..... -'"'' ", ".',". ',. . ". -" ' .. \ ,",!,-.t .'. . DALLAS COUNTY > .• . .' "', . . . . .: . -. ." ", . " -"'.. '.--. -. " 􀁾 ,"... ',". "" . , ' . . PUBLIC WORKS· ... " 􀁬􀁯􀀭􀁚􀀾􀁥􀀿􀀭􀁃􀀩􀁾 .-,",-􀁾􀀮 . ;. " .. :.' ,.;.. '. MAJOR CAPITAL IMPROVEMENT PROGRAM 5 PHASE .PROJECT DELIVERY SYSTEM. . . Developed under Public Work's Strategic Plan ., Goal #4, Prepare for the Future Objective 4.3 -"Reengineer our design, ROWand construction program al1d PM processes for"MCIP "projects" . , ,T .i. PHASE 1 --PLANNING & PRELIMINARY DESIGN .,' . ":,. . STEP ONE,.PROJECT DEFINITION .. ".. ". .'. . ' ...'::' .-' . .."..-.--':. • A start with analysis that precedes selection ·of projects 􀁮􀁯􀁭􀁩􀁾􀁾􀁴􀁥􀁤 by c·ities· 􀁦􀁾􀁩 􀁃􀁯􀁵􀁲􀁩􀁴􀁩􀁾 MCIP for a given Program Year (year in which the project funding is available for construction). Analysis will include risk assessments from various perspectives --political, Right ofWay, utilities, technical, funding, safety, environmental, and traffic factors. • MCIP project selections are approved by Commissioners Court in a total slate, and each project is assigned to a specific Program Year. An initial "kick-off' meeting will be scheduled with each city, to go over the projects in their city that have approved funding. An initial decision will be made on which entity (County, City or other entity) is the Lead Agency for project delivery. To launch the entire MCIP program, an initial MCIP Master Agreement) will be developed, using a partnering session with all cities to secure input and buy-in. After development, the Master is coordinated and signed between Cities, County and any other financial stakeholders. The goal will be to include city partners who are totally committed to the projects they submit, and are willing and able to be cost sharing partners in all phases, to include design, whenever feasible. Partnering and Project Management principles will be embedded in the document, which will focus primarily on project delivery and notlegaljargon.· We will alsOexpl()re roles for each'stakeholder all focused on assuring timely project delivery; . . . . . .. STEP TWO, PRELIMINARY DESIGN • Decision on use of Subsurface Utility Engineering (SUE) will be made after the Charrette, before initiating design. SUE detennination should take funding sources into account. Hopefully our partners, including utilities, will be willing to participate. This infonnation will be critical for designers to use as they launch the design. A decision will be made to use the consultants S.U.E. capability or to use the County's Indefinite Delivery Quantity (IDQ) consultant. • County, city, orjoint team ofin:.house designers begins initial design. Objective is to resolve all alignment issues,jn close partnership with all 􀁳􀁴􀁡􀁫􀁥􀁨􀁯􀁬􀁤􀁥􀁲􀁳􀁾 Preliminary surveying requrres estimating centerline and ascertaining existing ROW. CountyPM and Inspectors will assure an . effective Constructibility Review is completed at the appropriate time. In most projects a consultant will be brought in for Phase I with an option to renew or extend the consultants contract after concept design is complete. City partners will be invited to participate in the design consultant selection process. The decision to extend the contract will be made after an interim evaluation is completed using the 􀁃􀁯􀁾􀁴􀁹􀀧􀁳 consultant evaluation system. ., • A Pre-Design Charrette may be planned and executed with all stakeholders including both political and technical decision makers (cities, utilities, County, any private parties or other decisionmakers). The purpose ofthemeetmg is to proVide preliminary design information, receive input on · . 􀁩􀁳􀁳􀁵􀁾􀁳􀀬 resolve issues and..thenforge consensus onthe preferred 􀁡􀁬􀁾􀁥􀁾􀁡􀁴􀁩􀁶􀁥􀀮 This allows 􀁾􀁥 design .. to proceed 􀁾􀁮􀁨􀁩􀁮􀁤􀁥􀁲􀁥􀁤 by 􀁣􀀹􀁮􀁴􀁲􀁯􀁶􀁥􀁾􀁳􀁹orlate.. 􀁳􀁴􀁡􀁫􀁾􀁨􀁯􀁬􀁤􀁥􀁲􀀬􀁩􀁉􀁩􀁰􀁵􀁴􀀮􀂷􀁬􀀧􀁨􀁥􀁭􀁥􀁥􀁴􀁩􀁮􀁧􀁖􀁬􀁩􀁬􀁬􀁢􀁥􀁦􀁲􀁯� �􀁭􀁊􀀮􀀵􀁴􀀰􀀳 .. . hours dependmg upon the complexity and the number ofissues to resolve. This will mclude aIf· ... orientation walk-thru ofthe project site, when this is beneficial. We will highlight specific CitY . . transportation standards, including amenities, landscape architecture, zoning and otherROW requirements. • Phase 1 ends with approved preliminary· alignment and profile and preliminary sizing ofbridges and drainage 􀁳􀁴􀁲􀁵􀁣􀁴􀁵􀁲􀁥􀁾 along with SUE determination, as well as any required environmental analyses. A Preliminary Design Report will be included as a deliverable for the design consultant. Preliminary environmental orpermitting investigations will have begun. fuformation on road elevations will be included. The design will be in the range of50% to 60% complete. '\) I PHASE 2 PRIMARY DESIGN .,,.' . 'tt 􀀧􀁎􀁥􀁧􀁯􀁴􀁩􀁡􀁾􀁯􀁮of:final q()n!Iactwitllconsultantisthe initial 􀁾􀁫􀀬􀀻􀁷􀁩􀁴􀁨SqopeofWork now, '" well defined by' 􀁾􀁩􀀱􀀱 phase1 effort 􀁾􀁉􀁩􀁤,iilc1udes geo 􀁴􀁥􀁣􀁨􀁾􀁬􀀮􀁩􀀮􀁴􀁩􀁬􀁩􀁴􀁙􀀬􀁡􀁮􀁡􀁬􀁹􀁳􀁩􀁳 or SUE"early. in the process. Part ofnegotiations includes definite delivery dates for various phases and reviews. • Consultant works closely with all stakeholders --under the guidance and direction of the County PM, in a partnering mode. This means we plan to expedite design reviews and 􀁣􀁯􀁮􀁳􀁯􀁬􀁩􀁤􀁡􀁴􀁾and resolve any conflicting guidance from the various entities (cities, county arid others) to build a win-win situation. We prefer 'design review conferences' instead ofsimply passing out design documents and collecting input from each partner separately. Allow reasonable time for review and then gather all the partners and conclude the review in one sitting is our preferred mode • Constructibility reviews will be incorporated at key points during design, around the 􀀷􀀰􀁾􀀸􀀰􀀥􀁣􀁯􀁭􀁰􀁬􀁥􀁴􀁩􀁯􀁮stage. ' " • Environmental analyses and neighborhood public workshops are to be concluded during this phase. • Traffic and Utilities data will be considered in design, with data from partner city, County, NCTCOG, or consultant. • Federal projects will involve environmental impact analysis and Public Meetings. We will push for Categorical Exclusions, when tbis would appear to be a common sense solution (total urban environment with no discemable environmental impacts). • Early involvement on ROW issues will be important, and early provision of ROW documents will be a part of the design contract ) , ") . PHASE3-DESIGN COMPLETION & RIGHT-OF-WAY INITIATION -....