Budget Year / Version:
FY 26
RECOMMENDED
Expenditures by Fund
26.0%59.1%14.9%0100000001500000020000000250000003000000035000000General FundMontgomery Housing InitiativeGrant Fund
26.0%59.1%14.9%0100000001500000020000000250000003000000035000000General FundMontgomery Housing InitiativeGrant Fund
Revenues by Fund
18.2%67.2%14.6%010000000150000002000000025000000300000003500000040000000General FundMontgomery Housing InitiativeGrant Fund
18.2%67.2%14.6%010000000150000002000000025000000300000003500000040000000General FundMontgomery Housing InitiativeGrant Fund
Expenditure Data
OrderCost CenterCost Center NameFundTypeAccountAccount NameAmount
1C76100Division Chief'S Office (CD)F001 - General Fund51004Social Security- FICA MedicaidPersonnel Costs$4,241.00
2C76100Division Chief'S Office (CD)F001 - General Fund50010Full Time SalariesPersonnel Costs$292,497.00
3C76100Division Chief'S Office (CD)F001 - General Fund53060Other Non-Workforce RetirementPersonnel Costs$0.00
4C76100Division Chief'S Office (CD)F001 - General Fund53016RSP (Retirement Savings Plan)Personnel Costs$0.00
5C76100Division Chief'S Office (CD)F001 - General Fund51002Social Security- FICAPersonnel Costs$16,783.00
6C76100Division Chief'S Office (CD)F001 - General Fund51020Other Non-Workforce FICAPersonnel Costs$0.00
7C76100Division Chief'S Office (CD)F001 - General Fund50099Budget Adjustment (Salary)Personnel Costs$0.00
8C76100Division Chief'S Office (CD)F001 - General Fund52060Other Non-Workforce Group InsurancePersonnel Costs$0.00
9C76100Division Chief'S Office (CD)F001 - General Fund53020GRIP (Guaranteed Retirement Income Plan)Personnel Costs$16,409.00
10C76100Division Chief'S Office (CD)F001 - General Fund52002Group InsurancePersonnel Costs$35,964.00
11C76200Division Chief's Office (HD)F001 - General Fund53016RSP (Retirement Savings Plan)Personnel Costs$0.00
12C76200Division Chief's Office (HD)F001 - General Fund53020GRIP (Guaranteed Retirement Income Plan)Personnel Costs$7,672.00
13C76200Division Chief's Office (HD)F001 - General Fund52002Group InsurancePersonnel Costs$24,276.00
14C76200Division Chief's Office (HD)F001 - General Fund50010Full Time SalariesPersonnel Costs$136,763.00
15C76200Division Chief's Office (HD)F001 - General Fund51020Other Non-Workforce FICAPersonnel Costs$0.00
16C76200Division Chief's Office (HD)F001 - General Fund53060Other Non-Workforce RetirementPersonnel Costs$0.00
17C76200Division Chief's Office (HD)F001 - General Fund50099Budget Adjustment (Salary)Personnel Costs$0.00
18C76200Division Chief's Office (HD)F001 - General Fund51004Social Security- FICA MedicaidPersonnel Costs$1,983.00
19C76200Division Chief's Office (HD)F001 - General Fund51002Social Security- FICAPersonnel Costs$8,241.00
20C76200Division Chief's Office (HD)F001 - General Fund52060Other Non-Workforce Group InsurancePersonnel Costs$0.00
21C76203Multi-Family Housing ProgramsF001 - General Fund53016RSP (Retirement Savings Plan)Personnel Costs$5,543.00
22C76203Multi-Family Housing ProgramsF001 - General Fund53020GRIP (Guaranteed Retirement Income Plan)Personnel Costs$7,595.00
23C76203Multi-Family Housing ProgramsF001 - General Fund53060Other Non-Workforce RetirementPersonnel Costs$0.00
24C76203Multi-Family Housing ProgramsF001 - General Fund52002Group InsurancePersonnel Costs$26,973.00
25C76203Multi-Family Housing ProgramsF001 - General Fund50010Full Time SalariesPersonnel Costs$204,666.00
26C76203Multi-Family Housing ProgramsF001 - General Fund51020Other Non-Workforce FICAPersonnel Costs$0.00
27C76203Multi-Family Housing ProgramsF001 - General Fund51004Social Security- FICA MedicaidPersonnel Costs$2,968.00
28C76203Multi-Family Housing ProgramsF001 - General Fund51002Social Security- FICAPersonnel Costs$12,689.00
29C76000Director's OfficeF001 - General Fund53016RSP (Retirement Savings Plan)Personnel Costs$24,586.00
30C76203Multi-Family Housing ProgramsF001 - General Fund52060Other Non-Workforce Group InsurancePersonnel Costs$0.00
31C76000Director's OfficeF001 - General Fund52002Group InsurancePersonnel Costs$73,726.00
32C76000Director's OfficeF001 - General Fund50010Full Time SalariesPersonnel Costs$600,842.00
33C76000Director's OfficeF001 - General Fund52060Other Non-Workforce Group InsurancePersonnel Costs($11,850.00)
34C76000Director's OfficeF001 - General Fund51004Social Security- FICA MedicaidPersonnel Costs$8,712.00
35C76000Director's OfficeF001 - General Fund50311Other Compensation Adjustment - OMB Use onlyPersonnel Costs$0.00
36C76000Director's OfficeF001 - General Fund53060Other Non-Workforce RetirementPersonnel Costs($6,320.00)
37C76000Director's OfficeF001 - General Fund51002Social Security- FICAPersonnel Costs$35,447.00
38C76000Director's OfficeF001 - General Fund51020Other Non-Workforce FICAPersonnel Costs($6,044.00)
39C76000Director's OfficeF001 - General Fund53018ERS (Employee Retirement Plan)Personnel Costs$12,834.00
40C76000Director's OfficeF001 - General Fund50420Lapse (Planning)Personnel Costs($79,000.00)
41C76000Director's OfficeF001 - General Fund53020GRIP (Guaranteed Retirement Income Plan)Personnel Costs$7,907.00
42C76000Director's OfficeF001 - General Fund50099Budget Adjustment (Salary)Personnel Costs$29,746.00
43C76001Human ResourcesF001 - General Fund53016RSP (Retirement Savings Plan)Personnel Costs$5,601.00
44C76001Human ResourcesF001 - General Fund50099Budget Adjustment (Salary)Personnel Costs$2,665.00
45C76001Human ResourcesF001 - General Fund51020Other Non-Workforce FICAPersonnel Costs$0.00
46C76001Human ResourcesF001 - General Fund53020GRIP (Guaranteed Retirement Income Plan)Personnel Costs$0.00
47C76001Human ResourcesF001 - General Fund52002Group InsurancePersonnel Costs$12,587.00
48C76001Human ResourcesF001 - General Fund50010Full Time SalariesPersonnel Costs$85,220.00
49C76001Human ResourcesF001 - General Fund51004Social Security- FICA MedicaidPersonnel Costs$1,236.00
50C76001Human ResourcesF001 - General Fund53060Other Non-Workforce RetirementPersonnel Costs$0.00
51C76001Human ResourcesF001 - General Fund51002Social Security- FICAPersonnel Costs$5,284.00
52C76001Human ResourcesF001 - General Fund52060Other Non-Workforce Group InsurancePersonnel Costs$0.00
53C76001Human ResourcesF001 - General Fund50420Lapse (Planning)Personnel Costs$0.00
54C76201LTA MediationF001 - General Fund53016RSP (Retirement Savings Plan)Personnel Costs$54,950.00
55C76201LTA MediationF001 - General Fund53020GRIP (Guaranteed Retirement Income Plan)Personnel Costs$24,368.00
56C76201LTA MediationF001 - General Fund50099Budget Adjustment (Salary)Personnel Costs$0.00
57C76201LTA MediationF001 - General Fund52002Group InsurancePersonnel Costs$184,316.00
58C76201LTA MediationF001 - General Fund50010Full Time SalariesPersonnel Costs$1,308,219.00
59C76201LTA MediationF001 - General Fund53060Other Non-Workforce RetirementPersonnel Costs($1,600.00)
60C76201LTA MediationF001 - General Fund52060Other Non-Workforce Group InsurancePersonnel Costs($3,000.00)
61C76201LTA MediationF001 - General Fund53018ERS (Employee Retirement Plan)Personnel Costs$6,157.00
62C76201LTA MediationF001 - General Fund50420Lapse (Planning)Personnel Costs($20,000.00)
63C76201LTA MediationF001 - General Fund51004Social Security- FICA MedicaidPersonnel Costs$19,000.00
64C76201LTA MediationF001 - General Fund51020Other Non-Workforce FICAPersonnel Costs($1,530.00)
65C76201LTA MediationF001 - General Fund51002Social Security- FICAPersonnel Costs$81,243.00
66C76202Code EnforcementF001 - General Fund52110DentalPersonnel Costs$0.00
67C76202Code EnforcementF001 - General Fund50010Full Time SalariesPersonnel Costs$3,846,626.00
68C76202Code EnforcementF001 - General Fund53016RSP (Retirement Savings Plan)Personnel Costs$119,995.00
69C76202Code EnforcementF001 - General Fund52004Group Insurance- Charges to OthersPersonnel Costs$0.00
70C76202Code EnforcementF001 - General Fund53060Other Non-Workforce RetirementPersonnel Costs($1,600.00)
71C76202Code EnforcementF001 - General Fund53018ERS (Employee Retirement Plan)Personnel Costs$13,127.00
72C76202Code EnforcementF001 - General Fund51020Other Non-Workforce FICAPersonnel Costs($1,530.00)
73C76202Code EnforcementF001 - General Fund50400Salary Charges To OthersPersonnel Costs$0.00
74C76202Code EnforcementF001 - General Fund50310Other Budgeted Salary AdjustmentPersonnel Costs$0.00
75C76202Code EnforcementF001 - General Fund50420Lapse (Planning)Personnel Costs($20,000.00)
76C76202Code EnforcementF001 - General Fund51004Social Security- FICA MedicaidPersonnel Costs$55,810.00
77C76202Code EnforcementF001 - General Fund53006Retirement- Charges to OthersPersonnel Costs$0.00
78C76202Code EnforcementF001 - General Fund53020GRIP (Guaranteed Retirement Income Plan)Personnel Costs$109,082.00
79C76202Code EnforcementF001 - General Fund50311Other Compensation Adjustment - OMB Use onlyPersonnel Costs($115,609.00)
80C76202Code EnforcementF001 - General Fund50099Budget Adjustment (Salary)Personnel Costs$0.00
81C76202Code EnforcementF001 - General Fund51008Social Security- Charge to OthersPersonnel Costs$0.00
82C76202Code EnforcementF001 - General Fund51002Social Security- FICAPersonnel Costs$238,637.00
83C76202Code EnforcementF001 - General Fund52060Other Non-Workforce Group InsurancePersonnel Costs($3,000.00)
84C76101Planning & Community Develop RevitalizF001 - General Fund50420Lapse (Planning)Personnel Costs$0.00
85C76101Planning & Community Develop RevitalizF001 - General Fund53018ERS (Employee Retirement Plan)Personnel Costs$3,622.00
86C76101Planning & Community Develop RevitalizF001 - General Fund53060Other Non-Workforce RetirementPersonnel Costs$0.00
87C76101Planning & Community Develop RevitalizF001 - General Fund52002Group InsurancePersonnel Costs$19,780.00
88C76101Planning & Community Develop RevitalizF001 - General Fund53020GRIP (Guaranteed Retirement Income Plan)Personnel Costs$3,062.00
89C76202Code EnforcementF001 - General Fund52002Group InsurancePersonnel Costs$630,269.00
90C76101Planning & Community Develop RevitalizF001 - General Fund53016RSP (Retirement Savings Plan)Personnel Costs$0.00
91C76101Planning & Community Develop RevitalizF001 - General Fund51004Social Security- FICA MedicaidPersonnel Costs$1,804.00
92C76101Planning & Community Develop RevitalizF001 - General Fund50010Full Time SalariesPersonnel Costs$124,435.00
93C76101Planning & Community Develop RevitalizF001 - General Fund51020Other Non-Workforce FICAPersonnel Costs$0.00
94C76101Planning & Community Develop RevitalizF001 - General Fund52060Other Non-Workforce Group InsurancePersonnel Costs$0.00
95C76101Planning & Community Develop RevitalizF001 - General Fund51002Social Security- FICAPersonnel Costs$7,715.00
96C76205Licensing - LTAF001 - General Fund50420Lapse (Planning)Personnel Costs($35,000.00)
97C76205Licensing - LTAF001 - General Fund53060Other Non-Workforce RetirementPersonnel Costs($2,800.00)
