Department of Transportation

 

 

The enacted budget makes the following changes to the Executive Budget (analysis as of April 1, 2005):

 

 

 

The Executive Budget recommends (analysis as of January 26, 2005):

 

 

 

 

 

 

 

 

 

 

 

Department of Transportation

Program Details-State Operations

 

Enacted

Proposed

Enacted

Change in

Percent

Program

2004-05 Budget

2005-06 Budget

2004-05 Budget

Appropriation

Change

All Funds

39,928,000

38,501,000

38,501,000

($1,427,000)

-3.6%

Special Revenue-Federal

9,831,000

10,167,000

10,167,000

$336,000

3.4%

Special Revenue-Other

26,057,000

28,334,000

28,334,000

$2,277,000

8.7%

Internal Service Funds

4,040,000

0

0

($4,040,000)

-100.0%

 

 

 

 

 

_

Passgr&Frght Trans Pgm

26,627,000

27,508,000

27,508,000

$881,000

3.3%

Special Revenue Federal (SRF)

9,831,000

10,167,000

10,167,000

$336,000

3.4%

Special Revenue Other (SRO)

16,796,000

17,341,000

17,341,000

$545,000

3.2%

 

 

 

 

 

_

Federal Aviation Admin Planning Acct - (SRF)

1,060,000

1,060,000

1,060,000

$0

0.0%

Maintenance Undistributed

1,060,000

1,060,000

1,060,000

$0

0.0%

 

 

 

 

 

_

FTA Program Mgmt Acct - (SRF)

2,558,000

2,680,000

2,680,000

$122,000

4.8%

personal service

1,582,000

1,630,000

1,630,000

$48,000

3.0%

nonpersonal service

245,000

245,000

245,000

$0

0.0%

fringe benefits

731,000

805,000

805,000

$74,000

10.1%

 

 

 

 

 

_

Motor Carrier Safety Acct - (SRF)

5,813,000

6,027,000

6,027,000

$214,000

3.7%

personal service

2,432,000

2,551,000

2,551,000

$119,000

4.9%

nonpersonal service

442,000

442,000

442,000

$0

0.0%

fringe benefits

1,123,000

1,260,000

1,260,000

$137,000

12.2%

maintenance undistributed

1,816,000

1,774,000

1,774,000

($42,000)

-2.3%

 

 

 

 

 

_

Metropolitan Mass Transp Operating Assist Acct - (SRO)

3,382,000

3,714,000

3,714,000

$332,000

9.8%

personal service

2,107,000

2,266,000

2,266,000

$159,000

7.5%

contractual services

 317,000

 325,000

 325,000

$8,000

2.5%

fringe benefits

958,000

1,123,000

1,123,000

$165,000

17.2%

 

 

 

 

 

_

Public Transport Systems Operating Assist Acct - (SRO)

2,183,000

2,373,000

2,373,000

$190,000

8.7%

personal service

1,174,000

1,261,000

1,261,000

$87,000

7.4%

contractual services

475,000

487,000

487,000

$12,000

2.5%

fringe benefits

534,000

625,000

625,000

$91,000

17.0%

 

 

 

 

 

_

Clean Air Fund (Mobile Source Acct) - (SRO)

608,000

648,000

648,000

$40,000

6.6%

personal service

300,000

320,000

320,000

$20,000

6.7%

nonpersonal service

172,000

172,000

172,000

$0

0.0%

fringe benefits

136,000

156,000

156,000

$20,000

14.7%

 

 

 

 

 

_

Rail Safety Inspection Acct - (SRO)

513,000

559,000

559,000

$46,000

9.0%