Department of Transportation

The enacted budget makes the following changes to the proposed Executive Budget:

 

The Senate makes the following changes to the Executives Budget proposal (analysis as of March 22, 2010):

 

The Executive Budget recommends (analysis as of January 21, 2010):

 

A SFY 2010-11 workforce of 9,610.  This is a decrease of 91 FTEs (429 attritions and 338 new fills) from the adjusted FTE level for FY 2009-10.  It is important to note, that the adjusted FTE level for FY 2009-10 is a decrease of 224 FTEs. The following chart identifies adjustments in current fiscal years FTEs along with the recommended differences in FY 2010-11 FTEs by program (if the FTE’s are the same the program is not listed):

 

Program

FY 2009-10 Adjustment

FY 2010-11 Difference

Design & Construction Capital Project Funds

-266

-31

NY Metropolitan Transportation Council

-6

0

Administration Program Capital Projects Funds

-14

15

Operations Program

0

-12

Preventive Maintenance

-7

-63

Planning & Program Mgmt

54

0

Passenger & Freight Transportation

-11

0

Real Estate

26

0

Total

-224

-91

 

 

 

 

 

 

 

 

 

o     Engineering Services Program – personal services decrease of $4.37 million, or -2.1%;

o     Capital Project Mgmt & Traffic Safety Program personal service decrease of $1.34 million, or -3.1%. 

o     This is partially offset by personal service increases in the following programs:  Management & Admin & Contract Services +$2.08 million, or 4.4%; and Real Estate Service +$147,000 or 1.1%. 

o     There is a $5.72 million increase in travel, or 617%,  and a $9.69 million, or 11.4% increase in fringe benefits in the Engineering Services Program.  Clarification regarding these increases should be sought at L/M.

o     Contractual Services decrease as follows:  Engineering Services Program a decrease of $4.8 million, or 75%; a Maintenance Undistributed decrease of $17.1million, or 9% in consultant services in: Preliminary Design (-$5.4 million) Construction Inspection (-$6.6 million), Bridge Inspection (-$1.6 million), and other Consultant Services (-$3.4 million).

 

 

o    To extend the single audit program by one year for recipients of State transportation assistance (Part E). PEF opposed a similar proposal last year and a one-year extension was given to allow DOT to issue the required reports.  Failure to extend single audit program will result in the Department incurring approximately $300,000 in additional annual costs.

o    Part B – to consolidate the DOT Accident Damage Account with the DH&BT fund.  Anticipates $750,000 in recurring saving to accrue through consolidation activities and improving annual debt service coverage ratio.

o    Part C – to waive the installation of required emission reduction technology for vehicles that will be taken out of service within 3 years.  Anticipated savings of $1.4 million for DOT in 2010.

 

Department of Transportation
Program Details-State Operations 
  Enacted Proposed Enacted Change in Percent
Program 2009-10 Budget 2010-11 Budget 2010-11 Budget Appropriation Change
All Funds 48,429,000 37,840,000 50,340,000 1,911,000 3.9%
Special Revenue-Federal 17,606,000 18,031,000 18,031,000 425,000 2.4%
Special Revenue-Other 30,823,000 19,809,000 32,309,000 1,486,000 4.8%
           
Personal Services 327,339,000 323,264,000 323,958,000 (3,381,000) -1.0%
Contractual Services 263,235,000 231,294,000 242,577,000 (20,658,000) -7.8%
           
Passgr&Frght Trans Pgm 34,300,000 34,630,000 34,630,000 330,000 1.0%
Special Revenue Federal (SRF) 17,606,000 18,031,000 18,031,000 425,000 2.4%
Special Revenue Other (SRO) 16,694,000 16,599,000 16,599,000 (95,000) -0.6%
           
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) 5,785,000 6,168,000 6,168,000 383,000 6.6%
personal service 1,767,000 1,962,000 1,962,000 195,000 11.0%
nonpersonal service 253,000 253,000 253,000 0 0.0%
fringe benefits 765,000 865,000 865,000 100,000 13.1%
Indirect costs 0 88,000 88,000   -100.0%
Maintenance Undistributed 3,000,000 3,000,000 3,000,000 0 0.0%
           