98C76205Licensing - LTAF001 - General Fund50099Budget Adjustment (Salary)Personnel Costs$0.00
99C76205Licensing - LTAF001 - General Fund51002Social Security- FICAPersonnel Costs$43,442.00
100C76205Licensing - LTAF001 - General Fund51020Other Non-Workforce FICAPersonnel Costs($2,678.00)
101C76205Licensing - LTAF001 - General Fund52002Group InsurancePersonnel Costs$120,479.00
102C76205Licensing - LTAF001 - General Fund52060Other Non-Workforce Group InsurancePersonnel Costs($5,250.00)
103C76206Common Ownership Community ProgramsF001 - General Fund53016RSP (Retirement Savings Plan)Personnel Costs$28,208.00
104C76206Common Ownership Community ProgramsF001 - General Fund51002Social Security- FICAPersonnel Costs$50,107.00
105C76205Licensing - LTAF001 - General Fund53020GRIP (Guaranteed Retirement Income Plan)Personnel Costs$9,793.00
106C76205Licensing - LTAF001 - General Fund51004Social Security- FICA MedicaidPersonnel Costs$10,160.00
107C76205Licensing - LTAF001 - General Fund50010Full Time SalariesPersonnel Costs$695,914.00
108C76206Common Ownership Community ProgramsF001 - General Fund53060Other Non-Workforce RetirementPersonnel Costs($1,600.00)
109C76206Common Ownership Community ProgramsF001 - General Fund52002Group InsurancePersonnel Costs$124,076.00
110C76206Common Ownership Community ProgramsF001 - General Fund53020GRIP (Guaranteed Retirement Income Plan)Personnel Costs$23,726.00
111C76206Common Ownership Community ProgramsF001 - General Fund50010Full Time SalariesPersonnel Costs$813,517.00
112C76206Common Ownership Community ProgramsF001 - General Fund52060Other Non-Workforce Group InsurancePersonnel Costs($3,000.00)
113C76206Common Ownership Community ProgramsF001 - General Fund51004Social Security- FICA MedicaidPersonnel Costs$11,830.00
114C76206Common Ownership Community ProgramsF001 - General Fund50420Lapse (Planning)Personnel Costs($20,000.00)
115C76206Common Ownership Community ProgramsF001 - General Fund51020Other Non-Workforce FICAPersonnel Costs($1,530.00)
116C76002Lta: AdministrationF001 - General Fund53016RSP (Retirement Savings Plan)Personnel Costs$6,713.00
117C76002Lta: AdministrationF001 - General Fund53060Other Non-Workforce RetirementPersonnel Costs$0.00
118C76002Lta: AdministrationF001 - General Fund51002Social Security- FICAPersonnel Costs$21,560.00
119C76002Lta: AdministrationF001 - General Fund52060Other Non-Workforce Group InsurancePersonnel Costs$0.00
120C76002Lta: AdministrationF001 - General Fund53018ERS (Employee Retirement Plan)Personnel Costs$1,121.00
121C76002Lta: AdministrationF001 - General Fund51020Other Non-Workforce FICAPersonnel Costs$0.00
122C76002Lta: AdministrationF001 - General Fund52002Group InsurancePersonnel Costs$46,753.00
123C76002Lta: AdministrationF001 - General Fund50010Full Time SalariesPersonnel Costs$369,465.00
124C76002Lta: AdministrationF001 - General Fund51004Social Security- FICA MedicaidPersonnel Costs$5,357.00
125C76002Lta: AdministrationF001 - General Fund50099Budget Adjustment (Salary)Personnel Costs$2,666.00
126C76206Common Ownership Community ProgramsF001 - General Fund50099Budget Adjustment (Salary)Personnel Costs$0.00
127C76002Lta: AdministrationF001 - General Fund53020GRIP (Guaranteed Retirement Income Plan)Personnel Costs$13,953.00
128C76205Licensing - LTAF001 - General Fund53016RSP (Retirement Savings Plan)Personnel Costs$28,703.00
129C76102Grants ManagementF001 - General Fund53016RSP (Retirement Savings Plan)Personnel Costs$0.00
130C76102Grants ManagementF001 - General Fund52002Group InsurancePersonnel Costs$8,991.00
131C76102Grants ManagementF001 - General Fund51020Other Non-Workforce FICAPersonnel Costs$0.00
132C76102Grants ManagementF001 - General Fund50010Full Time SalariesPersonnel Costs$70,722.00
133C76102Grants ManagementF001 - General Fund51004Social Security- FICA MedicaidPersonnel Costs$1,025.00
134C76102Grants ManagementF001 - General Fund53020GRIP (Guaranteed Retirement Income Plan)Personnel Costs$3,968.00
135C76102Grants ManagementF001 - General Fund53060Other Non-Workforce RetirementPersonnel Costs$0.00
136C76102Grants ManagementF001 - General Fund52060Other Non-Workforce Group InsurancePersonnel Costs$0.00
137C76102Grants ManagementF001 - General Fund51002Social Security- FICAPersonnel Costs$4,385.00
138C76204Affordable Housing ProgramsF001 - General Fund50099Budget Adjustment (Salary)Personnel Costs$0.00
139C76204Affordable Housing ProgramsF001 - General Fund52002Group InsurancePersonnel Costs$46,753.00
140C76204Affordable Housing ProgramsF001 - General Fund53016RSP (Retirement Savings Plan)Personnel Costs$25,856.00
141C76204Affordable Housing ProgramsF001 - General Fund51020Other Non-Workforce FICAPersonnel Costs$0.00
142C76204Affordable Housing ProgramsF001 - General Fund53020GRIP (Guaranteed Retirement Income Plan)Personnel Costs$1,040.00
143C76204Affordable Housing ProgramsF001 - General Fund51002Social Security- FICAPersonnel Costs$21,188.00
144C76204Affordable Housing ProgramsF001 - General Fund51004Social Security- FICA MedicaidPersonnel Costs$4,955.00
145C76204Affordable Housing ProgramsF001 - General Fund50010Full Time SalariesPersonnel Costs$341,742.00
146C76204Affordable Housing ProgramsF001 - General Fund52060Other Non-Workforce Group InsurancePersonnel Costs$0.00
147C76204Affordable Housing ProgramsF001 - General Fund53060Other Non-Workforce RetirementPersonnel Costs$0.00
148C76004Division Chief's Office Finance and AdministrationF001 - General Fund52002Group InsurancePersonnel Costs$12,587.00
149C76004Division Chief's Office Finance and AdministrationF001 - General Fund53020GRIP (Guaranteed Retirement Income Plan)Personnel Costs$3,887.00
150C76004Division Chief's Office Finance and AdministrationF001 - General Fund50010Full Time SalariesPersonnel Costs$109,454.00
151C76004Division Chief's Office Finance and AdministrationF001 - General Fund53060Other Non-Workforce RetirementPersonnel Costs$0.00
152C76004Division Chief's Office Finance and AdministrationF001 - General Fund51004Social Security- FICA MedicaidPersonnel Costs$1,587.00
153C76004Division Chief's Office Finance and AdministrationF001 - General Fund53016RSP (Retirement Savings Plan)Personnel Costs$3,213.00
154C76004Division Chief's Office Finance and AdministrationF001 - General Fund51020Other Non-Workforce FICAPersonnel Costs$0.00
155C76004Division Chief's Office Finance and AdministrationF001 - General Fund50099Budget Adjustment (Salary)Personnel Costs$0.00
156C76004Division Chief's Office Finance and AdministrationF001 - General Fund52060Other Non-Workforce Group InsurancePersonnel Costs$0.00
157C76004Division Chief's Office Finance and AdministrationF001 - General Fund51002Social Security- FICAPersonnel Costs$6,480.00
158C76003Asset ManagementF001 - General Fund51002Social Security- FICAPersonnel Costs$0.00
159C76003Asset ManagementF001 - General Fund52002Group InsurancePersonnel Costs$0.00
160C76003Asset ManagementF001 - General Fund50010Full Time SalariesPersonnel Costs$0.00
161C76003Asset ManagementF001 - General Fund51004Social Security- FICA MedicaidPersonnel Costs$0.00
162C76003Asset ManagementF001 - General Fund53016RSP (Retirement Savings Plan)Personnel Costs$0.00
163C76005IT and Data AnalyticsF001 - General Fund53016RSP (Retirement Savings Plan)Personnel Costs$13,442.00
164C76005IT and Data AnalyticsF001 - General Fund53020GRIP (Guaranteed Retirement Income Plan)Personnel Costs$5,366.00
165C76005IT and Data AnalyticsF001 - General Fund50010Full Time SalariesPersonnel Costs$431,700.00
166C76005IT and Data AnalyticsF001 - General Fund52002Group InsurancePersonnel Costs$63,836.00
167C76005IT and Data AnalyticsF001 - General Fund53060Other Non-Workforce RetirementPersonnel Costs$0.00
168C76005IT and Data AnalyticsF001 - General Fund51020Other Non-Workforce FICAPersonnel Costs$0.00
169C76005IT and Data AnalyticsF001 - General Fund50099Budget Adjustment (Salary)Personnel Costs$67,211.00
170C76005IT and Data AnalyticsF001 - General Fund51002Social Security- FICAPersonnel Costs$26,765.00
171C76005IT and Data AnalyticsF001 - General Fund51004Social Security- FICA MedicaidPersonnel Costs$6,260.00
172C76310Division Chief's Office (RHD)F001 - General Fund53016RSP (Retirement Savings Plan)Personnel Costs$5,520.00
173C76005IT and Data AnalyticsF001 - General Fund52060Other Non-Workforce Group InsurancePersonnel Costs$0.00
174C76310Division Chief's Office (RHD)F001 - General Fund51002Social Security- FICAPersonnel Costs$8,556.00
175C76310Division Chief's Office (RHD)F001 - General Fund53060Other Non-Workforce RetirementPersonnel Costs$0.00
176C76310Division Chief's Office (RHD)F001 - General Fund52002Group InsurancePersonnel Costs$17,982.00
177C76310Division Chief's Office (RHD)F001 - General Fund50010Full Time SalariesPersonnel Costs$138,004.00
178C76310Division Chief's Office (RHD)F001 - General Fund52060Other Non-Workforce Group InsurancePersonnel Costs$0.00
179C76310Division Chief's Office (RHD)F001 - General Fund51020Other Non-Workforce FICAPersonnel Costs$0.00
180C76310Division Chief's Office (RHD)F001 - General Fund51004Social Security- FICA MedicaidPersonnel Costs$2,001.00
181C76310Division Chief's Office (RHD)F001 - General Fund50099Budget Adjustment (Salary)Personnel Costs$0.00
182C76310Division Chief's Office (RHD)F001 - General Fund50099Budget Adjustment (Salary)Personnel Costs$39,370.00
183C76305Rent StabilizationF001 - General Fund53060Other Non-Workforce RetirementPersonnel Costs$0.00
184C76305Rent StabilizationF001 - General Fund50099Budget Adjustment (Salary)Personnel Costs$0.00
185C76305Rent StabilizationF001 - General Fund53016RSP (Retirement Savings Plan)Personnel Costs$21,782.00
186C76305Rent StabilizationF001 - General Fund51002Social Security- FICAPersonnel Costs$48,598.00
187C76305Rent StabilizationF001 - General Fund51020Other Non-Workforce FICAPersonnel Costs$0.00
188C76305Rent StabilizationF001 - General Fund52002Group InsurancePersonnel Costs$143,856.00
189C76305Rent StabilizationF001 - General Fund52060Other Non-Workforce Group InsurancePersonnel Costs$0.00
190C76305Rent StabilizationF001 - General Fund53020GRIP (Guaranteed Retirement Income Plan)Personnel Costs$26,297.00
191C76305Rent StabilizationF001 - General Fund51004Social Security- FICA MedicaidPersonnel Costs$11,366.00
192C76305Rent StabilizationF001 - General Fund50010Full Time SalariesPersonnel Costs$783,845.00
193Personnel Costs Total$13,178,065.00
194C76200Division Chief's Office (HD)F001 - General Fund63500Assigned Motor Pool VehiclesOperating Expenses$10,000.00
195C76100Division Chief'S Office (CD)F001 - General Fund62010General Office SuppliesOperating Expenses$500.00
196C76100Division Chief'S Office (CD)F001 - General Fund63020Office Machines/Copier LeasesOperating Expenses$3,950.00
