Budget Year / Version:
FY 26
RECOMMENDED

NDA - Montgomery County Employee Retirement Plans
Montgomery County Employee Retirement Plans Program

Operating Expense Accounts

375.84MTotal
Budget
0.00Total
FTEs

anchor
Montgomery County Employee Retirement Plans Program Operating Expense Accounts
Total Recommended vs Approved Expenditures by Year
$310M$319M$319M$319M$379M$376M$310M$319M$319M$319M$379MYear202120222023202420252026$0M $50M $100M $150M $200M $250M $300M $350M $400M CE RecommendedCC Approved
anchor
Montgomery County Employee Retirement Plans Program Operating Expense Accounts
TOP TEN Recommended vs Approved Expenditures Over Time
Year2021 REC2021APPR2022 REC2022APPR2023 REC2023APPR2024 REC2024APPR2025 REC2025APPR2026 REC$0$50,000,000$100,000,000$150,000,000$200,000,000$250,000,000Regular Annuities PaidOther Miscellaneous Operating ExpensesDisability Annuities PaidInvestment Manager ServicesRetirement Incentive PaySurvivor Annuities PaidRETURN OF CONTRIBUTIONSFinancial Advisor ServicesBeneficiary Annuities PaidContribution Termination Refunds
anchor
Montgomery County Employee Retirement Plans Program Operating Expense Accounts
Detailed Breakdown of Recommended vs Approved Expenditures
Accounts2021 REC2021 APPR2022 REC2022 APPR2023 REC2023 APPR2024 REC2024 APPR2025 REC2025 APPR2026 REC
$197,000,000$197,000,000$199,870,000$199,870,000$199,870,000$199,870,000$199,870,000$199,870,000$199,870,000$199,870,000$256,426,000
$55,600,000$55,600,000$55,870,000$55,870,000$55,870,000$55,870,000$55,870,000$55,870,000$55,870,000$55,870,000$64,950,000
$6,900,000$6,900,000$6,160,000$6,160,000$6,160,000$6,160,000$6,160,000$6,160,000$6,160,000$6,160,000$14,990,000
$9,500,000$9,500,000$9,310,000$9,310,000$9,310,000$9,310,000$9,310,000$9,310,000$9,310,000$9,310,000$12,890,000
$8,800,000$8,800,000$11,910,000$11,910,000$11,910,000$11,910,000$11,910,000$11,910,000$11,910,000$11,910,000$8,979,000
$25,000,000$25,000,000$28,807,000$28,807,000$28,807,000$28,807,000$28,807,000$28,807,000$28,807,000$28,807,000$7,987,000
$2,132,800$2,132,800$2,228,000$2,228,000$2,228,000$2,228,000$2,228,000$2,228,000$2,234,200$2,234,200$2,509,000
$840,000$840,000$820,000$820,000$820,000$820,000$820,000$820,000$820,000$820,000$1,459,000
$1,400,000$1,400,000$1,330,000$1,330,000$1,330,000$1,330,000$1,330,000$1,330,000$1,330,000$1,330,000$1,280,000
$788,000$788,000$731,300$731,300$731,300$731,300$731,300$731,300$731,300$731,300$725,500
$371,200$371,200$329,760$329,760$329,760$329,760$329,760$329,760$329,760$329,760$532,000
$122,500$122,500$116,000$116,000$116,000$116,000$116,000$116,000$111,000$111,000$527,200
$228,620$228,620$230,733$230,733$230,733$230,733$230,733$230,733$230,733$230,733$424,710
$0$0$0$0$0$0$0$0$0$0$362,400
$300,000$300,000$220,425$220,425$220,425$220,425$220,425$220,425$220,425$220,425$234,000
($264)($264)($359)($359)($359)($359)($359)($359)$59,908,441$59,908,441$228,723
$130,000$130,000$150,000$150,000$150,000$150,000$150,000$150,000$150,000$150,000$181,000
$131,000$131,000$160,000$160,000$160,000$160,000$160,000$160,000$160,000$160,000$162,300