􀁾.. 􀀮􀁾 .... 􀁾􀀮 . . '.' : . . ........ . . . :. ,'";' .' '".0'" . : . "::.: . ".; ..:.'.". ," .-.". '." ':􀁾 . .".. • Formally begins with the de'livery' of the 􀁒􀁾􀁏􀁾􀁗 documents to the 􀁃􀁏􀁬􀁩􀁾􀁴􀁩􀀧 by' th'e ' consultant. Standards and scheduling will be clearly spelled out in writing within Consultant's contract. --• County Project ,Manager monitors and tracks progress. Key is that the PM does not, "hand-off' the project to the ROW division, but stays actively "involved in project management. PMwill use the matrix project team concept to track and keep the project on schedule. PM resolves issues as they develop, keeping all stakeholders in the net, using e-tools and partnering principles. , ,". ' ROW acquisitioll begins, usingin-house 'or ROWconsllltantonIDQ 􀁡􀁾􀁱􀁵􀁩􀁳􀁩􀁴􀁩􀁯􀁮􀁳􀁾􀁲􀁶􀁩􀁣􀁥􀁳 .' ' contract. ," ',' • County decides, in consultation with other stakeholders, the packaging of the construction contract (early enough enough to preclude re-work by consultant). • Consultant to make minor changes resulting from property owner requests. • Design consultant completes work on provided schedule, however, in rare instances may be asked for expert testimony at Eminent Domain hearings. • County and Partners evaluate Consultant using standard evaluation system. Consultant is given opportunity to evaluate Countys project management process, also. ) PHASE 4 -ROW & Utility Adjustment • 'ROW 􀁡􀁣􀁱􀁾􀁩􀁳􀁩􀁴􀁩􀁯􀁮􀁩􀁳carried 􀁴􀁾􀀧􀁣􀁯􀁭􀁰􀁬􀁥􀁴􀁩􀁯􀁮􀀬􀁡􀁧􀁡􀁩􀁮􀀧􀁵􀁨􀁤􀁥􀁾􀁴􀁨􀁥􀀧􀁡􀁣􀁴􀁦􀁙􀁥􀁰􀁲􀁾􀁪􀁥􀁣􀁴􀁩􀁮􀁾􀁾􀁾􀁧􀁾􀁲􀁨􀁾􀁮􀁴􀀼 and leadership ofthe PM, with proactive activity ofthe ROW acquisition team. If the city or another partner ,such as TxDOT is the ROW acquisition agency, the PM will still track carefully the progress and proactively lead efforts to remove obstacles, etc. to keep progress on schedule. • The PM will use partnering principles as well as results of S.U.E. to assure utility adjustments are accomplished in time to keep scheduled project advertisement and contract award dates. Based on successful partnering efforts for 2 years with major utility providers (including the UPRR), the PM will assure the attached Essential Elements ofUtility Partnering and GUIDELINES FOR ASSURING ,SMOOTH RELATIONSHIPS BETWEEN LOCAL GOVERNMENTS AND UPRR are adheredto byan matrix team members .., . • County project manager tracks and 􀁲􀁥􀁳􀁯􀁬􀁶􀁥􀁳􀁩􀁳􀁳􀁵􀁾􀁳and work 􀀬􀁾􀁾􀁤􀁳􀁣􀁨􀁥􀁤􀁵􀁉􀁾􀁳􀁾􀀺 • The PM completes all work on Plans, Specs, and Estimates (pSE to prepare project for advertising for bids. • Consultant may be kept on call for unique projects or if required to complete requested Engineering During Construction (EDe) services, such as shop drawing submittal review and consultation on design intent, assumptions, etc. The intent is to capture the best part ofthe effort and focus that the consultant or in-house design team has just expended in designing the project. PHASE 5 --CONSTRUCTION.' ..." .... .:..•. PMdoes all work to advertisep!ojeCtand 􀁾􀁯􀁾􀁫􀁳􀁾􀁴􀁨􀂷􀁐􀁵􀁾􀁣􀁨􀁾􀁳􀁩􀁲􀁩􀁾􀁄􀁥􀁰􀁴 forbid 􀁾􀁯􀁰􀁾􀁩􀁲􀁩􀁮􀁧􀀺􀀧 ." • PM assures an additional supplement to the Master is completed with each Partner" giving approval of[mal funding, based on bid amounts, on a timely basis. • PM completes all work for construction contract award. PMworks with all partners to assure a logical 􀁾􀁤 timely notice to proceed is given. This order to begin work and the contract time period will be based on status ofutility relocations, any city requirements, etc. • PM schedules and prepares for Partnering & pre-construction meeting, assuring the meeting is on the Director and Assistant Director's calendars. PM also assures 􀁾􀁬􀁬 the right stakeholders are at the meeting and prepared to launch the construction phase successfully • . Construction proceeds on schedule with Construction Ma.nagement services provided by County or city 􀁰􀁡􀁲􀁴􀁮􀁥􀁲􀁾 PM and project Team ·assure ParmeriI1g ParmeriI1g prinCiples. and .spirit' (Trust, Commitment, and. Shared Vision) are maintained throughout theproject . construction phase. • PM assures constant conununication with customers and other project stakeholders. This may include a construction oriented Public Infonnation Neighborhood Meeting, as well as periodic project newsletters, notices ofkey construction events or phasing, meeting with neighborhood interests (property owners, schools, churches, businesses, etc). We are interested in not only achieving a high quality end-product, but also in delivering the project ina user-friendly manner. • PM assures ultimate owner is provided As-builts ·made from marked-up construction plans. • PM plans and conducts an After Action Review (AAR) to assess what happened and brainstonn any lesson-learned. If appropriate, this will also be a "partnering success celebration." • PM conducts one year follow up inspection in conjunction with all applicable stakeholders ..' :J '. AITACHEMENT 1 Dallas County Project Delivery Team's EssentialElements ofUtilityPartnering '. ·...2002 -_1. Know -_the ---utilities' -_ c:ustomers.and : -ietnernber -that -lVf.! have the -,saDie_ customers. 