Motor Carrier Safety Acct - (SRF) 10,761,000 10,803,000 10,803,000 42,000 0.4%
personal service 3,047,000 3,128,000 3,128,000 81,000 2.7%
nonpersonal service 1,285,000 1,285,000 1,285,000 0 0.0%
fringe benefits 1,559,000 1,379,000 1,379,000 (180,000) -11.5%
Indirect costs 0 141,000 141,000   -100.0%
maintenance undistributed  4,870,000 4,870,000 4,870,000 0 0.0%
           
Metropolitan Mass Transp Operating Assist Acct - (SRO) 3,814,000 3,915,000 3,915,000 101,000 2.6%
personal service 2,279,000 2,347,000 2,347,000 68,000 3.0%
Regular $2,272,000 $2,340,000 $2,340,000 $68,000 3.0%
Temporary Service $7,000 $7,000 $7,000 $0 0.0%
Nonpersonal Service $1,535,000 $1,568,000 $1,568,000 $33,000 2.1%
Supplies and materials $28,000 $28,000 $28,000 $0 0.0%
Travel $210,000 $210,000 $210,000 $0 0.0%
Contractual services $100,000 $100,000 $100,000 $0 0.0%
Equipment $20,000 $20,000 $20,000 $0 0.0%
Fringe Benefits $1,090,000 $1,137,000 $1,137,000 $47,000 4.3%
Indirect costs $87,000 $73,000 $73,000 ($14,000) -16.1%
           
Public Transport Systems Operating Assist Acct - (SRO) 2,063,000 1,969,000 1,969,000 (94,000) -4.6%
personal service 935,000 873,000 873,000 (62,000) -6.6%
Regular $934,000 $872,000 $872,000 ($62,000) -6.6%
Temporary Service $1,000 $1,000 $1,000 $0 0.0%
Nonpersonal Service $1,128,000 $1,096,000 $1,096,000 ($32,000) -2.8%
Supplies and materials $211,000 $42,000 $42,000 ($169,000) -80.1%
Travel $309,000 $312,000 $312,000 $3,000 1.0%
Contractual services $103,000 $272,000 $272,000 $169,000 164.1%
Equipment $22,000 $19,000 $19,000 ($3,000) -13.6%
Fringe Benefits $447,000 $423,000 $423,000 ($24,000) -5.4%
Indirect costs $36,000 $28,000 $28,000 ($8,000) -22.2%
           
Clean Air Fund (Mobile Source Acct) - (SRO) 1,510,000 1,521,000 1,521,000 11,000 0.7%
personal service 406,000 413,000 413,000 7,000 1.7%
Regular $330,000 $336,000 $336,000 $6,000 1.8%
Temporary Service $76,000 $77,000 $77,000 $1,000 1.3%
nonpersonal service 1,104,000 1,108,000 1,108,000 4,000 0.4%
Supplies and materials $321,000 $321,000 $321,000 $0 0.0%
Travel $27,000 $27,000 $27,000 $0 0.0%
Contractual services $274,000 $274,000 $274,000 $0 0.0%
Equipment $272,000 $272,000 $272,000 $0 0.0%
Fringe Benefits $194,000 $201,000 $201,000 $7,000 3.6%
Indirect costs $16,000 $13,000 $13,000 ($3,000) -18.8%
           
Rail Safety Inspection Acct - (SRO) 703,000 722,000 722,000 19,000 2.7%
personal service 435,000 448,000 448,000 13,000 3.0%
Regular $412,000 $424,000 $424,000 $12,000 2.9%
Holiday/overtimer compensation $23,000 $24,000 $24,000 $1,000 4.3%
nonpersonal service 268,000 274,000 274,000 6,000 2.2%
Supplies and materials $26,000 $26,000 $26,000 $0 0.0%
Travel $15,000 $15,000 $15,000 $0 0.0%
Contractual services $2,000 $2,000 $2,000 $0 0.0%
Fringe Benefits $208,000 $217,000 $217,000 $9,000 4.3%
Indirect costs $17,000 $14,000 $14,000 ($3,000) -17.6%
           
