach the district's growing multicultural community. MCPS-TV regular programming includes live Board of Education meetings, live webstreaming events from schools,...

Read More

  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 to participating municipalities within Montgomery County are paid by cable operators to the County for administrative efficiency and auditing effectiveness and then redistributed by the County to the City of Rockville, the City of Takoma Park, and the Montgomery County Chapter of...

Read More

  Connect Montgomery Alliance

The Montgomery County Public, Education, and Government (PEG) Governance Board facilitates collaboration among the local PEG stations to promote meaningful and relevant PEG programming and media services to the Montgomery County community using current and emerging technologies. The PEG Governance Board (PGB) collaboratively works to expand community engagement, Spanish language...

Read More
Budget Trends
anchor
Program Contacts

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

Related Links
Budget Summary
TitleActual
FY24
Budget
FY25
Estimate
FY25
Recommended
FY26
%Chg
Bud/Rec
CABLE TELEVISION
EXPENDITURES
Salaries and Wages2531544.000.00 0.00 0.000.0
Employee Benefits656908.000.00 0.00 0.000.0
Cable Television Personnel Costs3188452.000.00 0.00 0.000.0
Operating Expenses9834687.006556970.00 6556970.00 5645170.00-13.9
Cable Television Expenditures13023139.006556970.00 6556970.00 5645170.00-13.9
PERSONNEL
Full-Time14.000.00 0.00 0.000.0
Part-Time0.000.00 0.00 0.000.0
FTEs24.340.00 0.00 0.000.0
REVENUES
Franchise Fees12574218.0011586334.00 11593257.00 10816490.00-6.6
PEG Capital Revenue4736033.004350302.00 4450103.00 4272790.00-1.8
PEG Operating Revenue2866285.002676134.00 2505851.00 2217104.00-17.2
Tower Application Fees60500.00250000.00 89032.00 89032.00-64.4
Miscellaneous Revenues0.001000000.00 1000000.00 0.00-100.0
Investment Income73979.00117960.00 117960.00 92860.00-21.3
Cable Television Revenues20311015.0019980730.00 19756203.00 17488276.00-12.5
 
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 Expenditures13023139.006556970.00 6556970.00 5645170.00-13.9
Total Full-Time Positions14.000.00 0.00 0.000.0
Total Part-Time Positions0.000.00 0.00 0.000.0
Total FTEs24.340.00 0.00 0.000.0
Total Revenues20311015.0019980730.00 19756203.00 17488276.00-12.5
FY26 Recommended Changes
TitleExpendituresFTEs
CABLE TELEVISION
FY25 ORIGINAL APPROPRIATION65569700.00
Changes (with service impacts)
Reduce: Montgomery Community Media Adjustment Due to a Decline in Revenue [Montgomery Community Media]-3766620.00
Reduce: Municipal Transfer Adjustment Due to a Decline in Revenue [Municipal Support]-6861680.00
Other Adjustments (with no service impacts)
Re-align: Connect Montgomery Alliance Adjustment [Connect Montgomery Alliance]1510300.00
FY26 RECOMMENDED56451700.00
Program Summary
Program NameFY25 APPR
Expenditures
FY25 APPR
FTEs
FY26 REC
Expenditures
FY26 REC
FTEs
Connect Montgomery Alliance6673490.008183790.00
Media - Montgomery College00.0000.00
Media - Montgomery County Public Schools00.0000.00
Montgomery Community Media28570840.0024804220.00
Municipal Support30325370.0023463690.00
Total65569700.0056451700.00
Funding Parameter Items ($000s)
TitleFY26FY27FY28FY29FY30FY31
CABLE TELEVISION
EXPENDITURES
FY26 Recommended5645.0000005645.0000005645.0000005645.0000005645.0000005645.000000
No inflation or compensation change is included in outyear projections.
Subtotal Expenditures5645.0000005645.0000005645.0000005645.0000005645.0000005645.000000
Additional Documentation

image

OSZAR »