$149,000$149,000$99,100$99,100$99,100$99,100$99,100$99,100$121,800$121,800$154,000
$132,000$132,000$95,850$95,850$95,850$95,850$95,850$95,850$95,850$95,850$145,000
$53,000$53,000$53,000$53,000$53,000$53,000$53,000$53,000$53,000$53,000$98,000
$17,500$17,500$10,650$10,650$10,650$10,650$10,650$10,650$10,650$10,650$89,000
$77,800$77,800$51,625$51,625$51,625$51,625$51,625$51,625$51,625$51,625$87,425
$1,800$1,800$1,000$1,000$1,000$1,000$1,000$1,000$1,000$1,000$82,300
$61,640$61,640$59,272$59,272$59,272$59,272$59,272$59,272$59,472$59,472$55,400
$2,700$2,700$3,700$3,700$3,700$3,700$3,700$3,700$3,700$3,700$42,600
$40,000$40,000$40,000$40,000$40,000$40,000$40,000$40,000$40,000$40,000$33,000
$23,000$23,000$23,000$23,000$23,000$23,000$23,000$23,000$23,000$23,000$24,500
$10,200$10,200$10,360$10,360$10,360$10,360$10,360$10,360$10,450$10,450$17,600
$11,900$11,900$9,300$9,300$9,300$9,300$9,300$9,300$9,500$9,500$13,500
$12,312$12,312$10,203$10,203$10,203$10,203$10,203$10,203$10,203$10,203$13,000
$32,000$32,000$12,000$12,000$12,000$12,000$12,000$12,000$12,000$12,000$12,000
$16,500$16,500$12,600$12,600$12,600$12,600$12,600$12,600$12,600$12,600$11,900
$6,000$6,000$6,000$6,000$6,000$6,000$6,000$6,000$6,000$6,000$10,000
$0$0$1,500$1,500$1,500$1,500$1,500$1,500$1,500$1,500$10,000
$6,100$6,100$6,100$6,100$6,100$6,100$6,100$6,100$6,100$6,100$9,300
$4,300$4,300$8,000$8,000$8,000$8,000$8,000$8,000$8,000$8,000$8,800
$30,465$30,465$10,600$10,600$10,600$10,600$10,600$10,600$10,540$10,540$8,400
$8,600$8,600$4,900$4,900$4,900$4,900$4,900$4,900$4,900$4,900$6,700
$3,300$3,300$3,300$3,300$3,300$3,300$3,300$3,300$3,300$3,300$6,160
$8,000$8,000$8,400$8,400$8,400$8,400$8,400$8,400$8,400$8,400$5,900
$17,000$17,000$17,000$17,000$17,000$17,000$17,000$17,000$17,000$17,000$5,600
$2,799$2,799$2,896$2,896$2,896$2,896$2,896$2,896$2,861$2,861$5,460
$300$300$300$300$300$300$300$300$300$300$5,400
$0$0$0$0$0$0$0$0$0$0$5,400
$2,500$2,500$2,000$2,000$2,000$2,000$2,000$2,000$2,000$2,000$3,600
$0$0$0$0$0$0$0$0$0$0$3,400
$0$0$0$0$0$0$0$0$0$0$3,200
$800$800$800$800$800$800$800$800$800$800$2,980
$3,300$3,300$1,800$1,800$1,800$1,800$1,800$1,800$1,800$1,800$2,600
$800$800$450$450$450$450$450$450$450$450$2,200
$3,200$3,200$2,300$2,300$2,300$2,300$2,300$2,300$2,300$2,300$2,100
$1,950$1,950$2,250$2,250$2,250$2,250$2,250$2,250$2,250$2,250$2,000
$0$0$0$0$0$0$0$0$0$0$1,500
$1,175$1,175$1,225$1,225$1,225$1,225$1,225$1,225$1,225$1,225$1,300
$4,000$4,000$500$500$500$500$500$500$500$500$1,000
$600$600$600$600$600$600$600$600$600$600$660
$500$500$500$500$500$500$500$500$500$500$500
$550$550$50$50$50$50$50$50$50$50$500
$3,193$3,193$3,150$3,150$3,150$3,150$3,150$3,150$3,150$3,150$300
$2,600$2,600$2,600$2,600$2,600$2,600$2,600$2,600$2,600$2,600$300
$1,900$1,900$2,400$2,400$2,400$2,400$2,400$2,400$2,400$2,400$200
$800$800$300$300$300$300$300$300$300$300$200
$1,120$1,120$1,120$1,120$1,120$1,120$1,120$1,120$1,120$1,120$160
$700$700$600$600$600$600$600$600$600$600$100
$600$600$100$100$100$100$100$100$100$100$100
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
Showing 1 to 88 of 88 entries