| Energy and Environment |
|---|
| Environmental Protection |
|---|
| Enforcement |
|---|
| Actual | Actual | Revised | Recommended | Recommended |
|---|
| FY 2024 | FY 2025 | FY 2026 | FY 2027 | FY 2028 |
|---|
| SOURCE OF FUNDS | | | | | |
|---|
| General Fund | | | | | |
|---|
| Regular Appropriation | 1,796,300 | 1,683,500 | 1,717,400 | 1,568,400 | 2,014,100 |
|---|
| Other | | | 306,600 | | |
|---|
| Total General Fund | 1,796,300 | 1,683,500 | 2,024,000 | 1,568,400 | 2,014,100 |
|---|
| Restricted Funds | | | | | |
|---|
| Balance Forward | 1,452,418 | 1,968,627 | 2,164,600 | 2,107,400 | 1,865,000 |
|---|
| Current Receipts | 832,922 | 724,418 | 755,400 | 755,400 | 755,400 |
|---|
| Non-Revenue Receipts | 1,240,949 | 1,216,167 | 1,240,100 | 1,640,100 | 1,240,100 |
|---|
| Total Restricted Funds | 3,526,290 | 3,909,211 | 4,160,100 | 4,502,900 | 3,860,500 |
|---|
| Federal Fund | | | | | |
|---|
| Balance Forward | (6,590,074) | (7,103,922) | (6,721,200) | | |
|---|
| Current Receipts | 1,920,148 | 2,644,357 | 1,669,500 | 1,090,200 | 1,116,400 |
|---|
| Non-Revenue Receipts | (140,641) | (117,233) | 6,157,500 | (81,500) | (81,500) |
|---|
| Total Federal Fund | (4,810,567) | (4,576,798) | 1,105,800 | 1,008,700 | 1,034,900 |
|---|
| TOTAL SOURCE OF FUNDS | 512,023 | 1,015,913 | 7,289,900 | 7,080,000 | 6,909,500 |
|---|
| EXPENDITURES BY CLASS | | | | | |
|---|
| Personnel Costs | 4,524,450 | 4,433,021 | 4,578,700 | 4,682,300 | 4,794,500 |
|---|
| Operating Expenses | 429,771 | 466,356 | 532,100 | 532,700 | 533,300 |
|---|
| Grants Loans Benefits | 693,098 | 673,247 | 71,700 | | |
|---|
| TOTAL EXPENDITURES | 5,647,318 | 5,572,625 | 5,182,500 | 5,215,000 | 5,327,800 |
|---|
| EXPENDITURES BY FUND SOURCE | | | | | |
|---|
| General Fund | 1,796,300 | 1,683,500 | 2,024,000 | 1,568,400 | 2,014,100 |
|---|
| Restricted Funds | 1,557,663 | 1,744,689 | 2,052,700 | 2,637,900 | 2,278,800 |
|---|
| Federal Fund | 2,293,355 | 2,144,436 | 1,105,800 | 1,008,700 | 1,034,900 |
|---|
| TOTAL EXPENDITURES | 5,647,318 | 5,572,625 | 5,182,500 | 5,215,000 | 5,327,800 |
|---|