Budget Tracking Tool - Fiscal Year 2008

Budget Tracking Tool FY2008

Department of Conservation and Recreation


FISCAL YEAR 2008 ($000)
                     
FY2007
GAA

FY2008
House 1

FY2008
House Final

FY2008
Senate Final

FY2008
GAA
Budgetary Direct Appropriations 88,752 89,491 97,267 90,639 96,404
Direct Appropriations
2800-0100 Department of Conservation and Recreation 5,837 6,094 5,994 6,004 6,004
2800-0101 Watershed Management Program 2,692 1,446 2,266 2,027 2,897
2800-0300 State and Urban Parks Operations 0 54,118 0 0 0
2800-0400 Seasonal Staffing 0 12,643 0 0 0
2800-0401 Stormwater Management 950 950 941 941 941
2800-0500 Beach Preservation 1,735 0 5,170 3,885 5,170
2800-0600 Pool Preservation 750 0 750 750 750
2800-0700 Office of Dam Safety 1,045 1,045 1,447 1,045 1,445
2800-0800 Parkways Operations 0 4,915 0 0 0
2800-2000 State licensed foresters program 0 0 0 600 600
2800-9004 Trailside Museum 375 375 400 425 425
2810-0100 State Parks and Recreation 22,313 0 23,330 22,255 23,305
2810-0200 Conservation and Recreation Summer Job Program 2,000 0 2,000 2,000 2,000
2810-2000 State Park Seasonals 5,568 0 5,570 5,570 5,570
2820-0100 Urban Parks and Recreation 26,719 0 29,082 26,789 28,949
2820-0101 State House Park Rangers 1,778 0 1,907 1,915 1,915
2820-0200 Urban Park Seasonals 3,159 0 3,000 3,000 3,000
2820-0300 Central Artery/Tunnel Parks and Spectacle Island 1,371 0 2,635 1,371 1,371
2820-2000 Parkways Snow and Ice 1,547 0 1,397 1,000 1,000
2820-9005 Parkways Street Lighting 3,007 0 3,214 3,157 3,157
 
Retained Revenues
2800-0900 Fees to Support Operations Retained Revenue 0 5,655 0 0 0
2810-2040 State Park Fee Retained Revenue 4,455 0 4,712 4,455 4,455
2820-1000 Citation Fee Park Ranger Retained Revenue 200 0 200 200 200
2820-1001 Usage and Lease Fees for Telecommunications Retained Revenue 50 50 50 50 50
2820-3001 Skating Rink Fee Retained Revenue 1,000 0 1,000 1,000 1,000
2820-4420 Ponkapoag Golf Course Retained Revenue 1,100 1,100 1,100 1,100 1,100
2820-4421 Leo J. Martin Golf Course Retained Revenue 1,100 1,100 1,100 1,100 1,100
 
Federal Grant Spending * 7,026 5,408 5,416 8,717 8,717
2800-9707 National Flood Insurance Program 190 71 71 190 190
2800-9709 Map Modernization 44 37 37 75 75
2800-9720 Blackstone Heritage Corridor Commission Cooperative Agreement 267 238 238 348 348
2800-9721 Schooner Ernestina Historical Documentation 20 20 20 20 20
2800-9725 National Dam Safety Program 67 67 67 0 0
2800-9726 FEMA National Dam Safety Program 0 0 0 65 65
2800-9727 Pier Repair - Gallops Island Boston Harbor Islands Partnership Cooperative 260 300 300 0 0
2800-9728 Rehabilitation Services - Inspire 39 39 39 35 35
2800-9750 Ipswich River Watershed 378 378 378 175 175
2820-9702 Rural Community Fire Protection 87 87 87 98 98
2820-9704 NRCS-Wildlife Incentives Habitat Program 0 0 0 43 43
2821-9705 Shade Tree and Forest Health 425 468 468 531 531
2821-9709 Forestry Planning 2,896 1,131 1,131 4,234 4,234
2821-9710 Forest Land Enhancement 114 114 114 40 40
2821-9711 Rural Fire Prevention and Control 238 226 226 289 289
2821-9713 Wildland Urban Interface Fuels Management in Southeastern Massachusetts 269 269 269 558 558
2821-9714 Rural Development through Forestry 0 90 90 30 30
2821-9719 USFS Forestry - Watershed Forest Managem 0 0 0 14 14
2821-9722 Forest Resource Management 8 0 8 0 0
2821-9726 Forest Health Management 110 110 110 240 240
2830-9705 Suasco Watershed Flood Control Reservoir 0 0 0 7 7
2840-9709 Waquoit Bay National Estuarine Research Reserve Consolidated Funding 680 680 680 995 995
2840-9710 NOAA South Cape Beach Salt Marsh 0 250 250 175 175
2840-9714 Waquoit Bay Land Acquisition Reserve 832 731 731 88 88
2840-9715 NOAA CELP Grant for – Herring River Land Acquisition 0 0 0 468 468
2840-9760 Minuteman Commuter Bikeway 50 50 50 0 0
2840-9761 Arlington-to-Boston Bike Path 50 50 50 0 0
 
Trust and Other Spending * 0 27,903 0 0 0
2800-0065 Roche Community Rink Fund 0 35 0 0 0
2800-6002 Environmental Management Conservation 0 466 0 0 0
2800-6005 Wachusett Mountain Resource Management and Protection Plan 0 71 0 0 0
2800-6006 Campground Reservation Fees 0 656 0 0 0
2820-6006 Massachusetts Re-Leaf 0 152 0 0 0
2820-6007 Hazardous Waste Management Trust 0 12 0 0 0
2820-6025 Forest Products 0 89 0 0 0
2820-6027 Schooner Ernestina Commission 0 3 0 0 0
2822-1441 Watershed Division 0 6,300 0 0 0
2830-0100 Division of Water Supply Protection 0 19,151 0 0 0
2848-0052 Purchase of Investments and Payments from Income 0 400 0 0 0
2848-0066 Special Events 0 195 0 0 0
2848-0068 Magazine Beach Enhancement in Cambridge 0 236 0 0 0
2848-0071 Blue Hills Reservation Trust 0 100 0 0 0
2848-0072 Revere Beach Reservation 0 37 0 0 0


* The Governor's budget is required to report on all spending by a department: budgetary, federal and trust. Legislative budgets do not report trust spending.