2. Make utilities move only if absolutely necessary to achieve the project purpose. 3. Move only once if the move is, in fact, essential. 4. Get involved: with actual field reconnaissance early. Include and engage Project Representatives or Constructibility personnel very early. 5. Get the acquiring agency's Right of Way personnel involved early. 6. Schedule initial Utility _ Partnering Conference early. Make partnering the theme and the first topkDo it oli thejobsite to increase the effectiveness.. -7. Involve and Invite Utility representatives to Neighborhood or Public Meetings. 8. Distribute roadway plans early to get started with the utility planning. 9. Coordinate with all utilities to ensure that one has no negative impact on another. Coordination should ensure that enough right ofway is acquired to accommodate all ofthe facilities. 10. When plans are changed, get them to utility companies promptly. Provide a list of changes for our partners. 11. Communicate with utilities frequently to ensure knowledge -of changing personnel and appropriate contact person. 12. Review utility company's plans, comment on the plans and implement the coordination long before fieldwork needs to begin. ..' -_-13. Do-_-not,-beginimplementing _-a--project --schedule 􀀺􀁷􀁩􀁴􀁨􀁯􀁵􀁴􀁾􀁯􀁴􀁡􀁬 feedback from-all companies. ---------14. Identify the precise sequence of relocations that need to occur. Many -companies are predecessors of other companies' relocations. Communicate this sequence to all utilities and other stakeholders. Ensure that the sequence is streamlined as much as possible. 15. One way of ensuring the streamlining of the sequence is web-based notification when each company is complete or is scheduled to be complete. Scheduling is as important as the sequence. 16. Consider that seasonal shutdown restrictions will -have· signifiCant and adverse schedule impacts, sometimes up toone year. Also . consider .that certain times -of .. day are restricted from utility relocation. In addition, develop procedures for emergency situations and learn the appropriate "windows of opportunity" for change-overs, etc. 17. Share accurate _ information with all companies and see that they share information with each other. Share resources ifpossible. 18. Communicate the need to follow City Ordinances,particularly those relating _to traffic control. backfill and pavement restoration. Traffic control plan must be filed and approved. 19. Insure that the companies have measures for handling complaints about their work and that they do not inconvenience our mutual customers more than is absolutely essential. Remember, 0 R R !! Prepared by Janet Nonnan and Irv Griffin from input from many stakeholders during numerous partnering sessions in 2001 and 2002. Revised August 22,2002; ATTACHMENT 2 GUIDELINES FOR ASSURING SMOOTH RELATIONSHIPS BETWEEN LOCAL GOVERNMENTS AND UPRR • Start Early Coordination -􀁾􀁥􀁴 up a meeting with Steve Marchenke to share project selection lists to ascertain projects with 􀁕􀁐􀁾 􀁩􀁭􀁰􀁡􀁣􀁴􀁳􀁾 Then on Impacted projects, share preliminary designs, invite uPRR. to early meetings, such as stakehoider predesign charrettes,publicworkshops ,etc.· ... : .. ... ,.::... : . .. . ... ..• Workoutprecisely the location: ofniilroad project impacts, 􀁢􀁥􀁦􀁯􀁲􀁥􀁣􀁯􀁮􀁴􀁡􀁾􀁴􀁭􀁧􀁕􀁐􀁒􀁒􀀮􀂷􀂷􀁔􀁨􀁩􀁾􀂷 . speeds the coordination process greatly. Use MAPSCO location, subdivision, and RR Mile Post where ever· possible . • Use the UPRR.com website for a wealth of information, maps, etc. This can save time in answering questions and can provide much information about UPRR, 􀁩􀁮􀁾􀁬􀁵􀁤􀁩􀁮􀁧 points ofcontact, e-mail and telephone information, instructions, applications, specifications, DOT crossing information, pennit requirements, ROW agreements, etc. Very, very valuable. Our in-house or consultant designers need to explore this web-site before launching road design whenever there is going to be a RR crossing. Procedures and responsibilities are clearly laid out, as are design guidelines and specifications. Avoid misty surprises that can impact project costs if not budgeted. • Expect the UPRR owned ROW to contain many other utilities (telecommunications, power, pipelines, etc), that you will have to pay to relocate. These are private easements the utilities have paid for and the project will have to bear the costs of relocation. UPRR is a good source of information on the potential conflicts that you will encounter. Budgeting accurately for these costs will avoid nasty surprises later. .