2021-2030 Ten Year Plan Federal Aid Program CMAQ (75%) FY 2021-2030
Total Page:16
File Type:pdf, Size:1020Kb
THE NEW HAMPSHIRE DEPARTMENT OF TRANSPORTATION’S RECOMMENDATIONS FOR THE TEN YEAR TRANSPORTATION IMPROVEMENT PLAN 2021 - 2030 Projects Only SUBMITTED TO THE GOVERNOR’S ADVISORY COMMISSION ON INTERMODAL TRANSPORTATION (GACIT) AS A DRAFT FOR PUBLIC CONSIDERATION AND INPUT PURSUANT TO RSA 228:99 OF THE LAWS OF NEW HAMPSHIRE PROJECTS LISTED ALPHABETICALLY PREPARED BY THE NEW HAMPSHIRE DEPARTMENT OF TRANSPORTATION August 12, 2019 DRAFT 2021-2030 Ten Year Plan Federal Aid Program CMAQ (75%) FY 2021-2030 $220.0 $207.0 $203.5 $196.6 $194.9 $193.4 $192.7 $200.0 $190.9 $189.4 $191.3 $189.6 $180.0 $160.0 $140.0 $120.0 $100.0 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030 Draft TYP - August 2019 Federal-Aid Target 12-Aug-19 Draft TYP August Total = $ 1,949.21 (in millions) FAST ACT Estimated Revenue = 1892.93 (in millions) Non-Federal Formula Revenue = $ 47.61 (in millions) Total Federal Revenue = $ 1,940.54 Notes: HSIP, RecTrails, TAP Programs at FAST ACT funded levels (with exception of CMAQ at 75%) DRAFT 2021-2030 Ten Year Plan Total Program Dollars by FY Highway and Bridge Other Modes Highway Funded Non-Highway Funded Major SB367 TIFIA 3 Bridge Other 7 1,4,5 2 Turnpike Turnpike 5 6 TYP FY % of Total FY 2,9 I-93 Debt Pledged Sub Total Airport FHWA Projects Betterment SAB Matching Rail Transit Service Paving & Improvement R&R Total Program GARVEE Funds Bridge 2021 $ 206.97 $ 14.84 $ 24.05 $ 20.84 $ 2.15 $ 21.27 $ 14.23 $ 304.35 $ 48.94 $ 24.35 $ 0.66 $ 28.48 $ 45.80 452.58 11.5% 2022 $ 203.46 $ - $ 24.05 $ 10.88 $ 2.20 $ 23.45 $ 3.05 $ 267.08 $ 61.11 $ 13.90 $ 2.10 $ 29.17 $ 24.85 398.22 10.2% 2023 $ 194.86 $ 10.01 $ 24.05 $ 9.37 $ 2.20 $ 26.05 $ 4.41 $ 270.94 $ 63.10 $ 14.40 $ 0.60 $ 29.79 $ 39.20 418.05 10.7% 2024 $ 190.91 $ 13.47 $ 24.05 $ 8.50 $ 2.20 $ 23.77 $ 2.50 $ 265.40 $ 57.21 $ 13.30 $ 0.60 $ 30.43 $ 27.54 394.47 10.1% 2025 $ 196.62 $ 8.15 $ 24.05 $ 8.50 $ 2.19 $ 19.70 $ 3.19 $ 262.41 $ 58.73 $ 13.60 $ 2.10 $ 31.08 $ 33.48 401.40 10.2% 2026 $ 189.37 $ 13.65 $ 24.05 $ 8.50 $ 23.41 $ 1.50 $ 0.34 $ 260.82 $ 47.56 $ 13.80 $ 0.60 $ 31.74 $ 17.19 371.71 9.5% 2027 $ 191.33 $ - $ 24.05 $ 8.50 $ 23.41 $ 1.50 $ 0.17 $ 248.95 $ 51.12 $ 14.10 $ 0.60 $ 32.39 $ 21.83 368.99 9.4% 2028 $ 193.43 $ - $ 24.05 $ 8.50 $ 23.41 $ 1.50 $ 1.61 $ 252.49 $ 63.48 $ 14.40 $ 2.10 $ 33.07 $ 28.76 394.31 10.1% 2029 $ 192.72 $ - $ 24.05 $ 8.50 $ 23.41 $ 1.50 $ 4.52 $ 254.69 $ 42.52 $ 14.70 $ 0.60 $ 32.66 $ 18.65 363.83 9.3% 2030 $ 189.55 $ - $ 24.05 $ 8.50 $ 23.41 $ 1.50 $ 0.05 $ 247.06 $ 30.94 $ 15.00 $ 0.60 $ 33.32 $ 31.24 358.16 9.1% Program Total 1,949.21 60.13 240.50 100.59 127.96 121.74 34.08 2,634.20 524.70 151.55 10.56 312.13 