197C76100Division Chief'S Office (CD)F001 - General Fund69999Other Miscellaneous Operating ExpensesOperating Expenses$0.00
198C76200Division Chief's Office (HD)F001 - General Fund69999Other Miscellaneous Operating ExpensesOperating Expenses$0.00
199C76200Division Chief's Office (HD)F001 - General Fund62010General Office SuppliesOperating Expenses$500.00
200C76200Division Chief's Office (HD)F001 - General Fund63022Other Central Duplicating Services - PrintingOperating Expenses$636.00
201C76200Division Chief's Office (HD)F001 - General Fund63604Cellular Phone Line ChargesOperating Expenses$600.00
202C76200Division Chief's Office (HD)F001 - General Fund63020Office Machines/Copier LeasesOperating Expenses$5,500.00
203C76000Director's OfficeF001 - General Fund63200Central Duplicating - Postage - BulkOperating Expenses$1,500.00
204C76000Director's OfficeF001 - General Fund63022Other Central Duplicating Services - PrintingOperating Expenses$2,000.00
205C76000Director's OfficeF001 - General Fund63016ImagingOperating Expenses$5,000.00
206C76000Director's OfficeF001 - General Fund63604Cellular Phone Line ChargesOperating Expenses$2,000.00
207C76000Director's OfficeF001 - General Fund69999Other Miscellaneous Operating ExpensesOperating Expenses$1,737.00
208C76000Director's OfficeF001 - General Fund62010General Office SuppliesOperating Expenses$2,000.00
209C76000Director's OfficeF001 - General Fund60164Temporary ProfessionalOperating Expenses$15,000.00
210C76000Director's OfficeF001 - General Fund63206Inter-Office MailOperating Expenses$10,000.00
211C76000Director's OfficeF001 - General Fund63500Assigned Motor Pool VehiclesOperating Expenses$150,000.00
212C76203Multi-Family Housing ProgramsF001 - General Fund62010General Office SuppliesOperating Expenses$500.00
213C76203Multi-Family Housing ProgramsF001 - General Fund64010Metropolitan Area TravelOperating Expenses$250.00
214C76203Multi-Family Housing ProgramsF001 - General Fund64120Other EducationOperating Expenses$250.00
215C76203Multi-Family Housing ProgramsF001 - General Fund63604Cellular Phone Line ChargesOperating Expenses$1,000.00
216C76203Multi-Family Housing ProgramsF001 - General Fund69999Other Miscellaneous Operating ExpensesOperating Expenses$0.00
217C76202Code EnforcementF001 - General Fund64200Professional Memberships (Individual)Operating Expenses$3,000.00
218C76202Code EnforcementF001 - General Fund64120Other EducationOperating Expenses$4,000.00
219C76202Code EnforcementF001 - General Fund62018Computer Equipment - Non CapitalizedOperating Expenses$12,000.00
220C76202Code EnforcementF001 - General Fund63022Other Central Duplicating Services - PrintingOperating Expenses$10,000.00
221C76202Code EnforcementF001 - General Fund60018Professional ComputerOperating Expenses$10,000.00
222C76202Code EnforcementF001 - General Fund62600UniformsOperating Expenses$10,000.00
223C76202Code EnforcementF001 - General Fund62020Computer SoftwareOperating Expenses$10,000.00
224C76202Code EnforcementF001 - General Fund63604Cellular Phone Line ChargesOperating Expenses$31,320.00
225C76201LTA MediationF001 - General Fund60168Temporary Office ClericalOperating Expenses$0.00
226C76202Code EnforcementF001 - General Fund63020Office Machines/Copier LeasesOperating Expenses$5,000.00
227C76202Code EnforcementF001 - General Fund69999Other Miscellaneous Operating ExpensesOperating Expenses$8,082.00
228C76202Code EnforcementF001 - General Fund64010Metropolitan Area TravelOperating Expenses$5,000.00
229C76202Code EnforcementF001 - General Fund60168Temporary Office ClericalOperating Expenses$60,000.00
230C76202Code EnforcementF001 - General Fund62848ToolsOperating Expenses$1,500.00
231C76202Code EnforcementF001 - General Fund60026Professional Educational/TrainingOperating Expenses$1,000.00
232C76202Code EnforcementF001 - General Fund64202Professional Organizations (Group)Operating Expenses$2,000.00
233C76202Code EnforcementF001 - General Fund69020Background InvestigationsOperating Expenses$6,000.00
234C76202Code EnforcementF001 - General Fund63500Assigned Motor Pool VehiclesOperating Expenses$326,644.00
235C76201LTA MediationF001 - General Fund60044GranteesOperating Expenses$0.00
236C76201LTA MediationF001 - General Fund69999Other Miscellaneous Operating ExpensesOperating Expenses$7,884.00
237C76201LTA MediationF001 - General Fund62010General Office SuppliesOperating Expenses$2,500.00
238C76201LTA MediationF001 - General Fund64010Metropolitan Area TravelOperating Expenses$500.00
239C76201LTA MediationF001 - General Fund69038TranscriptsOperating Expenses$20,000.00
240C76201LTA MediationF001 - General Fund63604Cellular Phone Line ChargesOperating Expenses$2,500.00
241C76201LTA MediationF001 - General Fund60534Translation ServicesOperating Expenses$6,000.00
242C76201LTA MediationF001 - General Fund63022Other Central Duplicating Services - PrintingOperating Expenses$2,000.00
243C76201LTA MediationF001 - General Fund69020Background InvestigationsOperating Expenses$7,000.00
244C76201LTA MediationF001 - General Fund63200Central Duplicating - Postage - BulkOperating Expenses$4,000.00
245C76001Human ResourcesF001 - General Fund69999Other Miscellaneous Operating ExpensesOperating Expenses$0.00
246C76001Human ResourcesF001 - General Fund62010General Office SuppliesOperating Expenses$1,500.00
247C76001Human ResourcesF001 - General Fund63020Office Machines/Copier LeasesOperating Expenses$5,000.00
248C76000Director's OfficeF001 - General Fund64202Professional Organizations (Group)Operating Expenses$6,000.00
249C76000Director's OfficeF001 - General Fund64010Metropolitan Area TravelOperating Expenses$500.00
250C76004Division Chief's Office Finance and AdministrationF001 - General Fund60318Maintenance - HVACOperating Expenses$3,766.00
251C76004Division Chief's Office Finance and AdministrationF001 - General Fund63604Cellular Phone Line ChargesOperating Expenses$1,000.00
252C76004Division Chief's Office Finance and AdministrationF001 - General Fund69999Other Miscellaneous Operating ExpensesOperating Expenses$300.00
253C76204Affordable Housing ProgramsF001 - General Fund60056Interpreter ServicesOperating Expenses$500.00
254C76204Affordable Housing ProgramsF001 - General Fund63200Central Duplicating - Postage - BulkOperating Expenses$5,500.00
255C76004Division Chief's Office Finance and AdministrationF001 - General Fund62704NewspapersOperating Expenses$200.00
256C76004Division Chief's Office Finance and AdministrationF001 - General Fund64108Management/Leadership TrainingOperating Expenses$1,000.00
257C76004Division Chief's Office Finance and AdministrationF001 - General Fund62010General Office SuppliesOperating Expenses$500.00
258C76204Affordable Housing ProgramsF001 - General Fund62010General Office SuppliesOperating Expenses$1,000.00
259C76204Affordable Housing ProgramsF001 - General Fund63022Other Central Duplicating Services - PrintingOperating Expenses$500.00
260C76204Affordable Housing ProgramsF001 - General Fund64202Professional Organizations (Group)Operating Expenses$1,000.00
261C76204Affordable Housing ProgramsF001 - General Fund69999Other Miscellaneous Operating ExpensesOperating Expenses$493.00
262C76102Grants ManagementF001 - General Fund62020Computer SoftwareOperating Expenses$0.00
263C76102Grants ManagementF001 - General Fund60044GranteesOperating Expenses$310,020.00
264C76102Grants ManagementF001 - General Fund63604Cellular Phone Line ChargesOperating Expenses$600.00
265C76102Grants ManagementF001 - General Fund63200Central Duplicating - Postage - BulkOperating Expenses$300.00
266C76102Grants ManagementF001 - General Fund69999Other Miscellaneous Operating ExpensesOperating Expenses$823.00
267C76102Grants ManagementF001 - General Fund62010General Office SuppliesOperating Expenses$500.00
268C76205Licensing - LTAF001 - General Fund60168Temporary Office ClericalOperating Expenses$110,000.00
269C76002Lta: AdministrationF001 - General Fund62010General Office SuppliesOperating Expenses$979.00
270C76002Lta: AdministrationF001 - General Fund60168Temporary Office ClericalOperating Expenses$15,000.00
271C76102Grants ManagementF001 - General Fund63500Assigned Motor Pool VehiclesOperating Expenses$7,000.00
272C76206Common Ownership Community ProgramsF001 - General Fund63604Cellular Phone Line ChargesOperating Expenses$1,000.00
273C76206Common Ownership Community ProgramsF001 - General Fund63020Office Machines/Copier LeasesOperating Expenses$4,000.00
274C76206Common Ownership Community ProgramsF001 - General Fund63022Other Central Duplicating Services - PrintingOperating Expenses$2,000.00
275C76206Common Ownership Community ProgramsF001 - General Fund63200Central Duplicating - Postage - BulkOperating Expenses$4,000.00
276C76206Common Ownership Community ProgramsF001 - General Fund62020Computer SoftwareOperating Expenses$0.00
277C76002Lta: AdministrationF001 - General Fund69999Other Miscellaneous Operating ExpensesOperating Expenses$5,000.00
278C76002Lta: AdministrationF001 - General Fund62700Books / Reference MaterialsOperating Expenses$1,000.00
279C76002Lta: AdministrationF001 - General Fund63022Other Central Duplicating Services - PrintingOperating Expenses$1,000.00
280C76206Common Ownership Community ProgramsF001 - General Fund60062Management ConsultingOperating Expenses$50,000.00
281C76206Common Ownership Community ProgramsF001 - General Fund69038TranscriptsOperating Expenses$13,000.00
282C76205Licensing - LTAF001 - General Fund62010General Office SuppliesOperating Expenses$13,000.00
283C76206Common Ownership Community ProgramsF001 - General Fund64410Meeting Room RentalsOperating Expenses$5,000.00
284C76206Common Ownership Community ProgramsF001 - General Fund64108Management/Leadership TrainingOperating Expenses$2,000.00
285C76206Common Ownership Community ProgramsF001 - General Fund69999Other Miscellaneous Operating ExpensesOperating Expenses$2,760.00
286C76206Common Ownership Community ProgramsF001 - General Fund62010General Office SuppliesOperating Expenses$8,000.00
287C76206Common Ownership Community ProgramsF001 - General Fund60026Professional Educational/TrainingOperating Expenses$25,000.00
288C76206Common Ownership Community ProgramsF001 - General Fund64506Other Board/Commission/Committee ExpendituresOperating Expenses$1,000.00
289C76206Common Ownership Community ProgramsF001 - General Fund60164Temporary ProfessionalOperating Expenses$70,000.00
290C76205Licensing - LTAF001 - General Fund63302Outside Overnight Mail/CourierOperating Expenses$5,000.00
291C76205Licensing - LTAF001 - General Fund63200Central Duplicating - Postage - BulkOperating Expenses$25,000.00
292C76205Licensing - LTAF001 - General Fund63604Cellular Phone Line ChargesOperating Expenses$1,000.00
293C76205Licensing - LTAF001 - General Fund69020Background InvestigationsOperating Expenses$7,000.00
