Montgomery County Maryland Operating Expenditures

Animal Services
Animal Shelter Program
Personnel Costs Accounts

3.88MTotal
Budget

41.00Total
FTEs

201

Amount	Expense Account	Appropriation	Graph of Total
2913.639	Full Time Salaries	2913639	drill down
624.03	Group Insurance	624030	drill down
186.766	Social Security- FICA	186766	drill down
98.719	Part Time Salaries	98719	drill down
88.692	GRIP Guaranteed Retirement Income Plan	88692	drill down
80.351	RSP Retirement Savings Plan	80351	drill down
45	Overtime	45000	drill down
43.679	Social Security- FICA Medicaid	43679	drill down
40	Holiday Premium	40000	drill down
15.812	Holiday Pay	15812	drill down
15.3	Excess Compensatory Leave Non-Exempt Year End	15300	drill down
12.2	Lump Sum Leave Pay AnnualCompensatoryPaid Time Off	12200	drill down
5.6	Emergency 1 X Regular Rate	5600	drill down
1.8	Merit Performance Award	1800	drill down
0.275	Retro Pay	275	drill down
-6.935	Other Non-Workforce FICA	-6935	drill down
-27.39	Other Non-Workforce Retirement	-27390	drill down
-33.955	Other Non-Workforce Group Insurance	-33955	drill down
-226.367	Lapse Planning	-226367	drill down

Total Recommended vs Approved Expenditures by Year

TOP TEN Recommended vs Approved Expenditures Over Time

Detailed Breakdown of Recommended vs Approved Expenditures

Accounts	2021 REC	2021 APPR	2022 REC	2022 APPR	2023 REC	2023 APPR	2024 REC	2024 APPR	2025 REC
Full Time Salaries	2062842	2062842	2090330	2090330	1680814	1680814	2597130	2597130	2913639
Group Insurance	481222	481222	478620	478620	385531	385531	572622	572622	624030
Social Security- FICA	127896	127896	124393	124393	104211	104211	161022	161022	186766
Part Time Salaries	0	0	0	0	0	0	0	0	98719
GRIP (Guaranteed Retirement Income Plan)	52757	52757	67267	67267	60822	60822	76645	76645	88692
RSP (Retirement Savings Plan)	78417	78417	65120	65120	47946	47946	81380	81380	80351
Overtime	75000	75000	55000	55000	55000	55000	45000	45000	45000
Social Security- FICA Medicaid	29911	29911	29092	29092	24372	24372	37658	37658	43679
Holiday Premium	40000	40000	40000	40000	40000	40000	40000	40000	40000
Holiday Pay	15812	15812	15812	15812	15812	15812	15812	15812	15812
Excess Compensatory Leave (Non-Exempt Year End)	15300	15300	15300	15300	15300	15300	15300	15300	15300
Lump Sum Leave Pay (Annual/Compensatory/Paid Time Off)	12200	12200	12200	12200	12200	12200	12200	12200	12200
Emergency (1 X Regular Rate)	5600	5600	5600	5600	5600	5600	5600	5600	5600
Merit / Performance Award	1800	1800	1800	1800	1800	1800	1800	1800	1800
Retro Pay	275	275	275	275	275	275	275	275	275
Budget Adjustment (Salary)	0	0	0	0	0	0	1241	1241	0
Other Non-Workforce FICA	-4640	-4640	-6170	-6170	-6170	-6170	-6935	-6935	-6935
Other Non-Workforce Retirement	-27390	-27390	-27390	-27390	-27390	-27390	-27390	-27390	-27390
Other Non-Workforce Group Insurance	-33955	-33955	-33955	-33955	-33955	-33955	-33955	-33955	-33955
Lapse (Planning)	-226367	-226367	-226367	-226367	-226367	-226367	-226367	-226367	-226367
Lapse (Workforce)	0	0	-83987	-83987	0	0	0	0	0

Animal Services Animal Shelter ProgramPersonnel Costs Accounts

Animal Services
Animal Shelter Program
Personnel Costs Accounts