up
Budget Year / Version:
FY 26
RECOMMENDED
Expenditures by Fund
100.0%0-20000002000004000006000008000001000000120000014000001600000180000020000002200000General Fund
100.0%0-20000002000004000006000008000001000000120000014000001600000180000020000002200000General Fund
Revenues by Fund
100.0%0-5000050001000015000200002500030000350004000045000500005500060000General Fund
100.0%0-5000050001000015000200002500030000350004000045000500005500060000General Fund
Expenditure Data
OrderCost CenterCost Center NameFundTypeAccountAccount NameAmount
1C46100Human Relations Comm-DirectorsF001 - General Fund50010Full Time SalariesPersonnel Costs$223,578.00
2C46100Human Relations Comm-DirectorsF001 - General Fund53016RSP (Retirement Savings Plan)Personnel Costs$17,886.00
3C46100Human Relations Comm-DirectorsF001 - General Fund50311Other Compensation Adjustment - OMB Use onlyPersonnel Costs($21,148.00)
4C46100Human Relations Comm-DirectorsF001 - General Fund51004Social Security- FICA MedicaidPersonnel Costs$3,242.00
5C46100Human Relations Comm-DirectorsF001 - General Fund50099Budget Adjustment (Salary)Personnel Costs$0.00
6C46100Human Relations Comm-DirectorsF001 - General Fund51020Other Non-Workforce FICAPersonnel Costs$0.00
7C46100Human Relations Comm-DirectorsF001 - General Fund52060Other Non-Workforce Group InsurancePersonnel Costs$0.00
8C46100Human Relations Comm-DirectorsF001 - General Fund51002Social Security- FICAPersonnel Costs$10,918.00
9C46100Human Relations Comm-DirectorsF001 - General Fund53060Other Non-Workforce RetirementPersonnel Costs$0.00
10C46100Human Relations Comm-DirectorsF001 - General Fund52002Group InsurancePersonnel Costs$17,982.00
11C46401Fair HousingF001 - General Fund52110DentalPersonnel Costs$0.00
12C46401Fair HousingF001 - General Fund50420Lapse (Planning)Personnel Costs$0.00
13C46401Fair HousingF001 - General Fund52002Group InsurancePersonnel Costs$8,991.00
14C46401Fair HousingF001 - General Fund53060Other Non-Workforce RetirementPersonnel Costs$0.00
15C46401Fair HousingF001 - General Fund53016RSP (Retirement Savings Plan)Personnel Costs$3,727.00
16C46401Fair HousingF001 - General Fund50012Part Time SalariesPersonnel Costs$32,848.00
17C46401Fair HousingF001 - General Fund50099Budget Adjustment (Salary)Personnel Costs$0.00
18C46401Fair HousingF001 - General Fund51020Other Non-Workforce FICAPersonnel Costs$0.00
19C46302HRC - Compliance (GF)F001 - General Fund52110DentalPersonnel Costs$0.00
20C46302HRC - Compliance (GF)F001 - General Fund53060Other Non-Workforce RetirementPersonnel Costs$333.00
21C46302HRC - Compliance (GF)F001 - General Fund50220Multilingual PayPersonnel Costs$4,160.00
22C46302HRC - Compliance (GF)F001 - General Fund50010Full Time SalariesPersonnel Costs$1,097,424.00
23C46302HRC - Compliance (GF)F001 - General Fund51004Social Security- FICA MedicaidPersonnel Costs$15,913.00
24C46302HRC - Compliance (GF)F001 - General Fund51020Other Non-Workforce FICAPersonnel Costs$1,083.00
25C46302HRC - Compliance (GF)F001 - General Fund51002Social Security- FICAPersonnel Costs$68,040.00
26C46302HRC - Compliance (GF)F001 - General Fund50324OvertimePersonnel Costs$10,000.00
27C46302HRC - Compliance (GF)F001 - General Fund52002Group InsurancePersonnel Costs$161,838.00
28C46302HRC - Compliance (GF)F001 - General Fund50099Budget Adjustment (Salary)Personnel Costs$0.00
29C46302HRC - Compliance (GF)F001 - General Fund53020GRIP (Guaranteed Retirement Income Plan)Personnel Costs$42,381.00
30C46302HRC - Compliance (GF)F001 - General Fund53016RSP (Retirement Savings Plan)Personnel Costs$19,576.00
31C46302HRC - Compliance (GF)F001 - General Fund52060Other Non-Workforce Group InsurancePersonnel Costs$0.00
32C46401Fair HousingF001 - General Fund52060Other Non-Workforce Group InsurancePersonnel Costs$0.00