294C76205Licensing - LTAF001 - General Fund63022Other Central Duplicating Services - PrintingOperating Expenses$48,958.00
295C76205Licensing - LTAF001 - General Fund63300Outside PostageOperating Expenses$2,000.00
296C76205Licensing - LTAF001 - General Fund69999Other Miscellaneous Operating ExpensesOperating Expenses$4,392.00
297C76101Planning & Community Develop RevitalizF001 - General Fund63604Cellular Phone Line ChargesOperating Expenses$1,000.00
298C76101Planning & Community Develop RevitalizF001 - General Fund63500Assigned Motor Pool VehiclesOperating Expenses$13,000.00
299C76101Planning & Community Develop RevitalizF001 - General Fund69999Other Miscellaneous Operating ExpensesOperating Expenses$364.00
300C76101Planning & Community Develop RevitalizF001 - General Fund64208Other DuesOperating Expenses$0.00
301C76101Planning & Community Develop RevitalizF001 - General Fund63200Central Duplicating - Postage - BulkOperating Expenses$500.00
302C76101Planning & Community Develop RevitalizF001 - General Fund62010General Office SuppliesOperating Expenses$1,500.00
303C76101Planning & Community Develop RevitalizF001 - General Fund64010Metropolitan Area TravelOperating Expenses$500.00
304C76202Code EnforcementF001 - General Fund62010General Office SuppliesOperating Expenses$11,500.00
305C76202Code EnforcementF001 - General Fund62812Cellular PhonesOperating Expenses$45,000.00
306C76202Code EnforcementF001 - General Fund63200Central Duplicating - Postage - BulkOperating Expenses$20,000.00
307C76202Code EnforcementF001 - General Fund62700Books / Reference MaterialsOperating Expenses$3,000.00
308C76305Rent StabilizationF001 - General Fund62010General Office SuppliesOperating Expenses$2,000.00
309C76305Rent StabilizationF001 - General Fund63604Cellular Phone Line ChargesOperating Expenses$1,000.00
310C76305Rent StabilizationF001 - General Fund62020Computer SoftwareOperating Expenses$3,000.00
311C76305Rent StabilizationF001 - General Fund63200Central Duplicating - Postage - BulkOperating Expenses$3,000.00
312C76305Rent StabilizationF001 - General Fund62016Computer SuppliesOperating Expenses$1,000.00
313C76305Rent StabilizationF001 - General Fund63022Other Central Duplicating Services - PrintingOperating Expenses$3,000.00
314C76305Rent StabilizationF001 - General Fund64010Metropolitan Area TravelOperating Expenses$500.00
315C76310Division Chief's Office (RHD)F001 - General Fund63604Cellular Phone Line ChargesOperating Expenses$600.00
316C76305Rent StabilizationF001 - General Fund69999Other Miscellaneous Operating ExpensesOperating Expenses$3,447.00
317C76305Rent StabilizationF001 - General Fund64108Management/Leadership TrainingOperating Expenses$2,000.00
318C76310Division Chief's Office (RHD)F001 - General Fund60044GranteesOperating Expenses$256,200.00
319C76310Division Chief's Office (RHD)F001 - General Fund64108Management/Leadership TrainingOperating Expenses$500.00
320C76310Division Chief's Office (RHD)F001 - General Fund69999Other Miscellaneous Operating ExpensesOperating Expenses$200.00
321C76310Division Chief's Office (RHD)F001 - General Fund62010General Office SuppliesOperating Expenses$200.00
322C76005IT and Data AnalyticsF001 - General Fund62020Computer SoftwareOperating Expenses$43,000.00
323C76005IT and Data AnalyticsF001 - General Fund63604Cellular Phone Line ChargesOperating Expenses$20,000.00
324C76005IT and Data AnalyticsF001 - General Fund60018Professional ComputerOperating Expenses$15,000.00
325C76005IT and Data AnalyticsF001 - General Fund62016Computer SuppliesOperating Expenses$9,000.00
326C76005IT and Data AnalyticsF001 - General Fund60314Maintenance - Computer SystemsOperating Expenses$60,000.00
327C76005IT and Data AnalyticsF001 - General Fund62028Other Supplies & EquipmentOperating Expenses$2,000.00
328C76005IT and Data AnalyticsF001 - General Fund69999Other Miscellaneous Operating ExpensesOperating Expenses$3,933.00
329C76005IT and Data AnalyticsF001 - General Fund62010General Office SuppliesOperating Expenses$1,000.00
330Operating Expenses Total$2,072,888.00
331General Fund Total$15,250,953.00
332C76200Division Chief's Office (HD)F155 - Montgomery Housing Initiative53016RSP (Retirement Savings Plan)Personnel Costs$0.00
333C76200Division Chief's Office (HD)F155 - Montgomery Housing Initiative53020GRIP (Guaranteed Retirement Income Plan)Personnel Costs$6,298.00
334C76200Division Chief's Office (HD)F155 - Montgomery Housing Initiative51004Social Security- FICA MedicaidPersonnel Costs$1,628.00
335C76200Division Chief's Office (HD)F155 - Montgomery Housing Initiative52002Group InsurancePersonnel Costs$10,789.00
336C76200Division Chief's Office (HD)F155 - Montgomery Housing Initiative50099Budget Adjustment (Salary)Personnel Costs$0.00
337C76200Division Chief's Office (HD)F155 - Montgomery Housing Initiative50010Full Time SalariesPersonnel Costs$112,263.00
338C76200Division Chief's Office (HD)F155 - Montgomery Housing Initiative53060Other Non-Workforce RetirementPersonnel Costs$0.00
339C76200Division Chief's Office (HD)F155 - Montgomery Housing Initiative52060Other Non-Workforce Group InsurancePersonnel Costs$0.00
340C76200Division Chief's Office (HD)F155 - Montgomery Housing Initiative51002Social Security- FICAPersonnel Costs$6,551.00
341C76200Division Chief's Office (HD)F155 - Montgomery Housing Initiative51020Other Non-Workforce FICAPersonnel Costs$0.00
342C76203Multi-Family Housing ProgramsF155 - Montgomery Housing Initiative53016RSP (Retirement Savings Plan)Personnel Costs$35,279.00
343C76203Multi-Family Housing ProgramsF155 - Montgomery Housing Initiative53020GRIP (Guaranteed Retirement Income Plan)Personnel Costs$11,676.00
344C76203Multi-Family Housing ProgramsF155 - Montgomery Housing Initiative50099Budget Adjustment (Salary)Personnel Costs$4,000.00
345C76203Multi-Family Housing ProgramsF155 - Montgomery Housing Initiative51020Other Non-Workforce FICAPersonnel Costs$0.00
346C76203Multi-Family Housing ProgramsF155 - Montgomery Housing Initiative50010Full Time SalariesPersonnel Costs$649,120.00
347C76203Multi-Family Housing ProgramsF155 - Montgomery Housing Initiative52002Group InsurancePersonnel Costs$86,314.00
348C76203Multi-Family Housing ProgramsF155 - Montgomery Housing Initiative52060Other Non-Workforce Group InsurancePersonnel Costs$0.00
349C76203Multi-Family Housing ProgramsF155 - Montgomery Housing Initiative51002Social Security- FICAPersonnel Costs$40,245.00
350C76203Multi-Family Housing ProgramsF155 - Montgomery Housing Initiative51004Social Security- FICA MedicaidPersonnel Costs$9,412.00
351C76203Multi-Family Housing ProgramsF155 - Montgomery Housing Initiative53060Other Non-Workforce RetirementPersonnel Costs$0.00
352C76000Director's OfficeF155 - Montgomery Housing Initiative53016RSP (Retirement Savings Plan)Personnel Costs$15,017.00
353C76000Director's OfficeF155 - Montgomery Housing Initiative53020GRIP (Guaranteed Retirement Income Plan)Personnel Costs$6,171.00
354C76000Director's OfficeF155 - Montgomery Housing Initiative52002Group InsurancePersonnel Costs$47,652.00
355C76000Director's OfficeF155 - Montgomery Housing Initiative50010Full Time SalariesPersonnel Costs$400,622.00
356C76000Director's OfficeF155 - Montgomery Housing Initiative50311Other Compensation Adjustment - OMB Use onlyPersonnel Costs($30,693.00)
357C76000Director's OfficeF155 - Montgomery Housing Initiative53060Other Non-Workforce RetirementPersonnel Costs$0.00
358C76000Director's OfficeF155 - Montgomery Housing Initiative51004Social Security- FICA MedicaidPersonnel Costs$5,809.00
359C76000Director's OfficeF155 - Montgomery Housing Initiative52060Other Non-Workforce Group InsurancePersonnel Costs$0.00
360C76000Director's OfficeF155 - Montgomery Housing Initiative53018ERS (Employee Retirement Plan)Personnel Costs$9,471.00
361C76000Director's OfficeF155 - Montgomery Housing Initiative51020Other Non-Workforce FICAPersonnel Costs$0.00
362C76000Director's OfficeF155 - Montgomery Housing Initiative51002Social Security- FICAPersonnel Costs$22,935.00
363C76000Director's OfficeF155 - Montgomery Housing Initiative50099Budget Adjustment (Salary)Personnel Costs$0.00
364C76001Human ResourcesF155 - Montgomery Housing Initiative52002Group InsurancePersonnel Costs$8,991.00
365C76001Human ResourcesF155 - Montgomery Housing Initiative50099Budget Adjustment (Salary)Personnel Costs$9,050.00
366C76001Human ResourcesF155 - Montgomery Housing Initiative51020Other Non-Workforce FICAPersonnel Costs$0.00
367C76001Human ResourcesF155 - Montgomery Housing Initiative50010Full Time SalariesPersonnel Costs$54,261.00
368C76001Human ResourcesF155 - Montgomery Housing Initiative53016RSP (Retirement Savings Plan)Personnel Costs$2,718.00
369C76001Human ResourcesF155 - Montgomery Housing Initiative53020GRIP (Guaranteed Retirement Income Plan)Personnel Costs$0.00
370C76001Human ResourcesF155 - Montgomery Housing Initiative51004Social Security- FICA MedicaidPersonnel Costs$787.00
371C76001Human ResourcesF155 - Montgomery Housing Initiative52060Other Non-Workforce Group InsurancePersonnel Costs$0.00
372C76001Human ResourcesF155 - Montgomery Housing Initiative53060Other Non-Workforce RetirementPersonnel Costs$0.00
373C76001Human ResourcesF155 - Montgomery Housing Initiative51002Social Security- FICAPersonnel Costs$3,364.00
374C76201LTA MediationF155 - Montgomery Housing Initiative52002Group InsurancePersonnel Costs$8,991.00
375C76201LTA MediationF155 - Montgomery Housing Initiative50010Full Time SalariesPersonnel Costs$58,312.00
376C76201LTA MediationF155 - Montgomery Housing Initiative50099Budget Adjustment (Salary)Personnel Costs$0.00
377C76201LTA MediationF155 - Montgomery Housing Initiative53020GRIP (Guaranteed Retirement Income Plan)Personnel Costs$3,271.00
378C76201LTA MediationF155 - Montgomery Housing Initiative53060Other Non-Workforce RetirementPersonnel Costs$0.00
379C76201LTA MediationF155 - Montgomery Housing Initiative51002Social Security- FICAPersonnel Costs$3,615.00
380C76201LTA MediationF155 - Montgomery Housing Initiative52060Other Non-Workforce Group InsurancePersonnel Costs$0.00
381C76201LTA MediationF155 - Montgomery Housing Initiative51004Social Security- FICA MedicaidPersonnel Costs$846.00
382C76201LTA MediationF155 - Montgomery Housing Initiative51020Other Non-Workforce FICAPersonnel Costs$0.00
383C76202Code EnforcementF155 - Montgomery Housing Initiative50010Full Time SalariesPersonnel Costs$331,096.00
384C76202Code EnforcementF155 - Montgomery Housing Initiative53016RSP (Retirement Savings Plan)Personnel Costs$8,591.00
385C76202Code EnforcementF155 - Montgomery Housing Initiative53060Other Non-Workforce RetirementPersonnel Costs$0.00
386C76202Code EnforcementF155 - Montgomery Housing Initiative53018ERS (Employee Retirement Plan)Personnel Costs$5,630.00
387C76202Code EnforcementF155 - Montgomery Housing Initiative51020Other Non-Workforce FICAPersonnel Costs$0.00
