Department of Transportation
The Executive Budget recommends (an
A FY 2008-09 workforce of 10,593. This is an increase of 322 FTEs from the adjusted FTE level for FY 2007-08. 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 2007-08 Adjustment |
FY 2008-09 Difference |
|
Design & Construction |
0 |
+292 |
|
Preventive Maintenance |
-89 |
+30 |
| Department of Transportation | ||||
| Program Details-State Operations | ||||
| Enacted | Proposed | Change in | Percent | |
| Program | 2007-08 Budget | 2008-09 Budget | Appropriation | Change |
| All Funds | 48,386,000 | 49,033,000 | $647,000 | 1.3% |
| Special Revenue-Federal | 15,919,000 | 17,165,000 | $1,246,000 | 7.8% |
| Special Revenue-Other | 32,467,000 | 31,868,000 | ($599,000) | -1.8% |
| Personal Services | 314,303,000 | 315,522,000 | $1,219,000 | 0.4% |
| Contractual Services | 316,226,000 | 321,281,000 | $5,055,000 | 1.6% |
| Passgr&Frght Trans Pgm | 33,959,000 | 34,983,000 | $1,024,000 | 3.0% |
| Special Revenue Federal (SRF) | 15,519,000 | 17,165,000 | $1,646,000 | 10.6% |
| Special Revenue Other (SRO) | 18,440,000 | 17,818,000 | ($622,000) | -3.4% |
| Federal Aviation Admin Planning Acct - (SRF) | 1,060,000 | 1,060,000 | $0 | 0.0% |
| Maintenance Undistributed | 1,060,000 | 1,060,000 | $0 | 0.0% |
| FTA Program Mgmt Acct - (SRF) | 5,770,000 | 5,785,000 | $15,000 | 0.3% |
| personal service | 1,681,000 | 1,767,000 | $86,000 | 5.1% |
| nonpersonal service | 253,000 | 253,000 | $0 | 0.0% |
| fringe benefits | 836,000 | 765,000 | ($71,000) | -8.5% |
| Maintenance Undistributed | 3,000,000 | 3,000,000 | $0 | 0.0% |
| Motor Carrier Safety Acct - (SRF) | 8,289,000 | 10,320,000 | $2,031,000 | 24.5% |
| personal service | 3,049,000 | 2,784,000 | ($265,000) | -8.7% |
| nonpersonal service | 1,362,000 | 1,362,000 | $0 | 0.0% |
| fringe benefits | 1,509,000 | 1,304,000 | ($205,000) | -13.6% |
| maintenance undistributed | 2,369,000 | 4,870,000 | $2,501,000 | 105.6% |
| Metropolitan Mass Transp Operating Assist Acct - (SRO) | 3,854,000 | 3,926,000 | $72,000 | 1.9% |
| personal service | 2,321,000 | 2,358,000 | $37,000 | 1.6% |
| Regular | $2,314,000 | $2,351,000 | $37,000 | 1.6% |
| Temporary Service | $7,000 | $7,000 | $0 | 0.0% |
| Nonpersonal Service | $1,533,000 | $1,568,000 | $35,000 | 2.3% |
| Supplies and materials | $33,000 | $33,000 | $0 | 0.0% |
| Travel | $250,000 | $250,000 | $0 | 0.0% |
| Contractual services | $100,000 | $100,000 | $0 | 0.0% |
| Equipment | $20,000 | $20,000 | $0 | 0.0% |
| Fringe Benefits | $1,051,000 | $1,074,000 | $23,000 | 2.2% |
| Indirect costs | $79,000 | $91,000 | $12,000 | 15.2% |
| Public Transport Systems Operating Assist Acct - (SRO) | 2,525,000 | 2,551,000 | $26,000 | 1.0% |
| personal service | 1,330,000 | 1,231,000 | ($99,000) | -7.4% |
| Regular | $1,329,000 | $1,230,000 | ($99,000) | -7.4% |