288.56 3,921.70 100.0% % of Total 74.0% 2.3% 9.1% 3.8% 4.9% 4.6% 1.3% 100.0% Program Revenue 8 $1,940.54 $60.13 $240.50 $360.71 $34.08 $ 2,636 $ 524.70 $ 151.55 $ 10.56 $ 312.13 $ 288.56 $ 3,923.46 $2,635.96 $ 1,287.50 Surplus/(Deficit) ($8.67) $0.00 $0.00 $10.43 $0.00 $ 1.75 $ - $ - $ - $ - $ - $ 1.75 $1.75 Notes: 1. I-93 Payments based on GARVEE Bonds and Debt Service are Included 2. Betterment program maintained at current budget levels and SAB program includes carryover from the State Aid Bridge program 3. Total comprised from project matching costs Maine, Vermont, other states, and municipalities 4. Figures include inflation 5. FHWA categories includes approximately $1.16 million annually to address railroad crossings 6. Self-funded FTA programs and projects are limited to available funds 7. Proposed Turnpike Capital program, and projects that may be constructed under current toll structure ( no toll increase ) 8. FHWA Revenue based on FAST Act anticipated apportionments based on FY 2020 and level funded there after. 9. 2021; 2022; 2023 funding includes other non-formula federal funds (FEMA) ~ Dollars include indirect costs and inflation (2.80%) Dollars in Millions 12-Aug-19 DRAFT 2021-2030 Ten Year Plan Share of Total Program Dollars by Program Airport 7% Transit 8% Rail < 1% Turnpike R&R 4% FHWA 50% Turnpike Improvement 13% Other Matching Funds 1% SB367 9% Betterment 6% GARVEE 2% 12-Aug-19 DRAFT 2021-2030 Ten Year Plan All Funding FISCAL I-93 MANDATED INDIVIDUAL DEBT GRAND YEAR PAVEMENT BRIDGES EXPANSION FEDERAL PROJECTS ROADSIDE RAIL TRANSIT AIRPORTS SERVICE TOTAL 2021 86.39 128.93 30.11 31.26 66.05 11.78 0.60 29.48 45.97 22.00 452.58 2022 71.26 99.00 14.90 31.26 88.93 12.17 2.10 30.17 24.96 23.47 398.22 2023 75.70 99.59 12.50 31.43 91.09 12.63 0.60 30.79 39.33 24.38 418.05 2024 83.18 82.54 12.50 31.26 87.58 12.06 0.60 31.43 28.06 25.27 394.47 2025 92.00 70.20 0.00 31.26 102.92 12.14 2.10 32.08 33.91 24.80 401.40 2026 80.72 84.13 0.00 31.26 81.64 14.06 0.60 32.74 17.39 29.16 371.71 2027 80.93 75.41 0.00 31.32 82.44 14.04 0.60 33.39 21.83 29.04 368.99 2028 72.04 90.56 0.00 31.14 92.67 14.06 2.10 34.07 28.76 28.90 394.31 2029 84.54 88.10 0.00 31.14 60.44 17.92 0.60 33.66 18.65 28.77 363.83 2030 98.72 64.56 0.00 32.63 56.01 14.06 0.60 34.32 31.24 26.03 358.16 Total 825.48 883.02 70.00 313.95 809.77 134.90 10.50 322.13 290.12 261.81 3921.70 % Grand 21.0% 22.5% 1.8% 8.0% 20.6% 3.4% 0.3% 8.2% 7.4% 6.7% 100.0% Total ~ Dollars include indirect costs and inflation (2.80%) ~Totals adjusted in individual years to account for estimated bridge work 12-Aug-19 Draft 2021-2030 Ten Year Plan Share of Total Dollars of Funding DEBT SERVICE AIRPORTS 7% 7% PAVEMENT TRANSIT 21% 8% RAIL 0.3% ROADSIDE 3% BRIDGES 23% INDIVIDUAL PROJECTS 