2019 proposed budget
play

2019 Proposed Budget 9/17/2018 2019 Transportation Budget - PowerPoint PPT Presentation

2019 Proposed Budget 9/17/2018 2019 Transportation Budget Presentation 1 Diagram Of Transportation Department Activities/Responsibilities Federal/State Agency Flood Reimbursement Coordination Fleet Management Communication Administration


  1. 2019 Proposed Budget 9/17/2018 2019 Transportation Budget Presentation 1

  2. Diagram Of Transportation Department Activities/Responsibilities Federal/State Agency Flood Reimbursement Coordination Fleet Management Communication Administration Multimodal Road Flood Programs Maintenance Regional Recon. Floodplain Subdivision Trails Projects Regulations Updates Paving CDBG-DR & Permitting Watershed Regional FRAP/Private Recovery Planning Special Access Assistance Projects & Ongoing & Coordination Events Buy Out Access & & Permitting Coalition R&B/ST Permits Demolition Develop. Coord. Projects Review 9/17/2018 2019 Transportation Budget Presentation 2

  3. 2019 Road & Bridge Requests • 2019 Road & Bridge Fund – Flood Recovery Project Summary – Road & Bridge Fund Revenue/Carryover – Summary of Operations & Project Expenditures • 2019 Road & Transit Sales Tax – Anticipated Revenue – Summary of Proposed Projects/Programs 9/17/2018 2019 Transportation Budget Presentation 3

  4. 2019 General Fund Requests • 2019 Regional Trails Program – Anticipated Revenue/Carryover – Summary of Proposed Projects/Programs • 2019 Transportation Administration – Anticipated Revenue – Transportation staffing / operations – Alternative Modes – Floodplain / Development review 9/17/2018 2019 Transportation Budget Presentation 4

  5. 2019 Road & Bridge Flood Recovery 9/17/2018 2019 Transportation Budget Presentation 5

  6. 2019 R&B Flood Recovery Estimate Programmed Project Estimates Amount FEMA $ 10,800,000 Complete Lower Four Mile Canyon Drive $ 9,050,000 Complete Gold Run Road / Upper Four Mile $ 1,100,000 Complete James Canyon $ 650,000 CDBG-DR R3 (Tentative) $ 3,160,000 Lefthand Canyon Drive – Utica St / Ward $ 2,370,000 Lefthand Canyon - Glendale Gulch $ 790,000 Total 2019 Flood Projects $ 13,960,000 9/17/2018 2019 Transportation Budget Presentation 6

  7. 2019 Road & Bridge Capital Budget 9/17/2018 2019 Transportation Budget Presentation 7

  8. Estimated Road and Bridge Revenue (Non-flood) Amount Intergovernmental (HUTF, SB1, FASTER) $ 7,877,939 Specific Ownership Tax $ 10,165,382 Property Tax $ 1,453,376 TOTAL R&B REVENUE $ 19,496,697 Payment to Cities (Recommended) $ - 626,051 R&B Ongoing Salaries (Recommended) $ - 460,851 Remaining for R&B Operating, Projects & Programs $ 18,409,795 2019 Transportation Budget Presentation 8 9/17/2018

  9. R&B Request Summary Amount Expenditure Budget for Projects & Programs $ 18,409,795 Road and Bridge Operations $ 9,050,095 Capital Equipment Replacement $ 1,705,000 Road and Bridge Capital Projects $ 7,595,159 Total 2019 Requests* $ 18,350,254 * Does not include projects funded with carryover funding from 2018 9/17/2018 2019 Transportation Budget Presentation 9

  10. R&B Operations Requests Road & Bridge Operations Amount Continuation Road Maintenance Operations Budget $ 8,922,749 Request: Cost increase for street sand material $ 70,000 Request: Emerald Ash Borer in ROW Program $ 57,346 Road Maintenance Operations Requested $ 9,050,095 9/17/2018 2019 Transportation Budget Presentation 10

  11. R&B Operations Requests Amount Continuation R&B Salaries Budget $ 379,347 Request: Extend Term Road Information $ 81,504 Specialist for GIS/ROW Request: Increase hourly staffing/internships $ 8,810 R&B Salary Requested $ 469,661 9/17/2018 2019 Transportation Budget Presentation 11

  12. R&B Capital Equipment Request Capital Equipment Replacement Amount Two (x2) All Wheel Drive (AWD) snow plows $ 515,000 Two (x2) AWD Graders for mtn. snow removal $ 665,000 Street sweeper for air quality compliance $ 315,000 Ongoing equipment leases $ 210,000 Total Equipment Replacements * $ 1,705,000 * Does not include 2018 equipment orders remaining and not yet delivered 9/17/2018 2019 Transportation Budget Presentation 12

  13. Anticipated R&B Capital Projects Proposed Capital Projects & Programs Est. Amount Lee Hill Reconstruction (Olde Stage to Deer Trail Dr.) $ 2,895,000 Boulder Canyon Trail Extension (w/ CDOT) $ 1,700,000 Critical road culvert replacements (x5) $ 1,115,000 Quiet Zone Improvements along Hwy 119 $ 1,380,000 2019 Overlays – Neva Road and Niwot Road in Niwot $ 1,050,000 Morton Heights & Heatherwood School Safety $ 890,000 Minus grant revenues for above projects $ - 2,390,000 Total Capital Programs (net cost) $ 6,640,000 9/17/2018 2019 Transportation Budget Presentation 13