Transport Aviation Acct - (SRO) 4,089,000 4,107,000 4,107,000 18,000 0.4%
personal service 109,000 121,000 121,000 12,000 11.0%
Regular $109,000 $121,000 $121,000 $12,000 11.0%
nonpersonal service 3,980,000 3,986,000 3,986,000 6,000 0.2%
Travel $8,000 $8,000 $8,000 $0 0.0%
Contractual services $3,915,000 $3,915,000 $3,915,000 $0 0.0%
Fringe Benefits $53,000 $59,000 $59,000 $6,000 11.3%
Indirect costs $4,000 $4,000 $4,000 $0 0.0%
           
Transportation Regulation Acct - (SRO) 4,515,000 4,365,000 4,365,000 (150,000) -3.3%
personal service 2,637,000 2,545,000 2,545,000 (92,000) -3.5%
Regular $2,516,000 $2,415,000 $2,415,000 ($101,000) -4.0%
Holiday/overtimer compensation $121,000 $130,000 $130,000 $9,000 7.4%
nonpersonal service 1,878,000 1,820,000 1,820,000 (58,000) -3.1%
Supplies and materials $40,000 $40,000 $40,000 $0 0.0%
Travel $220,000 $220,000 $220,000 $0 0.0%
Contractual services $240,000 $240,000 $240,000 $0 0.0%
Equipment $7,000 $7,000 $7,000 $0 0.0%
Fringe Benefits $1,266,000 $1,233,000 $1,233,000 ($33,000) -2.6%
Indirect costs $105,000 $80,000 $80,000 ($25,000) -23.8%
           
Operations 14,129,000 3,210,000 15,710,000 1,581,000 11.2%
Special Revenue-Other (SRO) 14,129,000 3,210,000 15,710,000 1,581,000 11.2%
           
DOT-Accident Damage Recovery Acct - (SRO) 10,919,000 0 12,500,000 1,581,000 14.5%
personal service 606,000 0 694,000 88,000 14.5%
Regular $596,000 $0 $682,000 $86,000 14.4%
Holiday/overtimer compensation $10,000 $0 $12,000 $2,000 20.0%
nonpersonal service 10,313,000 0 11,806,000 1,493,000 14.5%
Contractual services $9,856,000 $0 $11,283,000 $1,427,000 14.5%
Equipment $144,000 $0 $165,000 $21,000 14.6%
Fringe Benefits $290,000 $0 $332,000 $42,000 14.5%
Indirect costs $23,000 $0 $26,000 $3,000 13.0%
           
Highway Construction & Maint Safety Educ Acct - (SRO) 210,000 210,000 210,000 0 0.0%
nonpersonal service 210,000 210,000 210,000 0 0.0%
Supplies and materials $73,000 $73,000 $73,000 $0 0.0%
Contractual services $68,000 $68,000 $68,000 $0 0.0%
Equipment $69,000 $69,000 $69,000 $0 0.0%
           
Transportation Surplus Property Acct - (SRO) 3,000,000 3,000,000 3,000,000 0 0.0%
nonpersonal service 3,000,000 3,000,000 3,000,000 0 0.0%
Supplies and materials $1,000,000 $1,000,000 $1,000,000 $0 0.0%
Contractual services $1,000,000 $1,000,000 $1,000,000 $0 0.0%
Equipment $1,000,000 $1,000,000 $1,000,000 $0 0.0%
           
Capital Projects Budget          
           
Engineering Services Program (CCP) $19,597,000 $19,300,000 $19,300,000 ($297,000) -1.5%
 Personal service 5,238,000 5,029,000 5,029,000 (209,000) -4.0%
Regular $5,163,000 $4,955,000 $4,955,000 ($208,000) -4.0%
Temporary Service $67,000 $66,000 $66,000 ($1,000) -1.5%
Holiday/overtime compensation $8,000 $8,000 $8,000 $0 0.0%
 Nonpersonal service 14,359,000 14,271,000 14,271,000 (88,000) -0.6%
Supplies and materials $177,000 $177,000 $177,000 $0 0.0%
Travel $266,000 $266,000 $266,000 $0 0.0%
Contractual services $10,254,000 $10,254,000 $10,254,000 $0 0.0%
Equipment $981,000 $981,000 $981,000 $0 0.0%
Fringe Benefits $2,452,000 $2,436,000 $2,436,000 ($16,000) -0.7%
Indirect costs $229,000 $157,000 $157,000 ($72,000) -31.4%
           