• Do not even 􀁴􀁨􀁩􀁮􀁫􀁾􀁢􀁯􀁵􀁴changingExhibit Bofthe 􀁳􀁴􀁡􀁮􀁤􀁡􀁲􀁤􀁡􀁧􀁲􀁥􀁥􀁭􀁥􀁮􀁴􀀮􀁕􀁐􀁾􀁨􀁡􀁳 .. agreements to work out in 23 states, and their lawyers are very vigilant to watch for precedents that might bind UP elsewhere. Work on win-wins in the body ofthe agreement. • Avoid adversarial actions and relationships, instead try the partnering approach. UPRR will respond in-kind. They desire to maintain integrity in relations with all their communities. Do not presume upon them (e.g., impossible responses on coordination that you failed to start timely, making demands they cannot meet, presuming the worst). • Look for ways to forge win-wins, for UPRR and the local community. Understand that USDOT has a policy since 1992 to reduce at-grade RR crossings by 25%. This puts tremendous pressure on RR's to accomplish this goal. Does your community have a number oflittle-used crossings? Explore ways to eliminate them and UPRR can do much to meet the needs ofyour current project. • When appropriate, have our attorneys communicate directly with UPRR attorneys. The key is to have worked out all the coordination we can before that, using the information, 􀁣􀁯􀁮􀁴􀁾􀁣􀁴􀁳 and principles described in these guidelines. Then, the Project Manager should stay involved to assure that . going down "legal rabbit trails" is avoided whenever possible. Ifwe follow the spirit ofwin-win, then both sides will have better results, even if our attorneys are involved, as they have to be. • When you're in doubt and have searched all the readily available information, call Steve Martchenke, Ken Rouse, or Doug Feagan. Even though they have large territories to cover, they are never too busy to help you proactively solve a problem and forge a win-win. If you have a "folder number," this will save them much time in looking up the project file infonnation. Steve Martcbenke Ken Rouse Dopg Feagan 817-878-4596 281-350-7609 402-997-3619 DALLAS COUNTY PUBLIC WORKS April 17, 2002 Mr. James Co Pierce, Jr., P.R Assistant Public Works Director Town of Addison P. O. Box 9010 Addison, Texas 75001-9010 Re: Major Capital Improvement Program (MCIP) Arapaho Road (Addison Road to Surveyor Boulevard) Dear Mr. Pierce: I have discussed your request for earlier County partIcIpation with Commissioner Jackson. He will look at possible earlier funding, depending upon progress of other project commitments. He has a commitment to another city in a 2004 T-21 project, so there is a chance there could be a delay. If that delay occurs and other funding commitments allow, the Commissioner will consider transferring all or a portion of his $1,432,812 earlier than FY 2007 (1 October 2006). We will be tracking funding commitments as we lead and coordinate project development. We will keep you informed, and appreciate your teamwork and spirit of partnering. Sincerely, Donald R. Holzwarth, P.E. Director of Public Works Dallas County DRH:dlc Cc: Commissioner Jim Jackson, Jackson, Road and Bridge District No.1 (original letter attached) Alberta Blair-Robinson, P.R, Assistant Director, Engineering & Construction Donald L. Cranford, Assistant Director, Transportation Planning 411 Elm Street, 4th Floor Dallas, Texas 75202 (214) 653-7151 DALLAS COUNTY PUBLIC WORKS , ' 11% ofCOllsll\1clion cost 9.5% ofconstruClion cost 7% ofCOllSlJUction cost E0 9 d Dallas County MCIP Project Cost Estimation Methodology Pavement and Drainage1 + Bridge2 + Traffic Signals3 + Street Lighting4 +RR Crossinl -= Subtotal (STI) + Inflation (3o/olyr STI for 6yrs) + Materials (2% ST1) -= Construction Cost Total + Design cost6 + ROW cost .+ SUE and Utility costs7 .=Subtotal (ST2) + Project Delivery cost(10% ST2) = Total Project Cost I Includes pavement, subgradc, and stonn draiDage improvements. lUke lanes (two 5ft lanes), sidewalks, Clnd handicap ramps ute added ifrequested on appiic:uion. GE .2>£ CQ PW ../JJeclqea 􀁀􀀾􀁾􀀯􀁫􀀻􀀮􀁳􀀼􀁤􀁖􀀢􀀧􀁾􀀧 ar7 z /4, 􀁾􀁓􀁾􀀬􀀶􀀾􀀴􀀭􀁾􀁯 Z/4,""S3" '-445 JilrJa iJ ;1/􀁾􀀩 J) II , I 􀁁􀀡􀁁􀁊􀁾uJe dcr/hs QOCU1 􀁾􀀮 Drq ;)/4 􀁾􀁳 3 7/Sj :;(/1 􀀶􀁳􀀭􀁾 co C;-C(..)-C!tvTCIIIAt1/--' 5f-evc yoWtV t:/F 􀁁􀀮􀁰􀀮􀁴􀀺􀁲􀀮􀀾� �􀁾 .sc IIIt Ie It'tlI1(iV) c.,;. tlclcl/.sOh -Ix. t{ (, 17 2-􀀴􀀭􀁾􀀭􀀲􀁊􀀧􀀳􀀿 C/72.-􀀴􀀭􀀹􀁾 zgffb 􀁍􀀬􀁛􀁴􀁾 Mue:plfi{ " II " 􀁭􀁭􀁷􀁬􀁾􀁾􀁾􀁾􀁉􀀮􀁾􀁾􀁾􀀮􀁨􀂷􀁾 472..· 4t;04 􀁚􀀸􀀱􀁾 H l)' VIA {i€.V'UJ i • l' I\, I p,-eY'c..o .. ' ( • l k 􀁾􀀷􀀿 I' 􀁁􀁬􀁨􀀻􀁊􀁾􀀭􀁨 D·􀁾􀁄􀁾Ot n$1l1 mill/.J U 􀁾􀁫 -'i.􀁾􀀨􀀩􀁾 􀁨􀀬􀁓􀁬􀁊􀀱􀀱􀀱􀁾da fk511#-􀁾􀁁􀁌 .OYq !.)I'/) 􀁾􀁲􀀩 71S/􀁾􀁾􀀳 􀁾􀁥􀀻􀁴􀁉􀁳􀀭 , "-'" v J ""-.: --;7 - ) . ) ....-􀀮􀁾􀀧 District 1 II ! Attachment to Court Order No, 2002-1261, page 2 i Public Works Major Capital Improvement program, Approved July 9, 2002 09.Jul-02 FundinglCost Forecast -Revision #3 , -,I " . , ' Funding Project ' Year " Program Year .. County Funding Only I Countyl By Total County Project City , Source', , Type', Selected' 2004 ',2005 2007 ' 2008 ' 2009::' 2010: Totals! , Others " i 2006 Cost ,Share " ' " , ' ',"I ' , , .1 ,'. . ,r· .... " .... .. .. " " . .. I " : , .. '·l MClp'Funding Authorized I " I ' ' , . . ' ! . . "I TEA -21 Funding Available .. ! MCIP-T21 2,227,161 0 1,250,000 1,250,000, 1,250,000 1,250,000 I 7,227,161 I Thoroughfare Funding Available MCIP-Thor 1 I 1,522,839 j 3,750,000 5,000,000 5,000,000 5,000,000 5,000,000 I 25,272,839 I Major Impact Funding Available MCIP-MI I 1,666,500: 1,666,500 1,666,500 1,666,500 1,666,500 1,666,500 1 I 9,999,000 I -Total Transportation Funding Available i 5,416,5OO i 5,416,500' 7,916,500 7,916,500 7,916,500 7,916,500J 0 1 42,499,000 -i I II Projected Project Costs I I 1 I , I i Intersection Group 1 Dallas MCIP-T21 !Intersection I 1999 51,917 i 51,917' 207,667 259,584 --20:0% 1 I Belt Line Rd -SH 289/Preston to Dallas Pkwy Dallas MCIP-T21 Widening i 1999 102,670 444,778 I i I 547,448 2,189,787 2,737,235 -20:0% Inwood Rd @Lovers Lane Dallas MCIP-T21 Intersection 1999 75,713 75,713 302,847 378,560 20.0% Valley View Ln -Nicholson to IH 635 Farmers Branch MCIP-T21 Widening 1999 520,001 I 520,001 2,079,999 2.600.000, 􀀭􀀭􀁾 Campbell Rd -Jay Ell Rd to US 75 Richardson, MCIP-T21 Grade Sep. iI 1999 3,519,700, I i 3,519,700 19,944,963 23,464,663 15.0% Belt Une -Maryland to Denton Dr Carrollton MCIP-T21 Thoroughfare 2002 4,000,000 I 4.000,000 16,000,000 20,000,000, -20.0% ! I ; I !I i 0-i , Northwest Corridor Participation Irving MCIP-MI Thoroughfare ! 