Short Range Transit Plan 2008-2013 - Omnitrans
Short Range Transit Plan 2008-2013 - Omnitrans
Short Range Transit Plan 2008-2013 - Omnitrans
You also want an ePaper? Increase the reach of your titles
YUMPU automatically turns print PDFs into web optimized ePapers that Google loves.
IBI GROUP<br />
SHORT RANGE TRANSIT PLAN REPORT<br />
OMNITRANS COMPREHENSIVE OPERATIONAL ASSESSMENT<br />
& SHORT RANGE TRANSIT PLAN<br />
Figure 11-12: Six-Year (FY <strong>2008</strong>-<strong>2013</strong>) Fund Balance Estimates<br />
Fund Source<br />
Year 1 FY<br />
<strong>2008</strong><br />
Year 2 FY<br />
2009<br />
Year 3 FY<br />
2010<br />
Year 4 FY<br />
2011<br />
Year 5 FY<br />
2012<br />
Year 6 FY<br />
<strong>2013</strong><br />
Six-Year Total<br />
FTA Section 5307<br />
Beginning Balance -$10 $0 $0 $0 $0 $0<br />
Allocation $13,400,000 $14,300,000 $14,849,000 $15,395,200 $15,946,100 $16,494,500 $90,384,800<br />
Available for Capital Projects $13,399,990 $14,300,000 $14,849,000 $15,395,200 $15,946,100 $16,494,500 $90,384,790<br />
1% Enhancements $135,405 $143,000 $148,490 $153,952 $159,461 $164,945 $905,253<br />
1% Security $135,405 $143,000 $148,490 $153,952 $159,461 $164,945 $905,253<br />
Net Available for Capital Projects $13,129,180 $14,014,000 $14,552,020 $15,087,296 $15,627,178 $16,164,610 $88,574,284<br />
Used for Capital (except PM) $11,684,348 $5,189,551 $6,074,338 $13,674,628 $10,751,629 $7,771,523 $55,146,017<br />
Available for Preventive Maintenance $1,444,832 $8,824,449 $8,477,682 $1,412,667 $4,875,549 $8,393,087 $33,428,267<br />
Used for PM $1,444,832 $8,824,449 $8,477,682 $1,412,667 $4,875,549 $8,393,087 $33,428,267<br />
Ending Balance $0 $0 $0 $0 $0 $0<br />
LTF<br />
Beginning Balance $9,241,864 $8,430,006 $20,775,695 $31,655,778 $37,669,339 $39,518,684<br />
Allocation $49,518,594 $52,984,895 $56,693,838 $60,662,407 $64,908,775 $69,452,389 $354,220,898<br />
Available $58,760,458 $61,414,901 $77,469,533 $92,318,184 $102,578,114 $108,971,073 $501,512,263<br />
LTF Operating Subsidy $43,430,976 $38,251,532 $43,518,441 $54,111,365 $50,833,259 $49,562,440 $279,708,013<br />
Available for Capital Projects $15,329,482 $23,163,369 $33,951,091 $38,206,819 $51,744,855 $59,408,634 $221,804,250<br />
Used for Capital (except PM) $3,144,645 $0 $0 $0 $10,814,451 $0 $13,959,096<br />
Available for Capitalized Operations $12,010,752 $22,981,807 $33,775,198 $38,022,506 $40,737,571 $59,206,972 $206,734,806<br />
Used for Capitalized Operations $3,754,831 $2,387,674 $2,295,314 $537,480 $1,411,720 $2,299,933 $12,686,952<br />
Ending Balance $8,430,006 $20,775,695 $31,655,778 $37,669,339 $39,518,684 $57,108,701<br />
STA<br />
Beginning Balance $0 $178,454 $4,558,360 $4,989,819 $8,087,113 $12,281,669<br />
Allocation $7,890,538 $5,713,970 $6,056,808 $6,420,217 $6,805,430 $7,213,755 $40,100,718<br />
Available for Capital Projects $7,890,538 $5,892,425 $10,615,168 $11,410,036 $14,892,543 $19,495,424 $70,196,134<br />
Used for Capital $7,712,083 $1,334,065 $5,625,349 $3,322,923 $2,610,874 $1,836,145 $22,441,438<br />
Ending Balance $178,454 $4,558,360 $4,989,819 $8,087,113 $12,281,669 $17,659,280<br />
Local Measure I Sales Tax<br />
Beginning Balance $0 $0 $0 $0 $0 $0<br />
Allocation $7,020,000 $7,300,800 $7,592,832 $7,896,545 $8,212,407 $8,540,903 $46,563,488<br />
Measure I -- Fare Assistance FR $284,581 $395,915 $415,135 $646,447 $750,641 $742,676 $3,235,396<br />
Measure I -- Fare Assistance OL $7,556 $7,568 $7,633 $7,602 $7,519 $7,498 $45,377<br />
Measure I -- Fare Assistance Access $101,620 $101,324 $103,511 $107,200 $105,112 $104,080 $622,848<br />
Measure I -- Grant Subsidy $6,626,242 $6,795,993 $7,066,553 $7,135,296 $7,349,135 $7,686,649 $42,659,867<br />
Ending Balance $0 $0 $0 $0 $0 $0<br />
FHWA CMAQ<br />
Beginning Balance $0 $0 $9,317,200 $0 $0 $0<br />
Allocation $9,317,200 $9,317,200 $9,147,063 $0 $0 $0 $27,781,463<br />
Used for Capital $9,317,200 $0 $18,464,263 $0 $0 $0 $27,781,463<br />
Ending Balance $0 $9,317,200 $0 $0 $0 $0<br />
Measure I Express Bus/BRT<br />
Beginning Balance $0 $0 $0 $0 $0 $0<br />
Allocation $0 $0 $703,200 $2,366,000 $2,494,000 $2,626,000 $8,189,200<br />
Used for Capital $0 $0 $703,200 $2,366,000 $2,494,000 $0 $5,563,200<br />
Ending Balance $0 $0 $0 $0 $0 $2,626,000<br />
July 11, 2007 243