| Temporary Service | $1,000 | $1,000 | $0 | 0.0% |
| Nonpersonal Service | $1,195,000 | $1,320,000 | $125,000 | 10.5% |
| Supplies and materials | $48,000 | $248,000 | $200,000 | 416.7% |
| Travel | $339,000 | $339,000 | $0 | 0.0% |
| Contractual services | $103,000 | $103,000 | $0 | 0.0% |
| Equipment | $22,000 | $22,000 | $0 | 0.0% |
| Fringe Benefits | $638,000 | $561,000 | ($77,000) | -12.1% |
| Indirect costs | $45,000 | $47,000 | $2,000 | 4.4% |
| Clean Air Fund (Mobile Source Acct) - (SRO) | 1,529,000 | 1,483,000 | ($46,000) | -3.0% |
| personal service | 391,000 | 363,000 | ($28,000) | -7.2% |
| Regular | $334,000 | $289,000 | ($45,000) | -13.5% |
| Temporary Service | $57,000 | $74,000 | $17,000 | 29.8% |
| nonpersonal service | 1,138,000 | 1,120,000 | ($18,000) | -1.6% |
| Supplies and materials | $368,000 | $368,000 | $0 | 0.0% |
| Travel | $27,000 | $27,000 | $0 | 0.0% |
| Contractual services | $274,000 | $274,000 | $0 | 0.0% |
| Equipment | $272,000 | $272,000 | $0 | 0.0% |
| Fringe Benefits | $184,000 | $165,000 | ($19,000) | -10.3% |
| Indirect costs | $13,000 | $14,000 | $1,000 | 7.7% |
| Rail Safety Inspection Acct - (SRO) | 604,000 | 690,000 | $86,000 | 14.2% |
| personal service | 389,000 | 402,000 | $13,000 | 3.3% |
| Regular | $379,000 | $379,000 | $0 | 0.0% |
| Holiday/overtimer compensation | $10,000 | $23,000 | $13,000 | 130.0% |
| nonpersonal service | 215,000 | 288,000 | $73,000 | 34.0% |
| Supplies and materials | $2,000 | $73,000 | $71,000 | 3550.0% |
| Travel | $15,000 | $15,000 | $0 | 0.0% |
| Contractual services | $2,000 | $2,000 | $0 | 0.0% |
| Fringe Benefits | $183,000 | $183,000 | $0 | 0.0% |
| Indirect costs | $13,000 | $15,000 | $2,000 | 15.4% |
| Transport Aviation Acct - (SRO) | 4,207,000 | 4,216,000 | $9,000 | 0.2% |
| personal service | 103,000 | 196,000 | $93,000 | 90.3% |
| Regular | $103,000 | $103,000 | $0 | 0.0% |
| Temporary Service | $0 | $93,000 | $93,000 | 100.0% |
| nonpersonal service | 4,104,000 | 4,020,000 | ($84,000) | -2.0% |
| Travel | $8,000 | $8,000 | $0 | 0.0% |
| Contractual services | $4,044,000 | $3,915,000 | ($129,000) | -3.2% |
| Fringe Benefits | $48,000 | $89,000 | $41,000 | 85.4% |
| Indirect costs | $4,000 | $8,000 | $4,000 | 100.0% |
| Transportation Regulation Acct - (SRO) | 5,721,000 | 4,952,000 | ($769,000) | -13.4% |
| personal service | 3,216,000 | 2,722,000 | ($494,000) | -15.4% |
| Regular | $3,142,000 | $2,642,000 | ($500,000) | -15.9% |
| Holiday/overtimer compensation | $74,000 | $80,000 | $6,000 | 8.1% |
| nonpersonal service | 2,505,000 | 2,230,000 | ($275,000) | -11.0% |
| Supplies and materials | $87,000 | $87,000 | $0 | 0.0% |
| Travel | $482,000 | $482,000 | $0 | 0.0% |
| Contractual services | $309,000 | $309,000 | $0 | 0.0% |
| Equipment | $7,000 | $7,000 | $0 | 0.0% |
| Fringe Benefits | $1,510,000 | $1,240,000 | ($270,000) | -17.9% |
