FY24 ORIGINAL APPROPRIATION | 9083847 | 31.65 |
Changes (with service impacts) |
Add: Bill 18-22 Implementation for Electric Leaf Blower Incentive Program [Energy, Climate and Compliance] | 625000 | 0.00 |
Other Adjustments (with no service impacts) |
Increase Cost: Annualization of FY24 Personnel Costs | 409309 | 0.00 |
Increase Cost: FY25 Compensation Adjustment | 177148 | 0.00 |
Increase Cost: Annualization of FY24 Compensation Increases | 153955 | 0.00 |
Increase Cost: Annualization of FY24 Lapsed Positions | 57753 | 0.00 |
Increase Cost: Motor Pool Adjustment | 15529 | 0.00 |
Increase Cost: Retirement Adjustment | 15497 | 0.00 |
Increase Cost: Three Percent Inflationary Adjustment to Non-Profit Service Provider Contracts [Administration] | 11509 | 0.00 |
Increase Cost: Printing and Mail | 6355 | 0.00 |
Re-align: Elimination of Long-Term Vacancy (General Fund) [Administration] | -51053 | -0.40 |
Decrease Cost: Reduce Contractual Support for Climate Communications and Data [Energy, Climate and Compliance] | -97968 | 0.00 |
Shift: Transfer Position to Office of Grants Management to Increase Climate Grants Capacity [Energy, Climate and Compliance] | -114576 | -1.00 |
Re-align: One-time Adjustment to General Climate Program Funding for Capacity [Energy, Climate and Compliance] | -136345 | 0.00 |
Shift: Realign Positions Based on Workload [Administration] | -188678 | -1.25 |
Decrease Cost: Lapse Adjustment | -284361 | 0.00 |
FY25 APPROVED | 9682921 | 29.00 |
|
FY24 ORIGINAL APPROPRIATION | 33929975 | 101.84 |
Changes (with service impacts) |
Enhance: Clean Water Montgomery Grant [Watershed Restoration] | 150000 | 0.00 |
Enhance: Bag Tax Outreach [Watershed Restoration] | 100000 | 0.00 |
Enhance: New Position for Above Ground Maintenance Split with Capital Budget (Construction Representative III) [Watershed Restoration] | 69404 | 0.50 |
Enhance: New Vehicle for Reclassed Position Within the Environmental Site Design Program [Watershed Restoration] | 30000 | 0.00 |
Enhance: New Position for Tree Montgomery and MS4 Inspections (Construction Representative II) [Watershed Restoration] | 17092 | 1.00 |
Other Adjustments (with no service impacts) |
Increase Cost: Maintenance and Inspections for Growing Best Management Practice Inventory [Watershed Restoration] | 858357 | 0.00 |
Increase Cost: FY25 Compensation Adjustment | 356627 | 0.00 |
Increase Cost: Annualization of FY24 Compensation Increases | 321743 | 0.00 |
Increase Cost: Annualization of FY24 Personnel Costs | 203910 | 0.00 |
Increase Cost: Support for M-NCPPC Water Quality Efforts [Watershed Restoration] | 182568 | 0.00 |
Increase Cost: Annualization of FY24 Lapsed Positions | 133993 | 0.00 |
Shift: Move Position from General Fund to Water Quality Protection Fund [Administration] | 75865 | 0.50 |
Increase Cost: Office of Agriculture Chargeback [Watershed Restoration] | 67777 | 0.00 |
Increase Cost: Follow-up Inspections for the Tree Montgomery Program [Watershed Restoration] | 67000 | 0.00 |
Shift: Adjust Position from General Fund to Water Quality Protection Fund [Watershed Restoration] | 36948 | 0.25 |
Increase Cost: Information Technology Support Contract [Watershed Restoration] | 31300 | 0.00 |
Increase Cost: Three Percent Inflationary Adjustment to Non-Profit Service Provider Contracts [Watershed Restoration] | 28622 | 0.00 |
Increase Cost: Department of Transportation Chargeback [Watershed Restoration] | 7046 | 0.00 |
Increase Cost: Adjustment to Wheaton Office Building Expenses [Watershed Restoration] | 6659 | 0.00 |
Increase Cost: Printing and Mail | 3998 | 0.00 |
Increase Cost: Agreements with Metropolitan Council of Governments [Watershed Restoration] | 2557 | 0.00 |
Increase Cost: Arlington ACCS contract [Administration] | 1731 | 0.00 |
Decrease Cost: Retirement Adjustment | -12880 | 0.00 |
Decrease Cost: Dept. of Finance Chargeback [Watershed Restoration] | -15057 | 0.00 |
Re-align: Elimination of Long-Term Vacancy (Water Quality Protection Fund) [Administration] | -51053 | -0.40 |
Decrease Cost: Motor Pool Adjustment | -54329 | 0.00 |
Decrease Cost: Elimination of One-Time Items Approved in FY24 | -70000 | 0.00 |
Decrease Cost: Lapse Adjustment | -469612 | 0.00 |
FY25 APPROVED | 36010241 | 103.69 |