2002 500,000 500,000 59,500,000 60,000,000 i 0.8% f I " . ,-" Midway -Spring Valley to Dooley . Addison MCIP-Thor· Signal I ·.2000 ' , 196,000 . , 196,0001 ' 196,000 392,000-' 50.0% I ' , , Arapaho -.Addison Rd to SurVeyor Addison. MCIP-Thor ·1 New Facility , 2000 , ., , 1,432.812l 1,432,812 , ' 12,895,308 14,328,120I 10.0% " ' Old Denton 􀁾 Whitlock to Trinity Mills Carrollton MCIP-Thor Reconstruct i 2000 -.. . 2,500,000 j 2,500,000 2,500,000 5,000,000 , . 50.0% IH 35E -Spur 348/NW Hwy to Spur 4821Storey Dallas MCIP-Thor Frontage Rd 2000 i 899,000 899,000 2,201,000 3,100,000 29.0% Hillcrest -Royal to Loop 121NW Hwy Dallas MCIP-Thor Tum Lanes -I 20001 737,5001 I 737,500 737,500 1,475,000 50.0% Collins @Plano Rd Richardson , MCIP-Thor Intersection i 2000 175,000 175,000 175,000 350,000 50.0% Spring Valley @WeathElrred/Goldmark Richardson MCIP-Thor Intersection ! 2000 475,000 , 475.000 ' 475,000 950,000 .. 50.0% Belt Une -Plano Rd to JupiterRd Richardson MCIP-Thor Rehab. 2000 277,721 55,479 I 333,200 346,800 680,000'; 49.0% Main StlBelt Line -Interurban Rd to US 75 Richardson MCIP-Thor Tum Lanes II 2000 , 200,0001 ! I ! 200,000 200,000 400,OOO! _.-50.0% . Belt Une @Dal/as Parkway Addison MCIP-Thor Intersection Intersection I 2002 838,174 ! I 838,174 3,352,701 4,190,875 20.0% I Preston Rd -Mimosa to N ofRoyal Dallas MCIP-Thor Thoroughfare 2002 2,363,130j i I 2,363,130 2,363,130 4,726,260 1 50.0% Royal -Webb Chapel to Marquis Dallas MCIP-Thor Thoroughfare Ii 2002 i 1,216,116 i ! 1,216,116 1,216,116 2,432,2321 50,0% Mockingbird -Hillcrest to W ofDNT Highland Park MCIP-Thor Thoroughfare 2002 2,145,293 II 2,145,293 2,622,026 4,767,319 45.0% Campbell @Plano Rd Richardson MCIP-Thor Intersection 2002 267,395 i 267,395 267,395 534,790 50.0% I I I .. I ---I I I III Total Estimated Costs Per Year I ,, 4,487,5001 3,550,674 3,297,874 7,795,942' 3,861,409 01 0' 􀀲􀀲􀀬􀀹􀀹􀁾􀀬􀀳􀀹􀀹 129,773,239 152,766,6381 15.1% I I , Estimated In-house Project Delivery Costs (25% of Total) ! 374,250: . 591,500 .514,0001 529,435' 545,296 561,572: 578,504: 3,694,557 2,421,444 6,116,000 1 􀀬􀁾 1 I --Annual Unprogrammed Balance " I 554,750: 1,274,326! 4,104,626 -408,877 3,509,796 7,354,928! -578,5041 ' 15,811,045, ---i I I I Cumulative Unprogrammed Balance I 554,750: 1,829,076' 5,933,702 5,524,825 9,034,621 16,389,549 : 15,811,045; I i ; 1 I I ! I I .. i .-Notes: TEA-21 Project cost estimates are the latest, adjusted for inflation, estimates from NCTCOG. I I I District 1 I A 50% minimum match is assumed for City of Carrollton projects. All other Thoroughfare projects listed meet or exceed the 50% minimum. i -, The Campbell Road Grade Separation TEA·21 Proiect may take longer to develop than estimated above which would increase the funding available for thoroughfares in the early years. I .. \ ,; ) ) 1--4 FQr Briefing Qn OctQber 10. 2000 Public: Works 0400c:t-110 FundlnglCQst FQrecast Funding PrQject PrQgram Year -CQunty Funding Only CQunty By Total County Project District Source Type 2004 2005 2006 2007 2008 2009 2010 Totals Others Cost Share MCIP Funding Authorized TEA· 21 FundinQ Available 1 MCIP-T21 2,227,161 0 1,250,000 1,250,000 1,250,000 1,250,000 0 7,227,161 2 2,227,160 0 1,250,000 1,250,000 1,250,000 1,250,000 0 7,227,160 3 2,227,161 0 1,250,000 1,250,000 1,250,000 1,250,000 0 7,227,161 4 2,227,160 0 1,250,000 1,250,000 1,250,000 1,250,000 0 7,227,160 Tolal 8.908,642 0 5,000,000 5,000,000 5,000,000 5,000,000 0 28,908,642 ThorouQhfare Fundina Available 1 MCIP-Thor 1,522,839 3,750,000 5,000,000 5,000,000 5,000,000 5,000,000 0 25,272,839 2 1,522,840 3,750,000 5,000,000 5,000,000 5,000,000 5,000,000 0 25,272,840 3 1,522,839 3,750,000, 5,000,000 5,000,000 5,000,000 5,000,000 0 25,272.839 4 1,522,840 3.750,000 5,000,000 5,000,000 5,000,000 5,000,000 0 25,272,840 Tolal 6,091,358 15,000,000 15,000,000 20,000,000 20,000,000 20,000,000 20,000,000 0 101,091,358 Maior Impact Fundina Available 1 MCIP·MI 1.666,500 1,666,500 1,666,500 1,666,500 1,666,500 1,666,500 0 9,999,000 2 1,666,500 1,666,500 1,666,500 1,666,500 1,666,500 1,666,500 0 9,999,000 3 1,666,500 1,666,500 1,666,500 1,666,500 1,666,500 1,666,500 0 9,999,000 4 1,666,500 1,666,500 1,666,500 1,666,500 1,666,500 1,666,500 0 9,999,000 Tolal 6,666,000 6,666,000 6,666,000 6,666,000 6,666,000 6,666,000 0 39,996,000 Total Transportation Funding Available 21.666,000 21,666.000 31,666,000 31,666,000 31,666,000 31,666,000 0 169,996,000 I Projected Project Costs TEA·21 Profects 1 MCIP·T21 3,750,000 964,779 0 0 0 0 0 4,714,779 24,725,263 29,440,042 16.0% 2 0 1,181,857 0 0 0 0 0 1,181,857 4,727,426 5,909,283 20.0% 3 598,550 1,853,745 0 0 0 0 0 2,452,295 11,626,445 14.078,740 17.4% 4 542,673 0 0 0 0 0 0 542,673 7,000,687 7.543,360 7.2% Tolal 4,891,223 4,000,381 0 0 0 0 0 8,891,604 48,079,821 56,971,425 15.6% Major Imoact Proiects 1 0 0 0 0 0 0 0 0 0 0 2 0 0 0 0 0 0 0 0 0 0 3 0 0 0 0 0 0 0 0 0 0 4 2,000,000 3,000,000 0 0 0 0 0 5,000,000 15,000,000 20,000,000 25.0% Tolal 2,000,000 3,000,000 0 0 0 0 0 5,000,000 15,000,000 20,000,000 25.0% Thoroughfare Proiects 1 MCIP-Thor 0 2,785,221 6,250,000 5,763.291 0 0 0 14,798,512 40,451,608 55,250,120 26.8% 2 3,750,000 2,573,000 5,282,500 0 0 0 0 11,605,500 11,605,500 23,211,000 50.0% 3 3,176,666 1,895,000 2,050,000 0 0 0 0 7,121,666 7,121,666 14,243,332 50.0% 4 2,936,000 2,395,550 3,336,000 0 0 0 0 8,667,550 13,839,550 22,507,100 38.5% Tolal 9,862,666 9,648,771 16,918,500 5,763,291 0 0 0 42,193,228 73,018,324 115,211,552 36.6% Total Estimated Costs Per Year 16,753,889 16,649,152 16,918,500 5,763,291 0 0 0 56,084,832 136,098,145 192,182,977 29.2% Annual Unprogrammed