388C76202Code EnforcementF155 - Montgomery Housing Initiative51004Social Security- FICA MedicaidPersonnel Costs$4,801.00
389C76202Code EnforcementF155 - Montgomery Housing Initiative53020GRIP (Guaranteed Retirement Income Plan)Personnel Costs$4,749.00
390C76202Code EnforcementF155 - Montgomery Housing Initiative50099Budget Adjustment (Salary)Personnel Costs$0.00
391C76202Code EnforcementF155 - Montgomery Housing Initiative51002Social Security- FICAPersonnel Costs$20,528.00
392C76202Code EnforcementF155 - Montgomery Housing Initiative52002Group InsurancePersonnel Costs$46,753.00
393C76202Code EnforcementF155 - Montgomery Housing Initiative52060Other Non-Workforce Group InsurancePersonnel Costs$0.00
394C76101Planning & Community Develop RevitalizF155 - Montgomery Housing Initiative53020GRIP (Guaranteed Retirement Income Plan)Personnel Costs$1,861.00
395C76101Planning & Community Develop RevitalizF155 - Montgomery Housing Initiative53018ERS (Employee Retirement Plan)Personnel Costs$1,231.00
396C76101Planning & Community Develop RevitalizF155 - Montgomery Housing Initiative53060Other Non-Workforce RetirementPersonnel Costs$0.00
397C76101Planning & Community Develop RevitalizF155 - Montgomery Housing Initiative52002Group InsurancePersonnel Costs$34,166.00
398C76101Planning & Community Develop RevitalizF155 - Montgomery Housing Initiative50010Full Time SalariesPersonnel Costs$241,055.00
399C76101Planning & Community Develop RevitalizF155 - Montgomery Housing Initiative52060Other Non-Workforce Group InsurancePersonnel Costs$0.00
400C76101Planning & Community Develop RevitalizF155 - Montgomery Housing Initiative51004Social Security- FICA MedicaidPersonnel Costs$3,495.00
401C76101Planning & Community Develop RevitalizF155 - Montgomery Housing Initiative53016RSP (Retirement Savings Plan)Personnel Costs$14,197.00
402C76101Planning & Community Develop RevitalizF155 - Montgomery Housing Initiative51020Other Non-Workforce FICAPersonnel Costs$0.00
403C76101Planning & Community Develop RevitalizF155 - Montgomery Housing Initiative50099Budget Adjustment (Salary)Personnel Costs$2,500.00
404C76101Planning & Community Develop RevitalizF155 - Montgomery Housing Initiative51002Social Security- FICAPersonnel Costs$14,945.00
405C76102Grants ManagementF155 - Montgomery Housing Initiative51020Other Non-Workforce FICAPersonnel Costs$0.00
406C76102Grants ManagementF155 - Montgomery Housing Initiative53060Other Non-Workforce RetirementPersonnel Costs$0.00
407C76102Grants ManagementF155 - Montgomery Housing Initiative52060Other Non-Workforce Group InsurancePersonnel Costs$0.00
408C76300Loan ProgramsF155 - Montgomery Housing Initiative53016RSP (Retirement Savings Plan)Personnel Costs$19,509.00
409C76300Loan ProgramsF155 - Montgomery Housing Initiative50420Lapse (Planning)Personnel Costs($50,000.00)
410C76300Loan ProgramsF155 - Montgomery Housing Initiative50010Full Time SalariesPersonnel Costs$243,861.00
411C76204Affordable Housing ProgramsF155 - Montgomery Housing Initiative51020Other Non-Workforce FICAPersonnel Costs$0.00
412C76204Affordable Housing ProgramsF155 - Montgomery Housing Initiative50010Full Time SalariesPersonnel Costs$489,100.00
413C76204Affordable Housing ProgramsF155 - Montgomery Housing Initiative52002Group InsurancePersonnel Costs$79,121.00
414C76204Affordable Housing ProgramsF155 - Montgomery Housing Initiative53016RSP (Retirement Savings Plan)Personnel Costs$23,622.00
415C76204Affordable Housing ProgramsF155 - Montgomery Housing Initiative51004Social Security- FICA MedicaidPersonnel Costs$7,092.00
416C76300Loan ProgramsF155 - Montgomery Housing Initiative50099Budget Adjustment (Salary)Personnel Costs$6,422.00
417C76300Loan ProgramsF155 - Montgomery Housing Initiative53060Other Non-Workforce RetirementPersonnel Costs($4,000.00)
418C76300Loan ProgramsF155 - Montgomery Housing Initiative51002Social Security- FICAPersonnel Costs$15,120.00
419C76300Loan ProgramsF155 - Montgomery Housing Initiative51004Social Security- FICA MedicaidPersonnel Costs$3,536.00
420C76300Loan ProgramsF155 - Montgomery Housing Initiative52002Group InsurancePersonnel Costs$34,166.00
421C76300Loan ProgramsF155 - Montgomery Housing Initiative51020Other Non-Workforce FICAPersonnel Costs($3,825.00)
422C76300Loan ProgramsF155 - Montgomery Housing Initiative52060Other Non-Workforce Group InsurancePersonnel Costs($7,500.00)
423C76004Division Chief's Office Finance and AdministrationF155 - Montgomery Housing Initiative52002Group InsurancePersonnel Costs$14,386.00
424C76004Division Chief's Office Finance and AdministrationF155 - Montgomery Housing Initiative52060Other Non-Workforce Group InsurancePersonnel Costs$0.00
425C76204Affordable Housing ProgramsF155 - Montgomery Housing Initiative50099Budget Adjustment (Salary)Personnel Costs$3,500.00
426C76204Affordable Housing ProgramsF155 - Montgomery Housing Initiative53020GRIP (Guaranteed Retirement Income Plan)Personnel Costs$10,874.00
427C76204Affordable Housing ProgramsF155 - Montgomery Housing Initiative53060Other Non-Workforce RetirementPersonnel Costs$0.00
428C76204Affordable Housing ProgramsF155 - Montgomery Housing Initiative52060Other Non-Workforce Group InsurancePersonnel Costs$0.00
429C76204Affordable Housing ProgramsF155 - Montgomery Housing Initiative51002Social Security- FICAPersonnel Costs$30,324.00
430C76004Division Chief's Office Finance and AdministrationF155 - Montgomery Housing Initiative53020GRIP (Guaranteed Retirement Income Plan)Personnel Costs$3,887.00
431C76004Division Chief's Office Finance and AdministrationF155 - Montgomery Housing Initiative51020Other Non-Workforce FICAPersonnel Costs$0.00
432C76004Division Chief's Office Finance and AdministrationF155 - Montgomery Housing Initiative53060Other Non-Workforce RetirementPersonnel Costs$0.00
433C76004Division Chief's Office Finance and AdministrationF155 - Montgomery Housing Initiative50099Budget Adjustment (Salary)Personnel Costs$4,000.00
434C76004Division Chief's Office Finance and AdministrationF155 - Montgomery Housing Initiative53016RSP (Retirement Savings Plan)Personnel Costs$4,820.00
435C76004Division Chief's Office Finance and AdministrationF155 - Montgomery Housing Initiative51004Social Security- FICA MedicaidPersonnel Costs$1,878.00
436C76004Division Chief's Office Finance and AdministrationF155 - Montgomery Housing Initiative50010Full Time SalariesPersonnel Costs$129,537.00
437C76003Asset ManagementF155 - Montgomery Housing Initiative52060Other Non-Workforce Group InsurancePersonnel Costs$0.00
438C76004Division Chief's Office Finance and AdministrationF155 - Montgomery Housing Initiative51002Social Security- FICAPersonnel Costs$7,571.00
439C76003Asset ManagementF155 - Montgomery Housing Initiative52002Group InsurancePersonnel Costs$46,753.00
440C76003Asset ManagementF155 - Montgomery Housing Initiative51020Other Non-Workforce FICAPersonnel Costs$0.00
441C76003Asset ManagementF155 - Montgomery Housing Initiative50010Full Time SalariesPersonnel Costs$327,706.00
442C76003Asset ManagementF155 - Montgomery Housing Initiative53016RSP (Retirement Savings Plan)Personnel Costs$22,160.00
443C76005IT and Data AnalyticsF155 - Montgomery Housing Initiative51002Social Security- FICAPersonnel Costs$9,659.00
444C76005IT and Data AnalyticsF155 - Montgomery Housing Initiative50099Budget Adjustment (Salary)Personnel Costs$3,500.00
445C76003Asset ManagementF155 - Montgomery Housing Initiative53060Other Non-Workforce RetirementPersonnel Costs$0.00
446C76003Asset ManagementF155 - Montgomery Housing Initiative51004Social Security- FICA MedicaidPersonnel Costs$4,752.00
447C76003Asset ManagementF155 - Montgomery Housing Initiative51002Social Security- FICAPersonnel Costs$20,318.00
448C76003Asset ManagementF155 - Montgomery Housing Initiative50099Budget Adjustment (Salary)Personnel Costs$5,165.00
449C76005IT and Data AnalyticsF155 - Montgomery Housing Initiative53016RSP (Retirement Savings Plan)Personnel Costs$11,072.00
450C76005IT and Data AnalyticsF155 - Montgomery Housing Initiative52002Group InsurancePersonnel Costs$19,780.00
451C76005IT and Data AnalyticsF155 - Montgomery Housing Initiative53020GRIP (Guaranteed Retirement Income Plan)Personnel Costs$976.00
452C76005IT and Data AnalyticsF155 - Montgomery Housing Initiative50010Full Time SalariesPersonnel Costs$155,792.00
453C76005IT and Data AnalyticsF155 - Montgomery Housing Initiative51020Other Non-Workforce FICAPersonnel Costs$0.00
454C76005IT and Data AnalyticsF155 - Montgomery Housing Initiative53060Other Non-Workforce RetirementPersonnel Costs$0.00
455C76005IT and Data AnalyticsF155 - Montgomery Housing Initiative52060Other Non-Workforce Group InsurancePersonnel Costs$0.00
456C76310Division Chief's Office (RHD)F155 - Montgomery Housing Initiative50099Budget Adjustment (Salary)Personnel Costs$0.00
457C76005IT and Data AnalyticsF155 - Montgomery Housing Initiative51004Social Security- FICA MedicaidPersonnel Costs$2,259.00
458C76330HCA 76330 Permanent Supportive Housing -Singles(HHS-HIF)F155 - Montgomery Housing Initiative53060Other Non-Workforce RetirementPersonnel Costs$0.00
459C76330HCA 76330 Permanent Supportive Housing -Singles(HHS-HIF)F155 - Montgomery Housing Initiative50099Budget Adjustment (Salary)Personnel Costs$0.00
460C76330HCA 76330 Permanent Supportive Housing -Singles(HHS-HIF)F155 - Montgomery Housing Initiative52060Other Non-Workforce Group InsurancePersonnel Costs$0.00
461C76330HCA 76330 Permanent Supportive Housing -Singles(HHS-HIF)F155 - Montgomery Housing Initiative51020Other Non-Workforce FICAPersonnel Costs$0.00
462C76320Permanant Supportive Housing-Family(HHS-HIF)F155 - Montgomery Housing Initiative53060Other Non-Workforce RetirementPersonnel Costs$0.00
463C76320Permanant Supportive Housing-Family(HHS-HIF)F155 - Montgomery Housing Initiative50099Budget Adjustment (Salary)Personnel Costs$0.00
464C76320Permanant Supportive Housing-Family(HHS-HIF)F155 - Montgomery Housing Initiative52060Other Non-Workforce Group InsurancePersonnel Costs$0.00
465C76320Permanant Supportive Housing-Family(HHS-HIF)F155 - Montgomery Housing Initiative51020Other Non-Workforce FICAPersonnel Costs$0.00
466C76340Rapid Rehousing (HHS - HIF)F155 - Montgomery Housing Initiative51020Other Non-Workforce FICAPersonnel Costs$0.00
467C76340Rapid Rehousing (HHS - HIF)F155 - Montgomery Housing Initiative52060Other Non-Workforce Group InsurancePersonnel Costs$0.00
468C76340Rapid Rehousing (HHS - HIF)F155 - Montgomery Housing Initiative50099Budget Adjustment (Salary)Personnel Costs$0.00
469C76340Rapid Rehousing (HHS - HIF)F155 - Montgomery Housing Initiative53060Other Non-Workforce RetirementPersonnel Costs$0.00
470C76350Housing Initiative Program (HHS - HIF)F155 - Montgomery Housing Initiative52060Other Non-Workforce Group InsurancePersonnel Costs$0.00
