
#Goal Office Program Activities
FTEs
FY2024‐25 +/‐
FTEs
FY2025‐26
Expenditures
FY2024‐25 +/‐
Expenditures
FY2025‐26
Revenue
Categories
104 002 III FIN AB2766/MobileSource ProgAdmin:Monitor/Dist/Audit 0.10 0.00 0.10 $25,753$168$25,921IX
250 038 I EP Admin/OfficeManagement Dev/CoordGoals/Policies/Overs 3.50 0.00 3.50 666,385 24,223 690,608Ib
360 038 III CE Admin/OfficeBudget Dev/CoordGoals/Policies/Overs 7.00 0.00 7.00 1,198,445 25,707 1,224,152Ib
435 046 III LPA Admin/ProgMgmt AdminOffice/Units/SuppCoordStaff 8.02 ‐0.02 8.00 1,523,38324,801 1,548,184Ib
550 047 I EP Admin/OperationsSupport Budget/Contracts/Reports/Projects 3.50 0.00 3.50 668,885 24,223 693,108Ib
660 047 I CE Admin/OperationsSupport Budget/Contracts/Reports/Projects 10.00 0.00 10.00 1,715,565 36,725 1,752,289Ib
735 126 II LPA CleanAirConnections Coordofregion‐widecommunitygroup 1.00 ‐1.00 0.00 189,948 (189,948) ‐ II,IX
804 170 I FIN BillingServices Answer/Resp/ResolvProb&Inq 8.00 0.00 8.00 1,278,761 13,419 1,292,180II,III,IV
950 200 I EP EconomicDev/BusRetention PermProc/PublicParticipation 0.10 0.00 0.10 19,040 692 19,732III
10 35 205 II LPA EnvironmentalEducation CurriculumDev/ProjectCoord 0.25 0.25 0.50 47,487 49,275 96,761II,IX,XV
11 35 240 I LPA EnvironmentalJustice ImplBoard'sEJPgrms/Policies 4.00 ‐0.50 3.50 759,792 (82,461) 677,330II,IV
12 04 260 III FIN FeeReview CmteMtg/Fee‐RelatedComplaint 0.10 0.00 0.10 15,753 168 15,921II,III,IV,XV
13 35 260 III LPA FeeReview CmteMtg/Fee‐RelatedComplaint 0.50 0.00 0.50 94,974 1,788 96,761II,III,IV,XV
14 50 260 III EP FeeReview FeeReviewCommittee 0.45 0.00 0.45 85,678 3,114 88,792II,III,IV
15 04 355 III FIN GrantsManagement GrantAnlyz/Eval/Negot/Acc/Rpt 1.00 0.00 1.00 157,533 1,677 159,210IV,V
16 35 381 III LPA InteragencyLiaison InteractGovAgns/PromoteSCAQMD 0.15 0.15 0.30 28,492 29,565 58,057Ia,XV
17 35 390 I LPA Intergov/GeographicDeployment Dev/ImplLocalGovtOutreach 8.50 ‐0.50 8.00 1,652,558 (66,374) 1,586,184II,IX
18 50 425 I EP LobbyPermitServices SuppPermProc/CustomerSvc 1.00 0.00 1.00 190,396 6,921 197,316III
19 27 481 III IM NewSystemDevelopment DevsysinsuppofDist‐wide 1.25 2.00 3.25 488,081 463,701 951,782Ia,III
20 03 490 II EO Outreach PublAwarenessCleanAirProg 0.97 ‐0.92 0.05 292,397 (276,961) 15,437Ia
21 35 491 II LPA Outreach/Business Chambers/BusinessMeetings 1.00 1.06 2.06 189,948 208,709 398,657II,IV
22 35 492 II LPA PublicEducation/PublicEvents PubEvents/Conf/RideshareFair 2.00 1.20 3.20 746,901 239,378 986,279II,V,IX,XV
23 60 492 II CE Outreach/Business PubEvents/Conf/RideshareFair 0.05 0.00 0.05 8,560 184 8,744IX
24 35 496 II LPA Outreach/VisitingDignitary Tours/Briefings‐Dignitary 0.25 0.00 0.25 47,487 894 48,381Ia
25 35 514 I LPA Permit:ExpiredPermitProgram AssistwPermitReinstatement 0.30 0.00 0.30 56,984 1,073 58,057IV
26 50 520 I EP PermProc/Pre‐ApplMtgOutreac Pre‐AppMtgs/GenlPrescreening 1.00 0.00 1.00 190,396 6,921 197,316III
27 16 540 III AHR PrintShop Printing/Collating/Binding 3.50 0.00 3.50 663,278 38,132 701,409Ia
28 35 555 II LPA PublicInformationCenter Informpublicofunhealthyair 1.00 0.00 1.00 279,948 3,575 283,523II,V,IX
29 03 565 III EO PublicRecordsAct Complyw/PublicReqforInfo 0.01 0.00 0.01 3,014 73 3,087Ia
30 04 565 I FIN PublicRecordsAct Complyw/PublicRecRequests 0.02 0.00 0.02 3,151 34 3,184Ia
31 08 565 III LEG PublicRecordsAct Complyw/PublicRecRequests 1.30 0.00 1.30 317,639 6,147 323,787Ia
32 16 565 III AHR PublicRecordsAct Complyw/PublicRecRequests 0.05 0.25 0.30 9,475 50,645 60,121Ia
33 17 565 III CB PublicRecordsAct Complyw/PublicRecRequests 0.02 0.00 0.02 4,869 (87) 4,782Ia
34 26 565 III PRDI PublicRecordsAct Complyw/PublicRecRequests 0.26 ‐0.24 0.02 51,957 (47,867) 4,090Ia
35 27 565 III IM PublicRecordsAct Complyw/PublicReqforInfo 4.75 0.00 4.75 1,065,809 21,834 1,087,643Ia
36 35 565 III LPA PublicRecordsAct Complyw/PublicReqforInfo 0.10 0.00 0.10 18,995 358 19,352Ia
37 44 565 III TAO PublicRecordsAct Complyw/PublicReqforInfo 0.20 0.00 0.20 38,276 1,047 39,322Ia
38 46 565 III MA PublicRecordsAct Complyw/PublicReqforInfo 0.42 0.08 0.50 82,525 16,289 98,813Ia
39 50 565 III EP PublicRecordsAct Complyw/PublicReqforInfo 0.25 0.00 0.25 47,599 1,730 49,329Ia
40 60 565 III CE PublicRecordsAct Complyw/PublicReqforInfo 0.60 0.00 0.60 102,724 2,203 104,927Ia
CustomerServiceandBusinessAssistance
WorkProgrambyCategory
Program
Code
AproratedshareoftheDistrictGeneralBudgethasbeenallocatedtoeachlineintheworkprogrambasedonthenumberofFTEsreflectedontheline.Expendituresarenotfullyburdened.