  14. Anticipated R&B Subdivision Paving Subdivision Paving Amount Boulder Heights Community Use Road (Deer Trail Drive) $ 790,000 Morton Heights sidewalk repairs (ADA compliance - Prep. $ 130,000 for future C.U. project) Total Community Use Road / Subdivision Paving $ 920,000 Note: Subdivision Paving Incentive Fund included in Carryover. 9/17/2018 2019 Transportation Budget Presentation 14

  15. Anticipated Carryover Funds/Expenditures Estimated Carryover from 2018 Amount 2018 Capital Programs Carryover $ 4,346,000 Road equipment ordered in 2018 for 2019 delivery $ -845,000 Ongoing bridge/safety/guardrail recon.& rehab. $ -3,200,000 Subdivision Paving Incentive Program Carryover $ 699,313 Burgundy Park Paving (PID) $ - 580,000 Knollwood Subdivision Paving $ - 360,000 Knollwood Metro-District contribution $ 240,000 Est. of R&B carryover to 2020 $ 300,313 9/17/2018 2019 Transportation Budget Presentation 15

  16. R&B Summary TOTAL R&B REVENUES (including carryover) $ 24,542,010 Road Maintenance Operations (requested) $ - 9,050,945 Payments to Cities and R&B Salaries (requested) $ - 1,086,902 New Capital Projects, Equipment and SD Paving $ - 9,265,000 2018/19 ongoing projects and operations $ - 4,045,000 2019 ongoing Subdivision Incentive Fund (net) $ - 700,000 R&B estimated carryover to 2020 $ 395,013 9/17/2018 2019 Transportation Budget Presentation 16

  17. 2019 Road & Transit Sales Tax 9/17/2018 2019 Transportation Budget Presentation 17

  18. Road Sales Tax Request Amount Anticipated 2019 Revenue $ 5,052,451 Ongoing Salaries and Administrative $ - 217,073 Request: M4All Coordinator FTE $ - 97,920 (1 yr. term extension) Request: Multimodal Planner New FTE $ - 94,738 Anticipated Carryover Funds from 2018 $ 9,030,000 Available for Road and Transit Improvements $ 13,577,458 9/17/2018 2019 Transportation Budget Presentation 18

  19. Road Sales Tax Request Amount Anticipated 2019 Revenue $ 5,147,690 Ongoing Salaries and Administrative $ - 217,073 Request: M4All Coordinator FTE $ - 97,920 (1 yr. term extension - recommended) Request: Multimodal Planner New FTE $ - 94,738 Total 2019 Salaries / Admin. Requested $ - 409,731 Anticipated Carryover Funds from 2018 $ 9,030,000 Available for Road and Transit Improvements $ 13,767,959 9/17/2018 2019 Transportation Budget Presentation 19

  20. Road/Transit Sales Tax Projects Proposed RST Projects & Programs Amount South Boulder Road Widening (w. Lafayette) $ 4,000,000 71st Street Shoulders & Path $ 2,970,000 Transit and Transit Support Programs $ 1,525,000 Highway 42 Underpass (w. Louisville) $ 1,250,000 Highway 42 / Short Intersection (w. Louisville) $ 1,000,000 Planning & Design - future projects $ 1,190,000 Minus grant revenues for above projects $ - 1,465,000 Total RST Projects (net cost) $ 10,470,000 9/17/2018 2019 Transportation Budget Presentation 20

  21. Road/Transit Sales Tax Projects Proposed RST Transit/TDM Projects & Programs FLEX Extension Support Gold Hill CLIMB Support L Route Buy Up/East County Mobility Options Y Route Buy Up/Mobility Options Lyons EcoPass Support CTEP Pass Support/Mobility 4 All /Trip Tracker Support Bus-N-Bike Shelter Operations 9/17/2018 2019 Transportation Budget Presentation 21

  22. Trails Sales Tax Amount Anticipated 2019 Revenue $ 891,552 Ongoing Salaries and Administrative $ - 90,000 Estimated carryover Funds from 2018 $ 765,000 Available for Trails Project $ 1,566,552 9/17/2018 2019 Transportation Budget Presentation 22

  23. Trails Sales Tax Projects Proposed Trails Projects Amount LOBO Trail Connection at Williams Fork (Gunbarrel) $ 1,140,000 RTD Rail Trail Master Plan (Boulder to Erie) $ 300,000 Regional Trails Restroom at Lefthand Grange $ 80,000 Trails Repairs / Maintenance $ 60,000 Minus grant revenues for above projects $ - 440,000 Total Trails Projects (net cost) $ 1,140,000 9/17/2018 2019 Transportation Budget Presentation 23

  24. 2019 Transportation General Fund 9/17/2018 2019 Transportation Budget Presentation 24

  25. Transportation General Fund Requested Amount Transportation General Fund 3111 - General Admin./Salaries $ 3,791,806 3112 - Flood Control Program Administration $ 307,996 3113 - Transportation Engineering Training $ 10,650 3114 - Transportation Planning Training $ 12,070 3121 - Alternative Modes $ 358,727 Total Requested $ 4,481,249 2019 Transportation Budget Presentation 25 9/17/2018

Download Presentation
Download Policy: The content available on the website is offered to you 'AS IS' for your personal information and use only. It cannot be commercialized, licensed, or distributed on other websites without prior consent from the author. To download a presentation, simply click this link. If you encounter any difficulties during the download process, it's possible that the publisher has removed the file from their server.

Recommend


More recommend