| Indirect costs | $110,000 | $105,000 | ($5,000) | -4.5% |
| Operations | 14,427,000 | 14,050,000 | ($377,000) | -2.6% |
| Special Revenue-Federal (SRF) | 400,000 | 0 | ($400,000) | -100.0% |
| Special Revenue-Other (SRO) | 14,027,000 | 14,050,000 | $23,000 | 0.2% |
| DOT-Accident Damage Recovery Acct - (SRO) | 10,821,000 | 10,840,000 | $19,000 | 0.2% |
| personal service | 546,000 | 562,000 | $16,000 | 2.9% |
| Regular | $536,000 | $552,000 | $16,000 | 3.0% |
| Holiday/overtimer compensation | $10,000 | $10,000 | $0 | 0.0% |
| nonpersonal service | 275,000 | 10,278,000 | $10,003,000 | 3637.5% |
| Contractual services | $0 | $9,856,000 | $9,856,000 | 100.0% |
| Equipment | $0 | $144,000 | $144,000 | 100.0% |
| Fringe Benefits | $256,000 | $256,000 | $0 | 0.0% |
| Indirect costs | $19,000 | $22,000 | $3,000 | 15.8% |
| maintenance undistributed | 10,000,000 | 0 | ($10,000,000) | -100.0% |
| nonpersonal service | 10,000,000 | 0 | ($10,000,000) | -100.0% |
| Supplies and materials | $1,510,000 | $0 | ($1,510,000) | -100.0% |
| Contractual services | $8,290,000 | $0 | ($8,290,000) | -100.0% |
| Equipment | $200,000 | $0 | ($200,000) | -100.0% |
| Highway Construction & Maint Safety Educ Acct - (SRO) | 206,000 | 210,000 | $4,000 | 1.9% |
| nonpersonal service | 206,000 | 210,000 | $4,000 | 1.9% |
| Supplies and materials | $69,000 | $73,000 | $4,000 | 5.8% |
| Contractual services | $68,000 | $68,000 | $0 | 0.0% |
| Equipment | $69,000 | $69,000 | $0 | 0.0% |
| Transportation Surplus Property Acct - (SRO) | 3,000,000 | 3,000,000 | $0 | 0.0% |
| nonpersonal service | 3,000,000 | 3,000,000 | $0 | 0.0% |
| Supplies and materials | $1,000,000 | $1,000,000 | $0 | 0.0% |
| Contractual services | $1,000,000 | $1,000,000 | $0 | 0.0% |
| Equipment | $1,000,000 | $1,000,000 | $0 | 0.0% |
| Capital Projects Budget | ||||
| Engineering Services Program (CCP) | $15,894,000 | $19,094,000 | $3,200,000 | 20.1% |
| Personal service | 5,654,000 | 5,623,000 | ($31,000) | -0.5% |
| Regular | $5,581,000 | $5,548,000 | ($33,000) | -0.6% |
| Temporary Service | $61,000 | $67,000 | $6,000 | 9.8% |
| Holiday/overtime compensation | $12,000 | $8,000 | ($4,000) | -33.3% |
| Nonpersonal service | 10,240,000 | 13,471,000 | $3,231,000 | 31.6% |
| Supplies and materials | $177,000 | $177,000 | $0 | 0.0% |
| Travel | $266,000 | $266,000 | $0 | 0.0% |
| Contractual services | $5,987,000 | $9,422,000 | $3,435,000 | 57.4% |
| Equipment | $981,000 | $981,000 | $0 | 0.0% |
| Fringe Benefits | $2,615,000 | $2,399,000 | ($216,000) | -8.3% |
| Indirect costs | $214,000 | $226,000 | $12,000 | 5.6% |
| Non-Federally Aided Highway Capital Projects (CCP) | $758,103,000 | $758,007,000 | ($96,000) | 0.0% |
| Engineering Services | $680,573,000 | $671,887,000 | ($8,686,000) | -1.3% |