471C76350Housing Initiative Program (HHS - HIF)F155 - Montgomery Housing Initiative50099Budget Adjustment (Salary)Personnel Costs$0.00
472C76350Housing Initiative Program (HHS - HIF)F155 - Montgomery Housing Initiative53060Other Non-Workforce RetirementPersonnel Costs$0.00
473C76360Rental Asistance Program (HHS - HIF)F155 - Montgomery Housing Initiative51020Other Non-Workforce FICAPersonnel Costs$0.00
474C76360Rental Asistance Program (HHS - HIF)F155 - Montgomery Housing Initiative52060Other Non-Workforce Group InsurancePersonnel Costs$0.00
475C76360Rental Asistance Program (HHS - HIF)F155 - Montgomery Housing Initiative50099Budget Adjustment (Salary)Personnel Costs$0.00
476C76360Rental Asistance Program (HHS - HIF)F155 - Montgomery Housing Initiative53060Other Non-Workforce RetirementPersonnel Costs$0.00
477C76370Prevention (HHS - HIF)F155 - Montgomery Housing Initiative53060Other Non-Workforce RetirementPersonnel Costs$0.00
478C76370Prevention (HHS - HIF)F155 - Montgomery Housing Initiative50099Budget Adjustment (Salary)Personnel Costs$0.00
479C76370Prevention (HHS - HIF)F155 - Montgomery Housing Initiative52060Other Non-Workforce Group InsurancePersonnel Costs$0.00
480C76370Prevention (HHS - HIF)F155 - Montgomery Housing Initiative51020Other Non-Workforce FICAPersonnel Costs$0.00
481C76350Housing Initiative Program (HHS - HIF)F155 - Montgomery Housing Initiative51020Other Non-Workforce FICAPersonnel Costs$0.00
482Personnel Costs Total$4,037,256.00
483C76200Division Chief's Office (HD)F155 - Montgomery Housing Initiative69999Other Miscellaneous Operating ExpensesOperating Expenses$15,000.00
484C76200Division Chief's Office (HD)F155 - Montgomery Housing Initiative60530Other Professional ServicesOperating Expenses$50,000.00
485C76203Multi-Family Housing ProgramsF155 - Montgomery Housing Initiative69999Other Miscellaneous Operating ExpensesOperating Expenses$0.00
486C76202Code EnforcementF155 - Montgomery Housing Initiative60076Professional Purchase Of ServiceOperating Expenses$100,000.00
487C76201LTA MediationF155 - Montgomery Housing Initiative60044GranteesOperating Expenses$0.00
488C76201LTA MediationF155 - Montgomery Housing Initiative60028Emergency Housing ServicesOperating Expenses$36,360.00
489C76201LTA MediationF155 - Montgomery Housing Initiative65134Emergency Assistance PaymentsOperating Expenses$435,768.00
490C76003Asset ManagementF155 - Montgomery Housing Initiative69999Other Miscellaneous Operating ExpensesOperating Expenses$2,133.00
491C76003Asset ManagementF155 - Montgomery Housing Initiative62010General Office SuppliesOperating Expenses$1,000.00
492C76204Affordable Housing ProgramsF155 - Montgomery Housing Initiative60044GranteesOperating Expenses$827,373.00
493C76300Loan ProgramsF155 - Montgomery Housing Initiative60062Management ConsultingOperating Expenses$50,000.00
494C76300Loan ProgramsF155 - Montgomery Housing Initiative65204Loans - Housing InitiativeOperating Expenses$12,400,707.00
495C76300Loan ProgramsF155 - Montgomery Housing Initiative69999Other Miscellaneous Operating ExpensesOperating Expenses$46,937.00
496C76300Loan ProgramsF155 - Montgomery Housing Initiative65134Emergency Assistance PaymentsOperating Expenses$0.00
497C76300Loan ProgramsF155 - Montgomery Housing Initiative65132Other Rental Assistance Program BenefitsOperating Expenses$9,552,364.00
498C76300Loan ProgramsF155 - Montgomery Housing Initiative65102Homeownership AssistanceOperating Expenses$5,000,000.00
499C76300Loan ProgramsF155 - Montgomery Housing Initiative65106Emergency Housing AssistanceOperating Expenses$0.00
500C76300Loan ProgramsF155 - Montgomery Housing Initiative60044GranteesOperating Expenses$0.00
501C76204Affordable Housing ProgramsF155 - Montgomery Housing Initiative60532Other Non-Professional ServicesOperating Expenses$150,000.00
502C76204Affordable Housing ProgramsF155 - Montgomery Housing Initiative69999Other Miscellaneous Operating ExpensesOperating Expenses$0.00
503C76300Loan ProgramsF155 - Montgomery Housing Initiative65116Public AssistanceOperating Expenses$3,263,570.00
504C76300Loan ProgramsF155 - Montgomery Housing Initiative60530Other Professional ServicesOperating Expenses$25,000.00
505C76300Loan ProgramsF155 - Montgomery Housing Initiative63500Assigned Motor Pool VehiclesOperating Expenses$20,000.00
506C76102Grants ManagementF155 - Montgomery Housing Initiative60044GranteesOperating Expenses$1,241,712.00
507C76350Housing Initiative Program (HHS - HIF)F155 - Montgomery Housing Initiative65116Public AssistanceOperating Expenses$7,824,413.00
508C76360Rental Asistance Program (HHS - HIF)F155 - Montgomery Housing Initiative65126Temporary Cash Assistance ? Rental Assistance Program BenefitsOperating Expenses$3,309,500.00
509C76370Prevention (HHS - HIF)F155 - Montgomery Housing Initiative65106Emergency Housing AssistanceOperating Expenses$1,264,289.00
510C76350Housing Initiative Program (HHS - HIF)F155 - Montgomery Housing Initiative65112Client Assistance PaymentsOperating Expenses$431,673.00
511C76350Housing Initiative Program (HHS - HIF)F155 - Montgomery Housing Initiative60086Service CoordinatorOperating Expenses$1,881,787.00
512C76340Rapid Rehousing (HHS - HIF)F155 - Montgomery Housing Initiative60088Shelter ServicesOperating Expenses$1,083,631.00
513C76340Rapid Rehousing (HHS - HIF)F155 - Montgomery Housing Initiative65132Other Rental Assistance Program BenefitsOperating Expenses$230,000.00
514C76340Rapid Rehousing (HHS - HIF)F155 - Montgomery Housing Initiative60116Family Shelter ServicesOperating Expenses$596,031.00
515C76330HCA 76330 Permanent Supportive Housing -Singles(HHS-HIF)F155 - Montgomery Housing Initiative60088Shelter ServicesOperating Expenses$5,090,691.00
516C76320Permanant Supportive Housing-Family(HHS-HIF)F155 - Montgomery Housing Initiative60076Professional Purchase Of ServiceOperating Expenses$103,232.00
517C76310Division Chief's Office (RHD)F155 - Montgomery Housing Initiative60044GranteesOperating Expenses$749,001.00
518C76003Asset ManagementF155 - Montgomery Housing Initiative62016Computer SuppliesOperating Expenses$2,000.00
519C76003Asset ManagementF155 - Montgomery Housing Initiative62020Computer SoftwareOperating Expenses$1,000.00
520Operating Expenses Total$55,785,172.00
521C76000Director's OfficeF155 - Montgomery Housing Initiative68200I/C Transfer To General FundTransfer to County Funds($806,644.00)
522C76000Director's OfficeF155 - Montgomery Housing Initiative68300Transfer To Debt ServiceTransfer to County Funds($24,337,790.00)
523Transfer to County Funds Total($25,144,434.00)
524Montgomery Housing Initiative Total$34,677,994.00
525C76200Division Chief's Office (HD)F161 - Grant Fund52060Other Non-Workforce Group InsurancePersonnel Costs$0.00
526C76200Division Chief's Office (HD)F161 - Grant Fund50099Budget Adjustment (Salary)Personnel Costs$0.00
527C76203Multi-Family Housing ProgramsF161 - Grant Fund51020Other Non-Workforce FICAPersonnel Costs$0.00
528C76203Multi-Family Housing ProgramsF161 - Grant Fund50099Budget Adjustment (Salary)Personnel Costs$0.00
529C76200Division Chief's Office (HD)F161 - Grant Fund51020Other Non-Workforce FICAPersonnel Costs$0.00
530C76200Division Chief's Office (HD)F161 - Grant Fund53060Other Non-Workforce RetirementPersonnel Costs$0.00
531C76100Division Chief'S Office (CD)F162 - Grant Fund51004Social Security- FICA MedicaidPersonnel Costs$0.00
532C76100Division Chief'S Office (CD)F162 - Grant Fund50010Full Time SalariesPersonnel Costs$0.00
533C76100Division Chief'S Office (CD)F161 - Grant Fund51020Other Non-Workforce FICAPersonnel Costs$0.00
534C76100Division Chief'S Office (CD)F161 - Grant Fund53060Other Non-Workforce RetirementPersonnel Costs$0.00
535C76100Division Chief'S Office (CD)F162 - Grant Fund52002Group InsurancePersonnel Costs$0.00
536C76100Division Chief'S Office (CD)F161 - Grant Fund52060Other Non-Workforce Group InsurancePersonnel Costs$0.00
537C76100Division Chief'S Office (CD)F162 - Grant Fund53020GRIP (Guaranteed Retirement Income Plan)Personnel Costs$0.00
538C76100Division Chief'S Office (CD)F161 - Grant Fund50099Budget Adjustment (Salary)Personnel Costs$0.00
539C76100Division Chief'S Office (CD)F162 - Grant Fund51002Social Security- FICAPersonnel Costs$0.00
540C76000Director's OfficeF161 - Grant Fund52060Other Non-Workforce Group InsurancePersonnel Costs$0.00
541C76000Director's OfficeF161 - Grant Fund51004Social Security- FICA MedicaidPersonnel Costs$638.00
542C76000Director's OfficeF161 - Grant Fund50099Budget Adjustment (Salary)Personnel Costs$0.00
543C76000Director's OfficeF161 - Grant Fund50010Full Time SalariesPersonnel Costs$44,000.00
544C76000Director's OfficeF161 - Grant Fund53016RSP (Retirement Savings Plan)Personnel Costs$3,520.00
545C76000Director's OfficeF161 - Grant Fund52002Group InsurancePersonnel Costs$3,596.00
546C76000Director's OfficeF161 - Grant Fund53060Other Non-Workforce RetirementPersonnel Costs$0.00
547C76000Director's OfficeF161 - Grant Fund51002Social Security- FICAPersonnel Costs$2,184.00
548C76000Director's OfficeF161 - Grant Fund51020Other Non-Workforce FICAPersonnel Costs$0.00
549C76203Multi-Family Housing ProgramsF161 - Grant Fund51004Social Security- FICA MedicaidPersonnel Costs$319.00
550C76203Multi-Family Housing ProgramsF162 - Grant Fund51004Social Security- FICA MedicaidPersonnel Costs$625.00
551C76203Multi-Family Housing ProgramsF161 - Grant Fund52060Other Non-Workforce Group InsurancePersonnel Costs$0.00
552C76203Multi-Family Housing ProgramsF162 - Grant Fund52002Group InsurancePersonnel Costs$5,395.00
553C76203Multi-Family Housing ProgramsF161 - Grant Fund52002Group InsurancePersonnel Costs$3,596.00
554C76203Multi-Family Housing ProgramsF162 - Grant Fund53016RSP (Retirement Savings Plan)Personnel Costs$2,794.00
555C76203Multi-Family Housing ProgramsF161 - Grant Fund53016RSP (Retirement Savings Plan)Personnel Costs$1,109.00
556C76203Multi-Family Housing ProgramsF162 - Grant Fund53020GRIP (Guaranteed Retirement Income Plan)Personnel Costs$457.00
557C76203Multi-Family Housing ProgramsF161 - Grant Fund53020GRIP (Guaranteed Retirement Income Plan)Personnel Costs$457.00
558C76203Multi-Family Housing ProgramsF162 - Grant Fund51002Social Security- FICAPersonnel Costs$2,671.00
559C76203Multi-Family Housing ProgramsF161 - Grant Fund51002Social Security- FICAPersonnel Costs$1,364.00
560C76203Multi-Family Housing ProgramsF161 - Grant Fund53060Other Non-Workforce RetirementPersonnel Costs$0.00
561C76203Multi-Family Housing ProgramsF162 - Grant Fund50010Full Time SalariesPersonnel Costs$43,078.00
562C76203Multi-Family Housing ProgramsF161 - Grant Fund50010Full Time SalariesPersonnel Costs$22,007.00
563C76001Human ResourcesF161 - Grant Fund52002Group InsurancePersonnel Costs$3,596.00
564C76001Human ResourcesF162 - Grant Fund52002Group InsurancePersonnel Costs$3,596.00