33C46401Fair HousingF001 - General Fund50010Full Time SalariesPersonnel Costs$46,584.00
34C46401Fair HousingF001 - General Fund51004Social Security- FICA MedicaidPersonnel Costs$1,152.00
35C46200Community MediationF001 - General Fund50010Full Time SalariesPersonnel Costs$46,584.00
36C46200Community MediationF001 - General Fund51004Social Security- FICA MedicaidPersonnel Costs$675.00
37C46200Community MediationF001 - General Fund51002Social Security- FICAPersonnel Costs$2,888.00
38C46200Community MediationF001 - General Fund53016RSP (Retirement Savings Plan)Personnel Costs$3,727.00
39C46200Community MediationF001 - General Fund52002Group InsurancePersonnel Costs$8,991.00
40C46301Human Relations Comm-CommplianceF001 - General Fund52060Other Non-Workforce Group InsurancePersonnel Costs$0.00
41C46301Human Relations Comm-CommplianceF001 - General Fund53060Other Non-Workforce RetirementPersonnel Costs$0.00
42C46301Human Relations Comm-CommplianceF001 - General Fund51020Other Non-Workforce FICAPersonnel Costs$0.00
43C46401Fair HousingF001 - General Fund51002Social Security- FICAPersonnel Costs$4,925.00
44Personnel Costs Total$1,834,298.00
45C46401Fair HousingF001 - General Fund63022Other Central Duplicating Services - PrintingOperating Expenses$1,067.00
46C46401Fair HousingF001 - General Fund64400Conferences HostedOperating Expenses$2,600.00
47C46301Human Relations Comm-CommplianceF001 - General Fund60530Other Professional ServicesOperating Expenses$8,530.00
48C46301Human Relations Comm-CommplianceF001 - General Fund63022Other Central Duplicating Services - PrintingOperating Expenses$0.00
49C46401Fair HousingF001 - General Fund63200Central Duplicating - Postage - BulkOperating Expenses$4,000.00
50C46401Fair HousingF001 - General Fund62010General Office SuppliesOperating Expenses$3,232.00
51C46100Human Relations Comm-DirectorsF001 - General Fund69999Other Miscellaneous Operating ExpensesOperating Expenses$0.00
52C46302HRC - Compliance (GF)F001 - General Fund69999Other Miscellaneous Operating ExpensesOperating Expenses$0.00
53C46401Fair HousingF001 - General Fund64308Advertising Legal ComplianceOperating Expenses$2,500.00
54C46401Fair HousingF001 - General Fund62028Other Supplies & EquipmentOperating Expenses$3,740.00
55C46401Fair HousingF001 - General Fund63020Office Machines/Copier LeasesOperating Expenses$1,985.00
56C46401Fair HousingF001 - General Fund64208Other DuesOperating Expenses$100.00
57C46100Human Relations Comm-DirectorsF001 - General Fund63500Assigned Motor Pool VehiclesOperating Expenses$14,029.00
58C46100Human Relations Comm-DirectorsF001 - General Fund62010General Office SuppliesOperating Expenses$7,706.00
59C46100Human Relations Comm-DirectorsF001 - General Fund63200Central Duplicating - Postage - BulkOperating Expenses$6,300.00
60C46100Human Relations Comm-DirectorsF001 - General Fund64412Other Special County FunctionsOperating Expenses$0.00
61C46100Human Relations Comm-DirectorsF001 - General Fund63022Other Central Duplicating Services - PrintingOperating Expenses$2,842.00
62C46100Human Relations Comm-DirectorsF001 - General Fund69046Community InitiativesOperating Expenses$231,637.00
63C46100Human Relations Comm-DirectorsF001 - General Fund61904CopiersOperating Expenses$3,000.00
64C46100Human Relations Comm-DirectorsF001 - General Fund64010Metropolitan Area TravelOperating Expenses$500.00
65C46100Human Relations Comm-DirectorsF001 - General Fund60530Other Professional ServicesOperating Expenses$17,419.00
66Operating Expenses Total$311,187.00
67General Fund Total$2,145,485.00
Showing 1 to 67 of 67 entries
Revenue Data
OrderCost CenterCost Center NameFundTypeAccountAccount NameAmount
1C46302HRC - Compliance (GF)F001 - General Fund42374HRC EEOC ReimbursementIntergovernmental$54,700.00
2General Fund Total$54,700.00
Showing 1 to 2 of 2 entries