Balance 4,912,111 5,016,848 14,747,500 25,902,709 31,666,000 31,666,000 0 113,911,168 Summary Estimated AdmInIstrative Cost Ranges Estimated Annual AdmIn Charges, 5% Annual Inflation 2,461,000 3,445,000 3,617,000 3,798,000 3,989,000 4,188,000 4.398,000 25,896,000 0 25,896,000 100% Same 5% Inflation, Assume 50·50% Cost Sharing 1,230,500 1,722,500 1,808,500 1,899,000 1,994,500 2,094,000 2,199,000 12,948,000 12,948,000 25,896,000 50% Estimate Annual Admin Charges, 3% Annual Inflation 3,040,000 3,131,000 3,225,000 3,322,000 3,422,000 3,525,000 3,631,000 23,296,000 0 23,296,000 100% Same 3% Inflation, Assume 50·50% Cost SharIng 1,520,000 1,565,500 1,612,500 1,661,000 1,711,000 1,762,500 1,815,500 11,648,000 11,648,000 23,296,000 50% District 2 For Briefing Qn October 10, 2000 Public Works Major Capital Improvement program 04-Qct-oo Funding/CQst FQrecast Funding Project PrQgram Year -CQunty Funding Only County By Total CQunty Project City Source Type 2004 2005 2006 2007 2008 2009 2010 Totals Others Cost Share MCIP Funding Authorized TEA -21 Funding Available MCIP-T21 2,227,160 0 1,250,000 1,250,000 1,250,000 1,250,000 7,227,160 Thoroughfare Funding Available MCIP·Thor 1,522,840 3,750,000 5,000,000 5,000,000 5,000,000 5,000,000 25,272,840 Major Impact Funding Available MCIP-MI 1,666,500 1,666,500 1,666,500 1,666,500 1,666,500 1,666,500 9,999,000 Total Transportation Funding Available 5,416,500 5,416,500 7,916,500 7,916,500 7,916,500 7,916,500 0 42,499,000 Projected Project Costs IH 635 Frontage Rds -Kingsley to LaPrada Garland MCIP-T21 Frontage Rds 1,181,857 1,181,857 4,727,426 5,909,283 20.0% Mockingbird Lane -W Lawther to E Lawther Dallas MCIP·Thor PcIIBike Brdg 710,000 710,000 710,000 1,420,000 50.0% Northwest Hwy -Centerville to LaPrada Garland MCIP-Thor Thoroughfare 722,500 722,500 722,500 1,445,000 50.0% **Miller Rd. -Centerville to Garland City Lim Garland MCIP-Thor Thoroughfare 458,000 458,000 458,000 916,000 50.0% Military Pkwy -IH 635 to Cannack Mesquite MCIP-Thor Thoroughfare 1,750,000 1,750,000 1,750,000 3,500,000 50.0% Tripp Rd at Collins Rd Sunnyvale MCIP-Thor Thoroughfare 109,500 168,000 277,500 277,500 555,000 50.0% Lawson Rd -Scyene to US 80 Sunnyvale MCIP-Thor Thoroughfare 590,000 590,000 590,000 1,180,000 50.0% Pioneer Rd -Bruton to Belt Line Mesquite MCIP-Thor Thoroughfare 4,100,000 4,100,000 4,100,000 8,200,000 50.0% Country Club -Walnut to Commerce Garland MCIP-Thor Thoroughfare 930,000 1,182,500 2,112,500 2,112,500 4,225,000 50.0% Skillman/Audelia • Whitehurst to Adleta Dallas MCIP-Thor Thoroughfare 885,000 885,000 885,000 1,770,000 50.0% Sachse MCIP-Thor 0 0 Total Estimated Costs per Year 3,750,000 3,754,857 5,282,500 0 0 0 0 12,787,357 16,332,926 29,120,283 43.9% Annual Unprogrammed Balance 1,666,500 1,661,643 2,634,000 7,916,500 7,916,500 7,916,500 0 29,711,643 Notes: TEA-21 Project cost estimates are the latest, adjusted for inflation, estimates from NCTCOG. District 2 A 50% minimum match is assumed all city projects. ** Miller Rd. Reimburses '91 Bond Program for funds advanced to these limits. I I ) District 3 For Briefing on October 10, 2000 Public Works Major Capital Improvement program O4-Oct-oo Funding/Cost Forecast Funding Project Program Year -County Funding Only County By Total County Project City Source Type 2004 2005 2006 2007 2008 2009 2010 Totals Others Cost Share MCIP Funding Authorized TEA -21 Funding Available MCIP-T21 2,227,161 0 1,250,000 1,250,000 1,250,000 1,250,000 7,227,161 Thoroughfare Funding Available MCIP-Thor 1,522,839 3,750,000 5,000,000 5,000,000 5,000,000 5,000,000 25,272,839 Major Impact Funding Available MCIP-MI 1,666,500 1,666,500 1,666,500 1,666,500 1,666,500 1,666,500 9,999,000 Total Transportation Funding Available 5,416,500 5,416,500 7,916,500 7,916,500 7,916,500 7,916,500 0 42,499,000 Projected Project Costs Beckley @Commerce & Colorado (COG Gr 22) Dallas MCIP-T21 Inters/Signal 59,489 59,489 237,951 297,440 20.0% Buckner@Scyene Dallas MCIP-T21 Intersection 31,651 31,651 211,817 243,468 13.0% Camp Wisdom @Houston School & Polk (Gr 5) Dallas MCIP-T21 Intersection 59,489 59,489 237,951 297,440 20.0% Colorado @Jefferson Dallas MCIP-T21 Intersection 43,265 43,265 173,055 216,320 20.0% Gaston @Munger Dallas MCIP-T21 Intersection 48,673 48,673 194,687 243,360 20.0% Gaston @Washington Dallas MCIP-T21 Intersection 54,081 54,081 216,319 270,400 20.0% Red Bird @Hampton & Polk (GR 6) Dallas MCIP-T21 Intersection 58,407 58,407 233,625 292,032 20.0% IH 301 RL Thornton -Munger to Carroll Dallas MCIP-T21 Service Rd 263,804 263,804 1,765,451 2,029,255 13.0% Inwood Rd -Lemmon to Hines Dallas MCIP-T21 Widening 1,321,648 1,321,648 5,286,591 6,608,239 20.0% Loop 121Buckner -Lake June to US 175 Dallas MCIP-T21 Widening 268,293 268,293 1,795,495 2,063,788 13.0% Hines -Motor to Oak Lawn Dallas MCIP-T21 Intersection 132,237 132,237 528,945 661,182 20.0% Oak Lawn @IH 35E Dallas MCIP-T21 Intersection 40,953 40,953 274,063 315,016 13.0% Olive @Woodall Rodgers Dallas MCIP-T21 Intersection 28,122 28,122 188,198 216,320 13.0% Pearl @Woodall Rodgers Dallas MCIP-T21 Intersection 42,183 42,183 282,297 282,297 324,480 13.0% IH 635 Service Rd -Lake June to Quail Rd Balch Springs MCIP-Thor Service Rd 796,666 796,666 796,666 1,593,332 50.0% Cockrell Hill Rd -LaReunion to IH 30 Dallas MCIP-Thor Thoroughfare 120,000 1,000,000 1,120,000 1,120,000 2,240,000 50.0% Fair Park Link -Exposition to Hall Dallas MCIP-Thor Thoroughfare 1,475,000 1,475,000 1,475,000 2,950,000 50,0% Linfield -SH 310 to