transparency

Biennial Revenue Estimate 2010-2011

SCHEDULE 1
Estimate of Revenue by Source, Fund Account and Object SOURCE: GENERAL REVENUE DEDICATED (continued)

5057 GR Account-Waterfowl/Wetland Conservation Plates (Thousands of Dollars)
Fund No. Account: Description Fiscal Year 2009 Fiscal Year 2010 Fiscal Year 2011
0001 3014 Motor Vehicle Registration Fees $27 $27 $27
0001 3851 Interest State Dep&Treas Inv-General, Non-Program $1 $1 $1
Total Estimated Account 5057 Receipts $28 $28 $28
5059 GR Account - Peace Officer Flag (Thousands of Dollars)
Fund No. Account: Description Fiscal Year 2009 Fiscal Year 2010 Fiscal Year 2011
0001 3851 Interest State Dep&Treas Inv-General, Non-Program $1 $1 $1
Total Estimated Account 5059 Receipts $1 $1 $1
5064 GR Account - Volunteer Fire Department Assistance (Thousands of Dollars)
Fund No. Account: Description Fiscal Year 2009 Fiscal Year 2010 Fiscal Year 2011
0001 3208 Ins Assessment – Volunteer Fire Depts $30,000 $30,000 $30,000
Total Estimated Account 5064 Receipts $30,000 $30,000 $30,000
5065 GR Account - Environmental Trust Lab Accreditation (Thousands of Dollars)
Fund No. Account: Description Fiscal Year 2009 Fiscal Year 2010 Fiscal Year 2011
0001 3557 Health Care Facilities Fees $511 $587 $675
Total Estimated Account 5065 Receipts $511 $587 $675
5066 GR Account-Rural Volunteer Fire Department Insurance (Thousands of Dollars)
Fund No. Account: Description Fiscal Year 2009 Fiscal Year 2010 Fiscal Year 2011
0001 3127 Fireworks Tax $1,201 $1,229 $1,263
Total Estimated Account 5066 Receipts $1,201 $1,229 $1,263
5071 GR Account-Emissions Reduction Plan (Thousands of Dollars)
Fund No. Account: Description Fiscal Year 2009 Fiscal Year 2010 Fiscal Year 2011
0001 3004 Motor Vehicle Sales & Use Tax $10,405 $10,634 $11,070
0001 3012 Motor Vehicle Certificates $88,891 $95,451 $97,455
0001 3014 Motor Vehicle Registration Fees $9,187 $9,285 $9,285
0001 3020 Motor Vehicle Inspection Fees $4,785 $4,836 $4,836
0001 3102 Limited Sales and Use Tax $44,448 $41,603 $43,517
0001 3777 Default Fund-Warrant Voided $10 $10 $10
0001 3851 Interest State Dep&Treas Inv-General, Non-Program $4,638 $8,162 $9,071
Total Estimated Account 5071 Receipts $162,364 $169,981 $175,244
5073 GR Account-Fair Defense (Thousands of Dollars)
Fund No. Account: Description Fiscal Year 2009 Fiscal Year 2010 Fiscal Year 2011
0001 3195 Additional Legal Services Fee $1,929 $1,929 $1,929
0001 3704 Court Costs $5,458 $5,496 $5,535
0001 3713 Fees-Misdemeanor/Felony Cases $12,525 $12,662 $12,802
0001 3858 Bail Bond Surety Fees $2,127 $2,127 $2,127
Total Estimated Account 5073 Receipts $22,039 $22,214 $22,393
5080 GR Account-Quality Assurance (Thousands of Dollars)
Fund No. Account: Description Fiscal Year 2009 Fiscal Year 2010 Fiscal Year 2011
0001 3557 Health Care Facilities Fees $56,387 $48,944 $49,000
0001 3770 Administrative Penalties $46 $46 $46
0001 3851 Interest State Dep&Treas Inv-General, Non-Program $234 $390 $417
Total Estimated Account 5080 Receipts $56,667 $49,380 $49,463
5083 GR Account-Correctional Management Inst & Criminal Justice Center (Thousands of Dollars)
Fund No. Account: Description Fiscal Year 2009 Fiscal Year 2010 Fiscal Year 2011
0001 3704 Court Costs $2,502 $2,527 $2,553
Total Estimated Account 5083 Receipts $2,502 $2,527 $2,553
5085 GR Account-Child Abuse Neglect/Prevention Trust (Thousands of Dollars)
Fund No. Account: Description Fiscal Year 2009 Fiscal Year 2010 Fiscal Year 2011
0001 3707 Marriage License Fees $2,090 $2,090 $2,090
0001 3851 Interest State Dep&Treas Inv-General, Non-Program $839 $1,399 $1,496
Total Estimated Account 5085 Receipts $2,929 $3,489 $3,586
5086 GR Account - I Love Texas Plates (Thousands of Dollars)
Fund No. Account: Description Fiscal Year 2009 Fiscal Year 2010 Fiscal Year 2011
0001 3014 Motor Vehicle Registration Fees $12 $12 $12
Total Estimated Account 5086 Receipts $12 $12 $12
5090 GR Account-Texans Conquer Cancer Plates (Thousands of Dollars)
Fund No. Account: Description Fiscal Year 2009 Fiscal Year 2010 Fiscal Year 2011
0001 3014 Motor Vehicle Registration Fees $12 $12 $12