21% I-93 MANDATED EXPANSION FEDERAL 2% 8% 12-Aug-19 2021 - 2030 Pending Approval Ten Year Plan 8/12/2019 ALBANY (29597) Route/Road NH 16 Category INDIVIDUAL PROJECTS Scope SHOULDER WIDENING AND PAVEMENT Strategy TIER 2 RESURFACING TO ENABLE INSTALLATION OF CENTERLINE RUMBLE STRIPS Phase Year Funding Program Right of Way 2021 154,920 None-Highway Construction 2023 844,733 None-Highway Construction 2024 5,992,610 None-Highway Total $6,992,263 Previous Funding $1,927,200 Current TYP Funding $6,992,263 Future Funding Required $0 Total Project Cost $8,919,463 Comments None ALLENSTOWN (40362) Route/Road NH ROUTE 28 Category RED LIST BRIDGES Scope ADDRESS RED LIST BRIDGE CARRYING NH 28 Strategy TIER 2 OVER SUNCOOK RIVER (BR NO 107/098) Phase Year Funding Program Construction 2021 2,261,600 Bridg-T1-2-Rehab-Rcn Total $2,261,600 Previous Funding $400,000 Current TYP Funding $2,261,600 Future Funding Required $0 Total Project Cost $2,661,600 Comments None Includes inflation and indirects using program Page 1 of 224 2021 - 2030 Pending Approval Ten Year Plan 8/12/2019 ALSTEAD (40649) Route/Road HILL ROAD OVER DARBY BROOK Category BRIDGES Scope BRIDGE REHABILITATION-HILL ROAD OVER DARBY Strategy TIER 5 BROOK-BR. #159-134 Phase Year Funding Program Preliminary Engineering 2021 46,671 SAB * Construction 2021 87,431 SAB * Construction 2022 137,857 SAB * Total $271,960 Previous Funding $0 Current TYP Funding $271,960 Future Funding Required $0 Total Project Cost $271,960 Comments None ALSTEAD (40661) Route/Road COMSTOCK ROAD OVER DARBY BROOK Category BRIDGES Scope BRIDGE REPLACEMENT-COMSTOCK ROAD OVER Strategy TIER 5 DARBY BROOK-BR. #046/141 Phase Year Funding Program Preliminary Engineering 2023 141,229 SAB * Right of Way 2023 10,864 SAB * Construction 2023 398,482 SAB * Construction 2024 565,990 SAB * Total $1,116,565 Previous Funding $0 Current TYP Funding $1,116,565 Future Funding Required $0 Total Project Cost $1,116,565 Comments None Includes inflation and indirects using program Page 2 of 224 2021 - 2030 Pending Approval Ten Year Plan 8/12/2019 ALTON (40624) Route/Road NH 11 Category RED LIST BRIDGES Scope ADDRESS RED LIST BRIDGE CARRYING NH 11 Strategy TIER 2 OVER MERRYMEETING RIVER (BR NO 163/184) Phase Year Funding Program Preliminary Engineering 2022 232,492 Bridg-T1-2-Rehab-Rcn Right of Way 2021 113,080 Bridg-T1-2-Rehab-Rcn Construction 2023 1,493,764 Bridg-T1-2-Rehab-Rcn Construction 2024 307,118 Bridg-T1-2-Rehab-Rcn Total $2,146,455 Previous Funding $275,000 Current TYP Funding $2,146,455 Future Funding Required $0 Total Project Cost $2,421,455 Comments None AMHERST (40654) Route/Road MONT VERNON ROAD OVER CEASARS BROOK Category BRIDGES Scope BRIDGE REPLACEMENT-MONT VERNON ROAD Strategy TIER 5 OVER CEASARS BROOK-BR.