Illinois Dallas MCIP-Thor Thoroughfare 600,000 600,000 600,000 1,200,000 50.0% Routh -Ross to US 75 SB Service Rd Dallas MCIP-Thor Thoroughfare 1,050,000 1,050,000 1,050,000 2,100,000 50.0% Jim Miller-Elam to Loop 12 Dallas MCIP-Thor Thoroughfare 1,180,000 1,180,000 1,180,000 2,360,000 50.0% Military Pkwy -Lawnview to Forney Rd Dallas MCIP-Thor Thoroughfare 600,000 300,000 900,000 900,000 1,800,000 50.0% Total Estimated Costs 3,775,216 3,748,745 2,050,000 0 0 0 0 9,573,961 18,748,111 28,322,072 33.8% Annual Unprogrammed Balance 1,641,284 1,667,755 .5,866,500 7,916,500 7,916,500 7,916,500 0 32,925,039 -Notes: TEA-21 Project cost estimates are the latest, adjusted for inflation, estimates from NCTCOG. District 3 A 50% minimum match is assumed for all projects. \} District 4 For Briefing on October 10.2000 Public Works Major Capital Improvement Program 􀀰􀀴􀀭􀀰􀁣􀁴􀁾􀁏 Funding/Cost Forecast Funding Project Program Year -County Funding Only County By Total County Project City Source Type 2004 2005 2006 2007 2008 2009 2010 Totals Others Cost Share MCIP Funding Authorized TEA -21 Funding Available MCIP-T21 2,227,160 0 1,250,000 1,250,000 1,250,000 1,250,000 7,227,160 Thoroughfare Funding Available MCIP-Thor 1,522,840 3,750,000 5,000,000 5,000,000 5,000,000 . 5,000,000 25,272,840 Major Impact Funding Available MCIP-MI 1,660,500 1,666,500 1,666,500 1,666,500 1,666,500 1,666,500 9,999,000 Total Transportation Funding Available 5,416,500 5,416,500 7,916,500 7,916,500 7,916,500 7,916,500 0 42,499,000 Projected Project Costs Yannouth @Zang Bid. Dallas MCIP-T21 Intersection 48,673 48,673 194,687 243,360 20.0% IH 30 Service Rds -MacArthur to TRA RR Spur Grand Prairie MCIP-T21 Service Rd. 494,000 494,000 6,806,000' 7,300,000 6.8% Mountain Creek Pkwy -IH 20 to Spur 408 Dallas MCIP-MI Thoroughfare 2,000,000 3,000,000 5,000,000 15,000,000 20,000,000 25.0% . Clark Rd. -S of Danieldale to Couch (Part) Dallas MCIP-Thor Thoroughfare 934,133 934,133 934,133 1,868,266 50.0% Clark Rd. -S of Danieldale to Couch (Part) Duncanville MCIP-Thor Thoroughfare 436,664 436,664 436,664 873,328 50.0% Clark Rd. -S of Danieldale to Couch (Part) Cedar Hill MCIP-Thor Thoroughfare 529,203 529,203 529,203 1,058,406 50.0% IH 30 WB Frontage Rd -MacArthur to Belt Line Grand Prairie MCIP-Thor Service Rd 384,000 384,000 1,536,000 1,920,000 20.0% IH 30 EB Frontage Rd -Belt Line to Bagdad Grand Prairie MCIP-Thor Service Rd 652,000 652,000 2,608,000 3,260,000 20.0% Cockrell Hill Rd -Wintergreen to Pleasant Run DeSoto MCIP-Thor Thoroughfare 2,065,550 2,065,550 2,065,550 4,131,100 50.0% Hampton Rd @Bear Creek Rd Glenn Heights MCIP-Thor Intersection 330,000 330,000 330,000 660,000 50.0% Houston School Rd -Wheatland to Belt Line Lancaster MCIP-Thor Thoroughfare 3,336,000 3,336,000 5,400,000 8,736,000 38.2% Total Estimated Costs per Year 5,478,673 5,395.550 3,336,000 0 0 0 0 14,210,223 35,840,237 50,050,460 28.4% Annual Unprogrammed Balances -62,173 20,950 4,580,500 7,916,500 7,916,500 7,916,500 0 28,288,777 District 4 Notes: TEA-21 Project cost estimates are the latest, adjusted for inflation, estimates from NCTCOG. A 50% minimum match is assumed all city projects. 􀁗􀁪􀁾 /, /cr District 1 -For Briefing on October 10, 2000 //􀁐􀁵􀁢􀁬􀁬􀁣􀁗􀁯􀁾 Major Capitallmproyement Program I I 04-Qct-oo Funding/Cost Forecast I I /I I Funding Project wi"" Program Year -Cc􀁾􀁬􀁉􀁮􀁴􀁹 Funding Only County By Total County Project City Source Type 2004 11 2005 2006 "l 2007 2008 2009 2010 Totals Others Cost Share I MCIP Funding Authorized TEA -21 Funding Available MCIP-T21 2,227,161 0 1,250,000 1,250,000 1,250,000 1,250,000 7,227,161 Thoroughfare Funding Available MCIP-Thor 1,522,839 3,750,000 5,000,000 5,000,000 5,000,000 5,000,000 25,272,839 Major Impact Funding Available MCIP-MI 1,666,500 1,666,500 1,666,500 1,666,!i00 1,666,500 1,666,500 9,999,000 Total Transportation Funding Available 5,416,500 5,416,500 7,916,500 7,916,500 7,916,500 7,916,500 0 42,499,000 Projected Project Costs Intersection Group 1 Dallas MCIP-T21 Intersection 51,917 51,917 207,667 259,584 20.0% Belt Line Rd -SH 289/Preston to Dallas Pkwy Dallas MCIP-T21 Widening 102,670 444,778 547,448 2,189,787 2,737,235 20.0% Inwood Rd @Lovers Lane Dallas MCIP-T21 Intersection 75,713 75,713 302,847 378,560 20.0% Valley View Ln -Nicholson to IH 635 Farmers Branch MCIP-T21 Widening -520,001 520,001 2,079,999 2,600,000 20.0% Campbell Rd -Jay Ell Rd to US 75 Richardson MCIP-T21 Grade Sep. (3,519,700 􀁾 􀁾 􀁾 3,519,700 19,944,963 23,464,663 15.0% ...... j /"-􀁾 ,I. ) /Midway -Spring Valley to Dooley Addison MCIP-Thor Signal .& 196,000 J "" , I I 196,000 196,000 392,000 50.0% Arapaho -Addison Rd to Surveyor Addison MCIP-Thor New Facility '" /I.-4!. 1,432,812 J 1,432,812 12,895,308 14,328,120 10.0% Old Denton -Whitlock to Trinity Mills Carrollton MCIP-Thor Reconstruct ........... ./2,500,000 " V 2,500,000 2,500,000 5,000,000 50.0% Broadway -Belt Line to Trinity Mills Carrollton MCIP-Thor Widening 419,521 􀁾􀀸􀀳􀀰􀀬􀀹􀀹 4,250,000 4,250,000 8,500,000 50.0% Sandy Lake -Denton Tap to SH 121 Coppell MCIP-Thor Widening I/. 􀁾 1,300,000 1,300,000 6,975,000 8,275,000 15.7% IH 35E -Spur 348/NW Hwy to Spur 4821Storey Dallas MCIP-Thor Frontage Rd r' <899.000 899,000 2,201,000 3,100,000 29.0% Hillcrest -Royal to Loop 121NW Hwy Dallas MCIP-Thor Tum Lanes \.. -"'737,5001) 737,500 737,500 1,475,000 50.0% Las Colinas Blvd -Colwell to Lake Carolyn Pkwy Irving MCIP-Thor New Facility 1,500,000 500,000 2,000,000 8,000,000 10,000,000 20.0% Sh 121 Bypass -County Line to Denton Tap Rd Lewisville MCIP-Thor New Facility 300,000 300,000 1,500,000 1,800,000 16.7% Collins @Plano Rd Richardson MCIP-Thor Intersection 175,000 175,000 175,000 350,000 50.0% Spring Valley @Weatherred/Goldmark Richardson MCIP-Thor Intersection 475,000 475,000 475,000 950,000 50.0% Belt Line -Plano Rd to Jupiter Rd Richardson MCIP-Thor Rehab. 