Department of Transportation

The Executive Budget recommends (analysis as of January 22, 2008):

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%