| Personal service | 249,820,000 | 249,420,000 | ($400,000) | -0.2% |
| Regular | $236,430,000 | $238,243,000 | $1,813,000 | 0.8% |
| Temporary Service | $5,156,000 | $3,100,000 | ($2,056,000) | -39.9% |
| Holiday/overtime compensation | $8,234,000 | $8,077,000 | ($157,000) | -1.9% |
| Nonpersonal service | 192,324,000 | 182,016,000 | ($10,308,000) | -5.4% |
| Supplies and materials | $2,475,000 | $2,976,000 | $501,000 | 20.2% |
| Travel | $6,638,000 | $10,370,000 | $3,732,000 | 56.2% |
| Contractual services | $49,926,000 | $44,067,000 | ($5,859,000) | -11.7% |
| Equipment | $7,869,000 | $3,976,000 | ($3,893,000) | -49.5% |
| Fringe Benefits | $116,111,000 | $110,019,000 | ($6,092,000) | -5.2% |
| Indirect costs | $9,305,000 | $10,608,000 | $1,303,000 | 14.0% |
| Maintenance undistributed | 238,429,000 | 240,451,000 | $2,022,000 | 0.8% |
| nonpersonal service | 238,429,000 | 240,451,000 | $2,022,000 | 0.8% |
| Supplies and materials | $48,000 | $48,000 | $0 | 0.0% |
| Travel | $48,000 | $48,000 | $0 | 0.0% |
| Contractual services | $48,000 | $48,000 | $0 | 0.0% |
| Equipment | $48,000 | $48,000 | $0 | 0.0% |
| Preliminary Design | $75,894,000 | $76,538,000 | $644,000 | 0.8% |
| Construction Inspection | $92,043,000 | $92,824,000 | $781,000 | 0.8% |
| Bridge Inspection | $22,500,000 | $22,691,000 | $191,000 | 0.8% |
| Other Consultant Services | $47,800,000 | $48,206,000 | $406,000 | 0.8% |
| Capital Project Management & Traffic & Safety | $61,104,000 | $66,310,000 | $5,206,000 | 8.5% |
| Personal service | 35,149,000 | 37,031,000 | $1,882,000 | 5.4% |
| Regular | $34,209,000 | $36,125,000 | $1,916,000 | 5.6% |
| Holiday/overtime compensation | $940,000 | $906,000 | ($34,000) | -3.6% |
| Nonpersonal service | 25,955,000 | 29,279,000 | $3,324,000 | 12.8% |
| Supplies and materials | $273,000 | $325,000 | $52,000 | 19.0% |
| Travel | $320,000 | $422,000 | $102,000 | 31.9% |
| Contractual services | $7,682,000 | $10,531,000 | $2,849,000 | 37.1% |
| Equipment | $29,000 | $92,000 | $63,000 | 217.2% |
| Fringe Benefits | $16,341,000 | $16,334,000 | ($7,000) | 0.0% |
| Indirect costs | $1,310,000 | $1,575,000 | $265,000 | 20.2% |
| Real Estate Services | $16,426,000 | $19,810,000 | $3,384,000 | 20.6% |
| Personal service | 10,654,000 | 11,063,000 | $409,000 | 3.8% |
| Regular | $10,638,000 | $11,031,000 | $393,000 | 3.7% |
| Holiday/overtime compensation | $16,000 | $32,000 | $16,000 | 100.0% |
| Nonpersonal service | 5,772,000 | 8,747,000 | $2,975,000 | 51.5% |
| Supplies and materials | $101,000 | $748,000 | $647,000 | 640.6% |
| Travel | $152,000 | $1,285,000 | $1,133,000 | 745.4% |
| Contractual services | $156,000 | $1,327,000 | $1,171,000 | 750.6% |
| Equipment | $13,000 | $37,000 | $24,000 | 184.6% |
| Fringe Benefits | $4,953,000 | $5,039,000 | $86,000 | 1.7% |
| Indirect costs | $397,000 | $311,000 | ($86,000) | -21.7% |