565C76001Human ResourcesF161 - Grant Fund53060Other Non-Workforce RetirementPersonnel Costs$0.00
566C76001Human ResourcesF161 - Grant Fund51002Social Security- FICAPersonnel Costs$1,699.00
567C76001Human ResourcesF162 - Grant Fund51002Social Security- FICAPersonnel Costs$1,699.00
568C76001Human ResourcesF161 - Grant Fund52060Other Non-Workforce Group InsurancePersonnel Costs$0.00
569C76001Human ResourcesF161 - Grant Fund53016RSP (Retirement Savings Plan)Personnel Costs$2,192.00
570C76001Human ResourcesF162 - Grant Fund53016RSP (Retirement Savings Plan)Personnel Costs$2,192.00
571C76001Human ResourcesF161 - Grant Fund51020Other Non-Workforce FICAPersonnel Costs$0.00
572C76001Human ResourcesF161 - Grant Fund51004Social Security- FICA MedicaidPersonnel Costs$397.00
573C76001Human ResourcesF162 - Grant Fund51004Social Security- FICA MedicaidPersonnel Costs$397.00
574C76001Human ResourcesF161 - Grant Fund50099Budget Adjustment (Salary)Personnel Costs$0.00
575C76001Human ResourcesF162 - Grant Fund50010Full Time SalariesPersonnel Costs$27,400.00
576C76001Human ResourcesF161 - Grant Fund50010Full Time SalariesPersonnel Costs$27,400.00
577C76202Code EnforcementF160 - Grant Fund50099Budget Adjustment (Salary)Personnel Costs($14,108.00)
578C76202Code EnforcementF160 - Grant Fund51020Other Non-Workforce FICAPersonnel Costs$0.00
579C76202Code EnforcementF160 - Grant Fund53020GRIP (Guaranteed Retirement Income Plan)Personnel Costs$8,788.00
580C76202Code EnforcementF161 - Grant Fund53020GRIP (Guaranteed Retirement Income Plan)Personnel Costs$9,650.00
581C76202Code EnforcementF161 - Grant Fund50099Budget Adjustment (Salary)Personnel Costs$0.00
582C76202Code EnforcementF160 - Grant Fund50010Full Time SalariesPersonnel Costs$249,786.00
583C76202Code EnforcementF162 - Grant Fund50010Full Time SalariesPersonnel Costs$26,847.00
584C76202Code EnforcementF161 - Grant Fund50010Full Time SalariesPersonnel Costs$243,209.00
585C76202Code EnforcementF160 - Grant Fund51004Social Security- FICA MedicaidPersonnel Costs$3,622.00
586C76202Code EnforcementF160 - Grant Fund52060Other Non-Workforce Group InsurancePersonnel Costs$0.00
587C76202Code EnforcementF161 - Grant Fund52060Other Non-Workforce Group InsurancePersonnel Costs$0.00
588C76202Code EnforcementF162 - Grant Fund52002Group InsurancePersonnel Costs$3,596.00
589C76202Code EnforcementF162 - Grant Fund53016RSP (Retirement Savings Plan)Personnel Costs$2,148.00
590C76202Code EnforcementF161 - Grant Fund53018ERS (Employee Retirement Plan)Personnel Costs$852.00
591C76202Code EnforcementF160 - Grant Fund51002Social Security- FICAPersonnel Costs$15,487.00
592C76202Code EnforcementF161 - Grant Fund51002Social Security- FICAPersonnel Costs$15,079.00
593C76202Code EnforcementF162 - Grant Fund51002Social Security- FICAPersonnel Costs$1,664.00
594C76202Code EnforcementF161 - Grant Fund51004Social Security- FICA MedicaidPersonnel Costs$3,527.00
595C76202Code EnforcementF162 - Grant Fund51004Social Security- FICA MedicaidPersonnel Costs$389.00
596C76202Code EnforcementF160 - Grant Fund53016RSP (Retirement Savings Plan)Personnel Costs$3,725.00
597C76202Code EnforcementF161 - Grant Fund53016RSP (Retirement Savings Plan)Personnel Costs$4,380.00
598C76202Code EnforcementF160 - Grant Fund53060Other Non-Workforce RetirementPersonnel Costs$0.00
599C76202Code EnforcementF161 - Grant Fund53060Other Non-Workforce RetirementPersonnel Costs$0.00
600C76202Code EnforcementF160 - Grant Fund52002Group InsurancePersonnel Costs$44,955.00
601C76202Code EnforcementF161 - Grant Fund52002Group InsurancePersonnel Costs$34,166.00
602C76102Grants ManagementF161 - Grant Fund51020Other Non-Workforce FICAPersonnel Costs$0.00
603C76102Grants ManagementF161 - Grant Fund51004Social Security- FICA MedicaidPersonnel Costs$5,191.00
604C76102Grants ManagementF161 - Grant Fund50099Budget Adjustment (Salary)Personnel Costs$0.00
605C76102Grants ManagementF161 - Grant Fund52002Group InsurancePersonnel Costs$44,955.00
606C76102Grants ManagementF161 - Grant Fund52002Group InsurancePersonnel Costs$0.00
607C76102Grants ManagementF160 - Grant Fund52060Other Non-Workforce Group InsurancePersonnel Costs$0.00
608C76102Grants ManagementF162 - Grant Fund50099Budget Adjustment (Salary)Personnel Costs$0.00
609C76102Grants ManagementF161 - Grant Fund50099Budget Adjustment (Salary)Personnel Costs($3,146.00)
610C76102Grants ManagementF161 - Grant Fund50099Budget Adjustment (Salary)Personnel Costs$0.00
611C76102Grants ManagementF161 - Grant Fund50099Budget Adjustment (Salary)Personnel Costs$0.00
612C76102Grants ManagementF161 - Grant Fund52060Other Non-Workforce Group InsurancePersonnel Costs$0.00
613C76102Grants ManagementF160 - Grant Fund52060Other Non-Workforce Group InsurancePersonnel Costs$0.00
614C76102Grants ManagementF161 - Grant Fund53016RSP (Retirement Savings Plan)Personnel Costs$0.00
615C76102Grants ManagementF161 - Grant Fund53016RSP (Retirement Savings Plan)Personnel Costs$0.00
616C76102Grants ManagementF161 - Grant Fund53060Other Non-Workforce RetirementPersonnel Costs$0.00
617C76102Grants ManagementF161 - Grant Fund53060Other Non-Workforce RetirementPersonnel Costs$0.00
618C76102Grants ManagementF160 - Grant Fund53060Other Non-Workforce RetirementPersonnel Costs$0.00
619C76102Grants ManagementF160 - Grant Fund53060Other Non-Workforce RetirementPersonnel Costs$0.00
620C76102Grants ManagementF161 - Grant Fund51002Social Security- FICAPersonnel Costs$22,196.00
621C76102Grants ManagementF161 - Grant Fund51002Social Security- FICAPersonnel Costs$0.00
622C76102Grants ManagementF161 - Grant Fund51004Social Security- FICA MedicaidPersonnel Costs$0.00
623C76204Affordable Housing ProgramsF161 - Grant Fund51004Social Security- FICA MedicaidPersonnel Costs$0.00
624C76204Affordable Housing ProgramsF161 - Grant Fund51002Social Security- FICAPersonnel Costs$0.00
625C76204Affordable Housing ProgramsF161 - Grant Fund50010Full Time SalariesPersonnel Costs$0.00
626C76004Division Chief's Office Finance and AdministrationF162 - Grant Fund50010Full Time SalariesPersonnel Costs$20,083.00
627C76004Division Chief's Office Finance and AdministrationF161 - Grant Fund50010Full Time SalariesPersonnel Costs$40,166.00
628C76204Affordable Housing ProgramsF161 - Grant Fund52002Group InsurancePersonnel Costs$0.00
629C76204Affordable Housing ProgramsF161 - Grant Fund53016RSP (Retirement Savings Plan)Personnel Costs$0.00
630C76004Division Chief's Office Finance and AdministrationF162 - Grant Fund53016RSP (Retirement Savings Plan)Personnel Costs$1,607.00
631C76004Division Chief's Office Finance and AdministrationF161 - Grant Fund53060Other Non-Workforce RetirementPersonnel Costs$0.00
632C76004Division Chief's Office Finance and AdministrationF161 - Grant Fund52060Other Non-Workforce Group InsurancePersonnel Costs$0.00
633C76003Asset ManagementF162 - Grant Fund51002Social Security- FICAPersonnel Costs$5,055.00
634C76003Asset ManagementF161 - Grant Fund51020Other Non-Workforce FICAPersonnel Costs$0.00
635C76003Asset ManagementF162 - Grant Fund51020Other Non-Workforce FICAPersonnel Costs$0.00
636C76003Asset ManagementF162 - Grant Fund53060Other Non-Workforce RetirementPersonnel Costs$0.00
637C76003Asset ManagementF161 - Grant Fund51004Social Security- FICA MedicaidPersonnel Costs$0.00
638C76003Asset ManagementF161 - Grant Fund50099Budget Adjustment (Salary)Personnel Costs$0.00
639C76003Asset ManagementF161 - Grant Fund53016RSP (Retirement Savings Plan)Personnel Costs$0.00
640C76003Asset ManagementF162 - Grant Fund53016RSP (Retirement Savings Plan)Personnel Costs$6,523.00
641C76003Asset ManagementF162 - Grant Fund50010Full Time SalariesPersonnel Costs$81,539.00
642C76003Asset ManagementF162 - Grant Fund50099Budget Adjustment (Salary)Personnel Costs($44,171.00)
643C76004Division Chief's Office Finance and AdministrationF162 - Grant Fund51002Social Security- FICAPersonnel Costs$1,092.00
644C76003Asset ManagementF161 - Grant Fund51002Social Security- FICAPersonnel Costs$0.00
645C76003Asset ManagementF161 - Grant Fund50010Full Time SalariesPersonnel Costs$0.00
646C76003Asset ManagementF161 - Grant Fund52060Other Non-Workforce Group InsurancePersonnel Costs$0.00
647C76003Asset ManagementF162 - Grant Fund52060Other Non-Workforce Group InsurancePersonnel Costs$0.00
648C76004Division Chief's Office Finance and AdministrationF161 - Grant Fund52002Group InsurancePersonnel Costs$3,596.00
649C76004Division Chief's Office Finance and AdministrationF161 - Grant Fund53016RSP (Retirement Savings Plan)Personnel Costs$3,213.00
650C76004Division Chief's Office Finance and AdministrationF161 - Grant Fund51002Social Security- FICAPersonnel Costs$2,184.00
651C76004Division Chief's Office Finance and AdministrationF162 - Grant Fund52002Group InsurancePersonnel Costs$1,798.00
652C76004Division Chief's Office Finance and AdministrationF161 - Grant Fund50099Budget Adjustment (Salary)Personnel Costs$0.00
653C76004Division Chief's Office Finance and AdministrationF161 - Grant Fund51020Other Non-Workforce FICAPersonnel Costs$0.00
654C76004Division Chief's Office Finance and AdministrationF161 - Grant Fund51004Social Security- FICA MedicaidPersonnel Costs$582.00
655C76004Division Chief's Office Finance and AdministrationF162 - Grant Fund51004Social Security- FICA MedicaidPersonnel Costs$291.00
656C76102Grants ManagementF160 - Grant Fund51020Other Non-Workforce FICAPersonnel Costs$0.00
657C76102Grants ManagementF160 - Grant Fund51020Other Non-Workforce FICAPersonnel Costs$0.00
658C76102Grants ManagementF162 - Grant Fund53060Other Non-Workforce RetirementPersonnel Costs$0.00
659C76102Grants ManagementF161 - Grant Fund53060Other Non-Workforce RetirementPersonnel Costs$0.00
660C76102Grants ManagementF161 - Grant Fund53020GRIP (Guaranteed Retirement Income Plan)Personnel Costs$20,084.00
661C76102Grants ManagementF162 - Grant Fund51020Other Non-Workforce FICAPersonnel Costs$0.00
662C76102Grants ManagementF161 - Grant Fund51020Other Non-Workforce FICAPersonnel Costs$0.00
663C76102Grants ManagementF161 - Grant Fund51020Other Non-Workforce FICAPersonnel Costs$0.00
664C76102Grants ManagementF161 - Grant Fund50010Full Time SalariesPersonnel Costs$0.00
665C76102Grants ManagementF162 - Grant Fund52060Other Non-Workforce Group InsurancePersonnel Costs$0.00
666C76102Grants ManagementF161 - Grant Fund52060Other Non-Workforce Group InsurancePersonnel Costs$0.00
667C76102Grants ManagementF161 - Grant Fund52060Other Non-Workforce Group InsurancePersonnel Costs$0.00
668C76102Grants ManagementF161 - Grant Fund50010Full Time SalariesPersonnel Costs$358,002.00
669C76101Planning & Community Develop RevitalizF161 - Grant Fund52002Group InsurancePersonnel Costs$5,395.00
670C76101Planning & Community Develop RevitalizF161 - Grant Fund52002Group InsurancePersonnel Costs$5,395.00
