Department of Transportation

 

The enacted budget makes the following changes to the Executive Budget (analysis as of 4/2/ 2007):

 

 

The Senate and Assembly recommend (analysis as of March 16, 2007):

Senate

·          Proposes a Capital Projects decrease of $350,000 in contractual services for the Engineering Services program which is part of an overall $1 million decrease in various department non-personal service appropriations. 

·          Extends DOT single audit program for one year but does not make it permanent as proposed by Governor

 

Assembly:  Extends DOT single audit program for one year but does not make it permanent as proposed by Governor

 

 

The Executive Budget recommends (analysis as of January 31, 2007):

A FY 2007-08 workforce of 10,360.  This is an increase of 411 FTEs from the adjusted FTE level for FY 2006-07.  The following chart identifies adjustments in current fiscal years FTEs along with the recommended differences in FY 2007-08 FTEs by program (if the FTE’s are the same the program is not listed):

 

Program

FY 2006-07 Adjustment

FY 2007-08 Difference

Design & Construction

0

311

Preventive Maintenance

1

100

 

 

 

 

 

 

 

 

 

Department of Transportation
Program Details-State Operations 
  Enacted Proposed Enacted Change in Percent
Program 2006-07 Budget 2007-08 Budget 2007-08 Budget Appropriation Change
All Funds 46,817,000 48,386,000 48,386,000 1,569,000 3.4%
Special Revenue-Federal 14,577,000 15,919,000 15,919,000 1,342,000 9.2%
Special Revenue-Other 32,240,000 32,467,000 32,467,000 227,000 0.7%
           
Personal Services 17,508,000 18,680,000 18,680,000 1,172,000 6.7%
Contractual Services   317,226,000 316,226,000    
           
Passgr&Frght Trans Pgm 34,193,000 33,959,000 33,959,000 (234,000) -0.7%
Special Revenue Federal (SRF) 14,177,000 15,519,000 15,519,000 1,342,000 9.5%
Special Revenue Other (SRO) 20,016,000 18,440,000 18,440,000 (1,576,000) -7.9%
           
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) 5,714,000 5,770,000 5,770,000 56,000 1.0%
personal service 1,664,000 1,681,000 1,681,000 17,000 1.0%
nonpersonal service 245,000 253,000 253,000 8,000 3.3%
fringe benefits 805,000 836,000 836,000 31,000 3.9%
Maintenance Undistributed 3,000,000 3,000,000 3,000,000 0 0.0%
           
Motor Carrier Safety Acct - (SRF) 7,003,000 8,289,000 8,289,000 1,286,000 18.4%
personal service 2,647,000 3,049,000 3,049,000 402,000 15.2%
nonpersonal service 707,000 1,362,000 1,362,000 655,000 92.6%
fringe benefits 1,280,000 1,509,000 1,509,000 229,000 17.9%
maintenance undistributed  2,369,000 2,369,000 2,369,000 0 0.0%
           
Metropolitan Mass Transp Operating Assist Acct - (SRO) 3,755,000 3,854,000 3,854,000 99,000 2.6%
personal service 2,274,000 2,321,000 2,321,000 47,000 2.1%
Regular   $2,314,000 $2,314,000    
Temporary Service   $7,000 $7,000    
Nonpersonal Service $1,481,000 $1,533,000 $1,533,000 $52,000 3.5%
Supplies and materials   $33,000 $33,000    
Travel   $250,000 $250,000    
Contractual services                                 332,000 $100,000 $100,000 ($232,000) -69.9%
Equipment   $20,000 $20,000    
Fringe Benefits 1,149,000 $1,051,000 $1,051,000 ($98,000) -8.5%
Indirect costs   $79,000 $79,000    
           
Public Transport Systems Operating Assist Acct - (SRO) 2,463,000 2,525,000 2,525,000 62,000 2.5%
personal service 1,305,000 1,330,000 1,330,000 25,000 1.9%
Regular   $1,329,000 $1,329,000