Non-Federally Aided Highway Capital Projects (CCP) $586,019,000 $570,358,000 $570,358,000 ($15,661,000) -2.7%
           
Engineering Services $499,494,000 $486,670,000 $486,670,000 ($12,824,000) -2.6%
Personal service 205,989,000 201,616,000 201,616,000 (4,373,000) -2.1%
Regular $195,757,000 $190,168,000 $190,168,000 ($5,589,000) -2.9%
Temporary Service $4,024,000 $4,737,000 $4,737,000 $713,000 17.7%
Holiday/overtime compensation $6,208,000 $6,711,000 $6,711,000 $503,000 8.1%
Nonpersonal service 102,758,000 111,413,000 111,413,000 8,655,000 8.4%
Supplies and materials $412,000 $876,000 $876,000 $464,000 112.6%
Travel $928,000 $6,657,000 $6,657,000 $5,729,000 617.3%
Contractual services $6,367,000 $1,554,000 $1,554,000 ($4,813,000) -75.6%
Equipment $1,995,000 $310,000 $310,000 ($1,685,000) -84.5%
Fringe Benefits $85,064,000 $94,760,000 $94,760,000 $9,696,000 11.4%
Indirect costs $7,992,000 $7,256,000 $7,256,000 ($736,000) -9.2%
Maintenance undistributed  190,747,000 173,641,000 173,641,000 (17,106,000) -9.0%
nonpersonal service 190,747,000 173,641,000 173,641,000 (17,106,000) -9.0%
Supplies and materials $44,000 $44,000 $44,000 $0 0.0%
Travel $44,000 $44,000 $44,000 $0 0.0%
Contractual services $44,000 $44,000 $44,000 $0 0.0%
Equipment $44,000 $43,000 $43,000 ($1,000) -2.3%
Preliminary Design $60,709,000 $55,260,000 $55,260,000 ($5,449,000) -9.0%
Construction Inspection $73,627,000 $67,018,000 $67,018,000 ($6,609,000) -9.0%
Bridge Inspection $17,998,000 $16,383,000 $16,383,000 ($1,615,000) -9.0%
Other Consultant Services $38,237,000 $34,805,000 $34,805,000 ($3,432,000) -9.0%
           
Mgmt & Admin & Contract Svcs $120,803,000 $122,040,000 $122,040,000 $1,237,000 1.0%
Personal service 47,559,000 49,642,000 49,642,000 2,083,000 4.4%
Regular $45,254,000 $47,325,000 $47,325,000 $2,071,000 4.6%
Temporary Service $911,000 $916,000 $916,000 $5,000 0.5%
Holiday/overtime compensation $1,394,000 $1,401,000 $1,401,000 $7,000 0.5%
Nonpersonal service 73,244,000 72,398,000 72,398,000 (846,000) -1.2%
Supplies and materials $2,506,000 $2,050,000 $2,050,000 ($456,000) -18.2%
Travel $5,622,000 $5,078,000 $5,078,000 ($544,000) -9.7%
Contractual services $40,222,000 $39,952,000 $39,952,000 ($270,000) -0.7%
Equipment $427,000 $200,000 $200,000 ($227,000) -53.2%
Fringe Benefits $22,538,000 $23,332,000 $23,332,000 $794,000 3.5%
Indirect costs $1,929,000 $1,786,000 $1,786,000 ($143,000) -7.4%
           
Capital Project Management & Traffic & Safety $66,084,000 $63,140,000 $63,140,000 ($2,944,000) -4.5%
Personal service 43,104,000 41,765,000 41,765,000 (1,339,000) -3.1%
Regular $42,143,000 $40,846,000 $40,846,000 ($1,297,000) -3.1%
Holiday/overtime compensation $961,000 $919,000 $919,000 ($42,000) -4.4%
Nonpersonal service 22,980,000 21,375,000 21,375,000 (1,605,000) -7.0%
Supplies and materials $280,000 $61,000 $61,000 ($219,000) -78.2%
Travel $321,000 $121,000 $121,000 ($200,000)