FY25 ORIGINAL APPROPRIATION | $188,541,034 | 896.26 |
Changes (with service impacts) |
Add: Howard County Flash Expansion (Offset by Revenue from Howard County) [Transit Services] | $1,119,413 | 17.00 |
Add: Zero Fare Transit Ambassadors [Transit Services] | $250,000 | 0.00 |
Add: Automated Bus Lane Enforcement Pilot [Transit Services] | $160,000 | 0.00 |
Reduce: Countywide Transportation Demand Management Outreach Contract [Community Mobility Services] | ($200,000) | 0.00 |
Reduce: Transportation Services Improvement Fund Taxicab Reimbursements to Ensure the Sustainability of the Fund [Community Mobility Services] | ($991,265) | 0.00 |
Other Adjustments (with no service impacts) |
Increase Cost: FY26 Compensation Adjustment | $5,212,910 | 0.00 |
Increase Cost: Motor Pool Adjustment | $4,565,762 | 0.00 |
Increase Cost: Annualization of FY25 Compensation Increases | $2,816,249 | 0.00 |
Increase Cost: Overtime Adjustment [Transit Services] | $2,400,000 | 0.00 |
Increase Cost: Bus Shelter Maintenance [Transit Services] | $1,600,000 | 0.00 |
Increase Cost: Juneteenth Holiday Pay [Transit Services] | $487,476 | 0.00 |
Increase Cost: Contract Escalations [Transit Services] | $392,058 | 0.00 |
Increase Cost: Retirement Adjustment | $353,378 | 0.00 |
Increase Cost: Utilities [Transit Services] | $215,889 | 0.00 |
Increase Cost: Printing and Mail Adjustment | $192,453 | 0.00 |
Increase Cost: Transit Asset Management Plan [Transit Services] | $150,000 | 0.00 |
Shift: From Grant Fund [Community Mobility Services] | $96,005 | 0.90 |
Increase Cost: Nicholson Court Lease [Transit Services] | $48,095 | 0.00 |
Increase Cost: Three Percent Inflationary Adjustment to Non-Profit Service Provider Contracts [Community Mobility Services] | $24,778 | 0.00 |
Increase Cost: Three Percent Inflationary Adjustment to Non-Profit Service Provider Contracts [Transit Services] | $16,654 | 0.00 |
Increase Cost: Marketing Services Contract Escalations [Community Mobility Services] | $16,257 | 0.00 |
Increase Cost: TRiPS Commuter Store Contract Escalation [Community Mobility Services] | $14,860 | 0.00 |
Increase Cost: White Oak Transportation Management District [Community Mobility Services] | $3,718 | 0.00 |
Decrease Cost: Transportation Management District Reporting [Community Mobility Services] | ($19,500) | 0.00 |
Decrease Cost: Risk Management Adjustment | ($24,560) | 0.00 |
Decrease Cost: FY25 Mid-Year Position Consolidation [Transit Services] | ($65,291) | -1.00 |
Decrease Cost: Commuter Survey for Employees and Residents [Community Mobility Services] | ($100,000) | 0.00 |
Decrease Cost: Elimination of Fare Collection [Transit Services] | ($557,113) | -2.50 |
Decrease Cost: Annualization of FY25 Personnel Costs | ($681,359) | 0.00 |
FY26 RECOMMENDED | $206,037,901 | 910.66 |
|
FY25 ORIGINAL APPROPRIATION | $5,124,383 | 13.10 |
Other Adjustments (with no service impacts) |
Decrease Cost: Annualization of FY25 Personnel Costs | ($20,994) | 0.00 |
Shift: To Mass Transit Fund [Community Mobility Services] | ($96,005) | -0.90 |
FY26 RECOMMENDED | $5,007,384 | 12.20 |