277,721 55,479 333,200 346,800 680,000 49.0% Main St/Belt Line -Interurban Rd to US 75 Richardson MCIP-Thor Tum Lanes 200,000 200,000 200,000 400,000 50.0% Total Estimated Costs Per Year 3,750,000 3,750,000 6,250,000 5,763,291 0 0 0 19,513,291 65,176,871 84,690,162 23.0% Annual Unprogrammed Balance 1,666,500 1,666,500 1,666,500 2,153,209 7,916,500 7,916,500 0 22,985,709 Notes: TEA-21 Project cost estimates are the latest, adjusted for inflation, estimates from NCTCOG. District 1 A 50% minimum match is assumed for City of Carrollton projects. All other Thoroughfare projects listed meet or exceed the 50% minimum. The Las Colinas Blvd project includes $2.0 million thoroughfare participation and assumes an additional $1.0 million in right-of-way exchange. The Campbell Road Grade Separation TEA-21 Project may take longer to develop than estimated above which would Increase the funding avaDable for thoroughfares In the early years. District 2 For Briefing on October 10,2000 Public WOrks Major Capital Improvement Program 04-0et.{)o Funding/Cost Forecast Funding Project Program Year· County Funding Only County By Total County Project City Source Type 2004 2005 2006 2007 2008 2009 2010 Totals Others Cost Share MCIP Funding Authorized TEA -21 Funding Available MCIP-T21 2,227,160 0 1,250,000 1,250,000 1,250,000 1,250,000 7,227,160 Thoroughfare Funding Available MCIP-Thor 1,522,840 3,750,000 5,000,000 5,000,000 5,000,000 5,000,000 25,272,840 Major Impact Funding Available MCIP-MI 1.666,500 1,666,500 1,666,500 1,666,500 1,666,500 1,666,500 9,999,000 Total Transportation Funding Available 5,416,500 5,416,500 7,916,500 7,916,500 7,916,500 7,916,500 0 42,499,000 Projected Project Costs IH 635 Frontage Rds -Kingsley to LaPrada Garland MCIP-T21 Frontage Rds 1,181,857 1,181,857 4,727,426 5,909,283 20.0% Mockingbird Lane -W Lawther to E Lawther Dallas MCIP-Thor PdlBike Brdg 710,000 710,000 710,000 1,420,000 50.0% Northwest Hwy -Centerville to LaPrada Garland MCIP-Thor Thoroughfare 722,500 722,500 722,500 1,445,000 50.0% ··Miller Rd. -Centerville to Garland City Lim Garland MCIP-Thor Thoroughfare 458,000 458,000 458,000 916,000 50.0% Military Pkwy -IH 635 to Carmack Mesquite MCIP-Thor Thoroughfare 1,750,000 1,750,000 1,750,000 3,500,000 50.0% Tripp Rd at Collins Rd Sunnyvale MCIP-Thor Thoroughfare 109.500 168,000 277,500 277,500 555,000 50.0% Lawson Rd -Scyene to US 80 Sunnyvale MCIP-Thor Thoroughfare 590,000 590,000 590,000 1,180,000 50.0% Pioneer Rd -Bruton to Belt Line Mesquite MCIP-Thor Thoroughfare 4,100,000 4,100,000 4,100,000 8,200,000 50.0% Country Club -Walnut to Commerce Garland MCIP-Thor Thoroughfare 930,000 1,182,500 2,112,500 2,112,500 4,225,000 50.0% Skl1lman/Audelia -Whitehurst to Adleta Dallas MCIP-Thor Thoroughfare 885,000 885,000 885,000 1,770,000 50.0% Sachse MCIP-Thor 0 0 Total Estimated Costs per Year 3,750,000 3,754,857 5,282,500 0 0 0 0 12,787,357 16,332,926 29,120,283 43.9% Annual Unprogrammed Balance 1,666,500 1,661,643 2,634,000 7,916,500 7,916,500 7,916,500 0 29,711,643 Notes: TEA-21 Project cost estimates are the latest, adjusted for inflation, estimates from NCTCOG. District 2 A 50% minimum match is assumed all city projects. •• Miller Rd. Reimburses '91 Bond Program for funds advanced to these limits. I District 3 For Briefing on October 10, 2000 I Public Works Mitior CapitaLImprovement program O4-Oct-oo EundinglCost Forecast I Funding Project Program Year -County Funding Only I County By Total County Project City Source Type 2004 2005 2006 2007 2008 2009 2010; Totals Others Cost Share MCIP Funding Authorized II TEA -21 Funding Available MCIP-T21 2,227,161 0 1,250,000 1,250,000 1,250,000 1,250,000 7,227,161 Thoroughfare Funding Available MCIP-Thor 1,522,839 3,750,000 5,000,000 5,000,000 5,000,000 5,000,000 25,272,839 Major Impact Funding Available MCIP-MI 1,666,500 1,666,500 1,666,500 1,666,500 1,666,500 1,666,500 9,999,000 Total Transportation Funding Available 5,416,500 5,416,500 7,916,500 7,916,500 7,916,500 7,916,500 01 42,499,000 Projected Project Costs Beckley @Commerce & Colorado (COG Gr 22) Dallas MCIP-T21 Inters/Signal 59,489 59,489 237,951 297,440 20.0% 􀁂􀁵􀁣􀁫􀁮􀁥􀁲􀁾􀁓􀁣􀁹􀁥􀁮􀁥 Dallas MCIP-T21 Intersection 31,651 31,651 211,817 243,468 13.0% Camp Wisdom @Houston School & Polk (Gr 5) Dallas MCIP-T21 Intersection 59,489 I 59,489 237,951 297,440 20.0% Colorado 􀁾 Jefferson Dallas MCIP-T21 Intersection 43,265 43,265 173,055 216,320 20.0% Gaston @Munger Dallas MCIP-T21 Intersection 48,673 I 48,673 194,687 243,360 20.0% Gaston 􀁾 Washington Dallas MCIP-T21 Intersection 54,081 54,081 216,319 270,400 20.0% Red Bird @Hampton & Polk (GR 6) Dallas MCIP-T21 Intersection 58,407 58,407 233,625 292,032 20.0% IH 30/RL Thornton -Munger to Carroll Dallas MCIP-T21 Service Rd 263,804 I, 263,804 1,765,451 2,029,255 13.0% Inwood Rd -Lemmon to Hines Dallas MCIP-T21 Widening 1,321,648 I! 1,321,648 5,286,591 6,608,239 20.0% Loop 121Buckner -Lake June to US 175 Dallas MCIP-T21 Widening 268,293 268,293 1,795,495 2,063,788 13.0% Hines -Motor to Oak Lawn Dallas MCIP-T21 Intersection 132,237 132,237 528,945 661,182 20.0% Oak Lawn @IH 35E Dallas MCIP-T21 Intersection 40,953 40,953 274,063 315,016 13.0%