Total Estimated Account 5090 Receipts $12 $12 $12
5093 GR Account - Dry Cleaner Facility Release (Thousands of Dollars)
Fund No. Account: Description Fiscal Year 2009 Fiscal Year 2010 Fiscal Year 2011
0001 3175 Professional Fees $3,500 $3,500 $3,500
0001 3390 Purchase of Dry Cleaning Solvent Fees $2,403 $2,303 $2,203
0001 3851 Interest State Dep&Treas Inv-General, Non-Program $814 $912 $912
Total Estimated Account 5093 Receipts $6,717 $6,715 $6,615
5094 GR Account - Operating Permit Fees (Thousands of Dollars)
Fund No. Account: Description Fiscal Year 2009 Fiscal Year 2010 Fiscal Year 2011
0001 3375 Air Pollution Control Fees $33,000 $32,500 $32,000
0001 3777 Default Fund-Warrant Voided $5 $5 $5
Total Estimated Account 5094 Receipts $33,005 $32,505 $32,005
5095 GR Account - Election Improvement (Thousands of Dollars)
Fund No. Account: Description Fiscal Year 2009 Fiscal Year 2010 Fiscal Year 2011
0001 3851 Interest State Dep&Treas Inv-General, Non-Program $1,440 $1,891 $2,119
Total Estimated Account 5095 Receipts $1,440 $1,891 $2,119
5096 GR Account - Perpetual Care (Thousands of Dollars)
Fund No. Account: Description Fiscal Year 2009 Fiscal Year 2010 Fiscal Year 2011
0001 3589 Radioactive Material/Device Or Equip Registration $9 $0 $0
Total Estimated Account 5096 Receipts $9 $0 $0
5100 GR Account - System Benefit (Thousands of Dollars)
Fund No. Account: Description Fiscal Year 2009 Fiscal Year 2010 Fiscal Year 2011
0001 3244 Nonbypassable Utility Fee $145,977 $147,936 $149,922
0001 3851 Interest State Dep&Treas Inv-General, Non-Program $15,409 $29,555 $37,085
Total Estimated Account 5100 Receipts $161,386 $177,491 $187,007
5101 GR Account - Subsequent Injury (Thousands of Dollars)
Fund No. Account: Description Fiscal Year 2009 Fiscal Year 2010 Fiscal Year 2011
0001 3777 Default Fund-Warrant Voided $11 $0 $0
0001 3869 Workers Comp Ins-Death Benefit To State $5,580 $5,760 $5,940
Total Estimated Account 5101 Receipts $5,591 $5,760 $5,940
5102 GR Account - Tertiary Care (Thousands of Dollars)
Fund No. Account: Description Fiscal Year 2009 Fiscal Year 2010 Fiscal Year 2011
0001 3710 Court Fines $2,625 $2,578 $2,422
Total Estimated Account 5102 Receipts $2,625 $2,578 $2,422
5103 GR Account - Texas B-On-Time Student Loan (Thousands of Dollars)
Fund No. Account: Description Fiscal Year 2009 Fiscal Year 2010 Fiscal Year 2011
0001 3691 Tax B-On-Time Stud Loan Tuition Set-Aside $30,000 $30,000 $30,000
Total Estimated Account 5103 Receipts $30,000 $30,000 $30,000
5105 GR Account - Public Assurance (Thousands of Dollars)
Fund No. Account: Description Fiscal Year 2009 Fiscal Year 2010 Fiscal Year 2011
0001 3572 Health Related Professional Fees-HB11 & SB104 GR Increase $2,443 $2,492 $2,541
Total Estimated Account 5105 Receipts $2,443 $2,492 $2,541
5106 GR Account - Economic Development Bank (Thousands of Dollars)
Fund No. Account: Description Fiscal Year 2009 Fiscal Year 2010 Fiscal Year 2011
0001 3727 Fees – Administrative Services $500 $500 $500
0001 3782 Repayment Loans From Political Sub/Other $2,000 $2,000 $2,000
0001 3851 Interest State Dep&Treas Inv-General, Non-Program $107 $78 $50
0001 3852 Interest On Local Deposits-State Agency $3 $3 $3
0001 3873 Interest On Inv/Oblig/Security-Op Rev-Op G&C $194 $194 $194
Total Estimated Account 5106 Receipts $2,804 $2,775 $2,747
5107 GR Account - Texas Enterprise (Thousands of Dollars)
Fund No. Account: Description Fiscal Year 2009 Fiscal Year 2010 Fiscal Year 2011
0001 3770 Administrative Penalties $330 $330 $330
0001 3851 Interest State Dep&Treas Inv-General, Non-Program $1,378 $2,356 $2,635
0001 3854 Interest Other – General, Non-Prog $318 $318 $318
Total Estimated Account 5107 Receipts $2,026 $3,004 $3,283
5108 GR Account - EMS, Trauma Facility, Trauma Care Systems (Thousands of Dollars)
Fund No. Account: Description Fiscal Year 2009 Fiscal Year 2010 Fiscal Year 2011
0001 3704 Court Costs $4,292 $4,382 $4,474
Total Estimated Account 5108 Receipts $4,292 $4,382 $4,474

SOURCE: Susan Combs, Texas Comptroller of Public Accounts.

Return to Fund Detail Index