671C76101Planning & Community Develop RevitalizF161 - Grant Fund52002Group InsurancePersonnel Costs$19,780.00
672C76101Planning & Community Develop RevitalizF162 - Grant Fund52002Group InsurancePersonnel Costs$0.00
673C76101Planning & Community Develop RevitalizF161 - Grant Fund50099Budget Adjustment (Salary)Personnel Costs$0.00
674C76101Planning & Community Develop RevitalizF161 - Grant Fund50099Budget Adjustment (Salary)Personnel Costs$0.00
675C76101Planning & Community Develop RevitalizF161 - Grant Fund53016RSP (Retirement Savings Plan)Personnel Costs$4,867.00
676C76101Planning & Community Develop RevitalizF161 - Grant Fund53018ERS (Employee Retirement Plan)Personnel Costs$2,716.00
677C76101Planning & Community Develop RevitalizF161 - Grant Fund53018ERS (Employee Retirement Plan)Personnel Costs$2,716.00
678C76101Planning & Community Develop RevitalizF161 - Grant Fund53018ERS (Employee Retirement Plan)Personnel Costs$4,310.00
679C76101Planning & Community Develop RevitalizF161 - Grant Fund50099Budget Adjustment (Salary)Personnel Costs$0.00
680C76101Planning & Community Develop RevitalizF161 - Grant Fund51002Social Security- FICAPersonnel Costs$3,248.00
681C76101Planning & Community Develop RevitalizF161 - Grant Fund51002Social Security- FICAPersonnel Costs$10,372.00
682C76101Planning & Community Develop RevitalizF161 - Grant Fund51002Social Security- FICAPersonnel Costs$3,248.00
683C76101Planning & Community Develop RevitalizF162 - Grant Fund51002Social Security- FICAPersonnel Costs$0.00
684C76101Planning & Community Develop RevitalizF161 - Grant Fund51004Social Security- FICA MedicaidPersonnel Costs$2,426.00
685C76101Planning & Community Develop RevitalizF161 - Grant Fund51004Social Security- FICA MedicaidPersonnel Costs$760.00
686C76101Planning & Community Develop RevitalizF162 - Grant Fund51004Social Security- FICA MedicaidPersonnel Costs$0.00
687C76101Planning & Community Develop RevitalizF161 - Grant Fund51004Social Security- FICA MedicaidPersonnel Costs$760.00
688C76101Planning & Community Develop RevitalizF161 - Grant Fund51020Other Non-Workforce FICAPersonnel Costs$0.00
689C76101Planning & Community Develop RevitalizF161 - Grant Fund51020Other Non-Workforce FICAPersonnel Costs$0.00
690C76101Planning & Community Develop RevitalizF161 - Grant Fund52060Other Non-Workforce Group InsurancePersonnel Costs$0.00
691C76101Planning & Community Develop RevitalizF161 - Grant Fund51020Other Non-Workforce FICAPersonnel Costs$0.00
692C76101Planning & Community Develop RevitalizF161 - Grant Fund53060Other Non-Workforce RetirementPersonnel Costs$0.00
693C76101Planning & Community Develop RevitalizF161 - Grant Fund53060Other Non-Workforce RetirementPersonnel Costs$0.00
694C76101Planning & Community Develop RevitalizF161 - Grant Fund53060Other Non-Workforce RetirementPersonnel Costs$0.00
695C76101Planning & Community Develop RevitalizF161 - Grant Fund52060Other Non-Workforce Group InsurancePersonnel Costs$0.00
696C76202Code EnforcementF161 - Grant Fund51020Other Non-Workforce FICAPersonnel Costs$0.00
697C76101Planning & Community Develop RevitalizF162 - Grant Fund53020GRIP (Guaranteed Retirement Income Plan)Personnel Costs$0.00
698C76101Planning & Community Develop RevitalizF161 - Grant Fund52060Other Non-Workforce Group InsurancePersonnel Costs$0.00
699C76101Planning & Community Develop RevitalizF161 - Grant Fund50010Full Time SalariesPersonnel Costs$52,393.00
700C76101Planning & Community Develop RevitalizF162 - Grant Fund50010Full Time SalariesPersonnel Costs$0.00
701C76101Planning & Community Develop RevitalizF161 - Grant Fund50010Full Time SalariesPersonnel Costs$167,288.00
702C76101Planning & Community Develop RevitalizF161 - Grant Fund50010Full Time SalariesPersonnel Costs$52,393.00
703C76003Asset ManagementF161 - Grant Fund53060Other Non-Workforce RetirementPersonnel Costs$0.00
704C76003Asset ManagementF162 - Grant Fund51004Social Security- FICA MedicaidPersonnel Costs$1,182.00
705C76003Asset ManagementF162 - Grant Fund52002Group InsurancePersonnel Costs$10,789.00
706C76003Asset ManagementF161 - Grant Fund52002Group InsurancePersonnel Costs$0.00
707Personnel Costs Total$1,787,018.00
708C76202Code EnforcementF160 - Grant Fund69999Other Miscellaneous Operating ExpensesOperating Expenses$5,000.00
709C76101Planning & Community Develop RevitalizF161 - Grant Fund69999Other Miscellaneous Operating ExpensesOperating Expenses$390,957.00
710C76102Grants ManagementF161 - Grant Fund60044GranteesOperating Expenses$660,000.00
711C76102Grants ManagementF160 - Grant Fund69999Other Miscellaneous Operating ExpensesOperating Expenses$430,074.00
712C76102Grants ManagementF161 - Grant Fund69999Other Miscellaneous Operating ExpensesOperating Expenses$337,245.00
713C76102Grants ManagementF161 - Grant Fund69999Other Miscellaneous Operating ExpensesOperating Expenses$2,914,062.00
714C76102Grants ManagementF160 - Grant Fund69999Other Miscellaneous Operating ExpensesOperating Expenses$0.00
715C76102Grants ManagementF162 - Grant Fund69999Other Miscellaneous Operating ExpensesOperating Expenses$2,206,117.00
716Operating Expenses Total$6,943,455.00
717Grant Fund Total$8,730,473.00
Showing 1 to 717 of 717 entries
Revenue Data
OrderCost CenterCost Center NameFundTypeAccountAccount NameAmount
1C76205Licensing - LTAF001 - General Fund41590Current Year Condo License FeesLicenses and Permits$730,000.00
2C76205Licensing - LTAF001 - General Fund41254Short-Term Rental LicensingLicenses and Permits$422,500.00
3C76202Code EnforcementF001 - General Fund41091Licensure & Regulation Civil CitationLicenses and Permits$7,500.00
4C76205Licensing - LTAF001 - General Fund41588Landlord Tenant Transfer FeesLicenses and Permits$0.00
5C76205Licensing - LTAF001 - General Fund41596Single Family License FeeLicenses and Permits$2,379,000.00
6C76205Licensing - LTAF001 - General Fund41598Accessory Apartment (Class 3) License FeeLicenses and Permits$46,750.00
7C76205Licensing - LTAF001 - General Fund41592Current Year Apartment License FeesLicenses and Permits$6,155,696.00
8C76205Licensing - LTAF001 - General Fund41594Accessory Apartment License FeesLicenses and Permits$8,372.00
9Licenses and Permits Total$9,749,818.00
10C76205Licensing - LTAF001 - General Fund44058Collected Deposit For Sign FeeCharges for Services$31,510.00
11C76205Licensing - LTAF001 - General Fund44900Other Charges For Service / FeesCharges for Services$0.00
12C76206Common Ownership Community ProgramsF001 - General Fund44801Common Ownership Community - User FeesCharges for Services$0.00
13C76206Common Ownership Community ProgramsF001 - General Fund44800Office of Common Ownership Community Registration FeesCharges for Services$998,378.00
14C76205Licensing - LTAF001 - General Fund44059Refund Deposit For Sign FeeCharges for Services($15,755.00)
15C76205Licensing - LTAF001 - General Fund44057Filing Fees - Board Of AppealsCharges for Services$35,620.00
16C76205Licensing - LTAF001 - General Fund44804Transfer Fee (Class 3 AA)Charges for Services$0.00
17C76205Licensing - LTAF001 - General Fund44802Landlord Tenant Registry FeesCharges for Services$0.00
18C76202Code EnforcementF001 - General Fund44802Landlord Tenant Registry FeesCharges for Services$0.00
19C76202Code EnforcementF001 - General Fund44805Re-inspection FeeCharges for Services$0.00
20Charges for Services Total$1,049,753.00
21C76205Licensing - LTAF001 - General Fund45200Civil CitationsFines and Forfeitures$58,000.00
22C76202Code EnforcementF001 - General Fund45200Civil CitationsFines and Forfeitures$38,000.00
23Fines and Forfeitures Total$96,000.00
24C76205Licensing - LTAF001 - General Fund47999Sundry / Misc RevenueMiscellaneous Revenues$4,000.00
25C76202Code EnforcementF001 - General Fund47999Sundry / Misc RevenueMiscellaneous Revenues$0.00
26Miscellaneous Revenues Total$4,000.00
27General Fund Total$10,899,571.00
28C76000Director's OfficeF155 - Montgomery Housing Initiative40800Montgomery Housing Initiative Transfer TaxTaxes$10,000.00
29C76000Director's OfficeF155 - Montgomery Housing Initiative40604Recordation Tax PremiumTaxes$25,397,109.00
30Taxes Total$25,407,109.00
31C76000Director's OfficeF155 - Montgomery Housing Initiative44538Developer ContributionCharges for Services$4,625,000.00
32C76000Director's OfficeF155 - Montgomery Housing Initiative44900Other Charges For Service / FeesCharges for Services$71,758.00
33Charges for Services Total$4,696,758.00
34C76000Director's OfficeF155 - Montgomery Housing Initiative49016Proceeds - HUD Section 108 Fixed Rate NoteMiscellaneous Revenues$0.00
35C76000Director's OfficeF155 - Montgomery Housing Initiative47014Moderately Priced Dwelling Unit - Resale RecaptureMiscellaneous Revenues$1,700,000.00
36C76000Director's OfficeF155 - Montgomery Housing Initiative47312Principal Payment - Housing Production LoanMiscellaneous Revenues$3,300,000.00
37C76000Director's OfficeF155 - Montgomery Housing Initiative47032Moderately Priced Dwelling Unit ContributionsMiscellaneous Revenues$0.00
38C76000Director's OfficeF155 - Montgomery Housing Initiative47322Loan CommitmentMiscellaneous Revenues$520,000.00
39C76000Director's OfficeF155 - Montgomery Housing Initiative47999Sundry / Misc RevenueMiscellaneous Revenues$171,600.00
40C76000Director's OfficeF155 - Montgomery Housing Initiative47452Sale of LandMiscellaneous Revenues$0.00
41Miscellaneous Revenues Total$5,691,600.00
42C76000Director's OfficeF155 - Montgomery Housing Initiative46212Interest Payment - Housing Production LoanInvestment Income$0.00
43C76000Director's OfficeF155 - Montgomery Housing Initiative46100Interest Income - Pooled InvestmentInvestment Income$4,412,480.00
44Investment Income Total$4,412,480.00
45Montgomery Housing Initiative Total$40,207,947.00
46C76102Grants ManagementF162 - Grant Fund42500Federal GrantsIntergovernmental$1,916,853.00
47C76102Grants ManagementF161 - Grant Fund42500Federal GrantsIntergovernmental$660,000.00
48C76202Code EnforcementF160 - Grant Fund42406Other Non-State/Federal Intergovernmental ReimbursementIntergovernmental$317,255.00
49C76102Grants ManagementF160 - Grant Fund42450State GrantsIntergovernmental$0.00
50C76102Grants ManagementF160 - Grant Fund42500Federal GrantsIntergovernmental$430,074.00
51C76102Grants ManagementF161 - Grant Fund42500Federal GrantsIntergovernmental$2,786,291.00
52C76102Grants ManagementF161 - Grant Fund42500Federal GrantsIntergovernmental$600,000.00
53C76102Grants ManagementF161 - Grant Fund42500Federal GrantsIntergovernmental$1,020,000.00
54Intergovernmental Total$7,730,473.00
55C76102Grants ManagementF162 - Grant Fund47300Principal Payments- LoansMiscellaneous Revenues$500,000.00
56C76102Grants ManagementF161 - Grant Fund47300Principal Payments- LoansMiscellaneous Revenues$500,000.00
57Miscellaneous Revenues Total$1,000,000.00
58Grant Fund Total$8,730,473.00
Showing 1 to 58 of 58 entries