SPECIAL REVENUE FUNDS
TRANSPORTATION FUND |
SCHEDULE C-5 |
|||||
---|---|---|---|---|---|---|
STATEMENT OF APPROPRIATIONS AND EXPENDITURES | ||||||
FISCAL YEAR ENDED JUNE 30, 2009 | ||||||
INITIAL APPROP- RIATIONS |
APPROP- RIATION ADJUST- MENTS |
TOTAL APPROP- RIATIONS |
EXPEND- ITURES |
APPROPRIATIONS | ||
LAPSED | CON- TINUED |
|||||
GENERAL GOVERNMENT | ||||||
STATE INSURANCE AND RISK MANAGEMENT BOARD | ||||||
10020 OTHER EXPENSES | $2,517,540 | $- | $2,517,540 | $2,152,382 | $365,158 | $- |
TOTAL GENERAL GOVERNMENT | 2,517,540 | - | 2,517,540 | 2,152,382 | 365,158 | - |
REGULATION AND PROTECTION | ||||||
DEPARTMENT OF MOTOR VEHICLES | ||||||
10010 PERSONAL SERVICES | 44,376,964 | 143,236 | 44,520,200 | 42,598,829 | 1,921,371 | - |
10020 OTHER EXPENSES | 16,478,125 | 249,999 | 16,728,124 | 15,826,292 | 901,832 | - |
10050 EQUIPMENT | 966,136 | - | 966,136 | 425,712 | 540,424 | - |
12067 REFLECTIVE LICENSE PLATES | 16,212,152 | (49,999) | 16,162,153 | (19,522) | 1 | 16,181,674 |
12077 INSURANCE ENFORCEMENT | 659,785 | - | 659,785 | 473,152 | 186,633 | - |
12091 CVISN PROJECT | 565,471 | - | 565,471 | 372,379 | - | 193,092 |
TOTAL REGULATION AND PROTECTION | 79,258,633 | 343,236 | 79,601,869 | 59,676,842 | 3,550,261 | 16,374,766 |
TRANSPORTATION | ||||||
DEPARTMENT OF TRANSPORTATION | ||||||
10010 PERSONAL SERVICES | 151,867,442 | 2,200,827 | 154,068,269 | 152,726,365 | 1,341,904 | - |
10020 OTHER EXPENSES | 47,113,056 | 12,135,000 | 59,248,056 | 56,649,316 | 2,598,740 | - |
10050 EQUIPMENT | 3,356,742 | (176,700) | 3,180,042 | 2,997,995 | 111,944 | 70,103 |
10070 MINOR CAPITOL PROJECTS | 809,897 | (1) | 809,896 | 437,747 | 17,499 | 354,650 |
10080 HIGHWAY & BRIDGE RENEWAL EQUIPMENT | 9,571,175 | (53,600) | 9,517,575 | 8,824,723 | - | 692,852 |
10090 TRANSIT EQUIPMENT | 233,543 | - | 233,543 | - | - | 233,543 |
12017 HIGHWAY PLANNING AND RESEARCH | 3,877,900 | - | 3,877,900 | 2,634,109 | - | 1,243,791 |
12092 HOSPITAL TRANSIT FOR DIALYSIS | 100,000 | (45,000) | 55,000 | 7,038 | 5,000 | 42,962 |
12168 RAIL OPERATIONS | 116,378,770 | (7,700,000) | 108,678,770 | 108,147,408 | 531,362 | - |
12175 BUS OPERATIONS | 116,865,218 | (797,000) | 116,068,218 | 115,567,969 | 500,249 | - |
12293 HIGHWAY AND BRIDGE RENEWAL | 16,581,162 | - | 16,581,162 | 10,300,402 | - | 6,280,760 |
12334 TWEED-NEW HAVEN AIRPORT GRANT | 600,000 | - | 600,000 | 570,000 | 30,000 | - |
12378 ADA PARA-TRANSIT PROGRAM | 22,223,606 | 797,000 | 23,020,606 | 23,020,591 | 15 | - |
12379 NON-ADA DIAL-A-RIDE PROGRAM | 576,361 | - | 576,361 | 576,359 | 2 | - |
12427 SOUTHEAST TOURIST TRANSIT SYSTEM | 3,000,000 | (2,850,000) | 150,000 | - | 150,000 | - |
12428 NON BONDABLE BUS CAPITAL PROJECTS | 250,000 | (237,500) | 12,500 | - | 12,500 | - |
12429 SOUTHEAST INTERMODAL TRANSPORT CTR | 750,000 | - | 750,000 | 448,396 | - | 301,604 |
17036 TOWN AID ROAD GRANTS | 22,000,000 | 8,000,000 | 30,000,000 | 30,000,000 | - | - |
17051 EMERGENCY RELIEF-TOWN REPAIRS | 1,166,440 | - | 1,166,440 | - | - | 1,166,440 |
TOTAL TRANSPORTATION | 517,321,312 | 11,273,026 | 528,594,338 | 512,908,418 | 5,299,215 | 10,386,705 |
NON-FUNCTIONAL | ||||||
12285 DEBT SERVICE | 449,526,814 | - | 449,526,814 | 428,709,113 | 20,817,701 | - |
12015 RESERVE FOR SALARY ADJUSTMENTS | 19,347,156 | (9,208,385) | 10,138,771 | - | - | 10,138,771 |
12235 WORKERS' COMPENSATION | 5,345,089 | - | 5,345,089 | 4,958,043 | 387,046 | - |
12005 UNEMPLOYMENT COMPENSATION | 242,000 | 20,000 | 262,000 | 260,387 | 1,613 | - |
12006 EMPLOYEES RETIREMENT CONTRIBUTIONS | 71,426,000 | - | 71,426,000 | 71,426,000 | - | - |
12010 GROUP LIFE INSURANCE | 282,794 | - | 282,794 | 242,717 | 40,077 | - |
12011 EMPLOYERS SOCIAL SECURITY TAX | 19,960,600 | (920,000) | 19,040,600 | 14,540,025 | 4,500,575 | - |
12012 STATE EMPLOYEES HEALTH SERVICE COST | 38,404,600 | - | 38,404,600 | 32,662,370 | 5,742,230 | - |
12284 INSURANCE RECOVERIES | 287,345 | 801,797 | 1,089,142 | 665,234 | - | 423,908 |
TOTAL NON-FUNCTIONAL | 604,822,398 | (9,306,588) | 595,515,810 | 553,463,889 | 31,489,242 | 10,562,679 |
TOTAL BUDGETED APPROPRIATIONS | $1,203,919,883 | $2,309,674 | $1,206,229,557 | $1,128,201,531 | $40,703,876 | $37,324,150 |