231
Fiscal Year 2010 - 2011 VDOT Annual Budget Supplement VDOT Annual Budget June 2010

Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

  • Upload
    others

  • View
    5

  • Download
    0

Embed Size (px)

Citation preview

Page 1: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Fiscal Year 2010 - 2011VDOT Annual Budget Supplement VDOT Annual Budget

June 2010

Page 2: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

This page is intentionally blank.

Page 3: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

For Further Information, Contact:

Virginia Department of Transportation Financial Planning Division

1221 East Broad Street Richmond, Virginia 23219

Phone: (804) 786-6065

VDOT Budget and Supplement

http://www.vdot.virginia.gov/projects/reports-budget.asp

Page 4: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

This page is intentionally blank.

Page 5: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

TABLE OF CONTENTS

Distribution of Allocated Funds by Geographic Location _______________________ iii

Revenues – Estimated for the Highway Maintenance and Operating Fund and the Transportation Trust Fund - Construction ___________________________________ 1

Highway Maintenance and Operating Fund (HMOF) _____________________________ 3

Transportation Trust Fund (TTF) – State Revenue - Construction ___________________ 5

Transportation Trust Fund (TTF) – Federal Revenue - Construction ________________ 7

Operating Budget – Recommended Allocations ______________________________ 11 Environmental Monitoring and Evaluation (5140000) ____________________________ 13

Environmental Monitoring and Compliance for Highway Projects (5140800) _________________ 13 Environmental Monitoring Program Management and Direction (5140900) ___________________ 14

Ground Transportation Planning and Research (6020000) ________________________ 15 Ground Transportation System Planning (6020100) _____________________________________ 15 Ground Transportation System Research (6020200) _____________________________________ 17 Ground Transportation Program Management and Direction (6020400) ______________________ 18

Highway System Acquisition and Construction (6030000) _________________________ 19 Highway System Acquisition and Construction Summary _________________________________ 19 Dedicated and Statewide Construction (6030200) _______________________________________ 21 Interstate Construction (6030300) ___________________________________________________ 30 Primary Construction (6030400) ____________________________________________________ 34 Secondary Construction (6030600) __________________________________________________ 41 Urban Construction (6030700) ______________________________________________________ 67 Highway Construction Program Management (6031500) _________________________________ 80

Highway System Maintenance (6040000) _______________________________________ 81 Summary _______________________________________________________________________ 81 District Allocations _______________________________________________________________ 83 Central Office Allocations ________________________________________________________ 197

Commonwealth Toll Facilities (6060000) ______________________________________ 198 Toll Facility Acquisition and Construction (6060100) ___________________________________ 198 Toll Facility Debt Service (6060200) ________________________________________________ 198 Toll Facility Maintenance and Operation (6060300) ____________________________________ 198 Toll Facilities Revolving Fund (6060400) ____________________________________________ 199 Statements of Estimated Revenues and Expenses/Operations and Maintenance Budget, by Facility _____________________________________________________________________ 200

Financial Assistance to Localities for Ground Transportation (6070000) ____________ 205 Financial Assistance for City Road Maintenance (6070100) ______________________________ 205 Financial Assistance for County Road Maintenance (6070200) ____________________________ 210 Financial Assistance for Planning, Access Roads, and Special Projects (6070400) _____________ 210

FY 2010 - 2011 Budget SupplementPage i

Page 6: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Non-Toll Supported Transportation Debt Service (6120000) ______________________ 211 Highway Transportation Improvement District Debt Service (6120100) _____________________ 211 Designated Highway Corridor Debt Service (6120200) __________________________________ 211 Federal Highway Revenue Anticipation Notes Debt Service (6120300) _____________________ 211 Commonwealth Transportation Capital Projects Bond Act Debt Service (6120400) ____________ 211

Administrative and Support Services (6990000) ________________________________ 212 General Management and Direction (6990100) ________________________________________ 212 Information Technology Services (6990200) __________________________________________ 214 Maintenance of Facilities and Grounds Services (6991500) ______________________________ 214 Employee Training and Development (6992400) _______________________________________ 215

Capital Outlay (9980000) ___________________________________________________ 216

Other Expenditures ___________________________________________________ 217 Support to Other State Agencies _____________________________________________ 217

Trust Fund Management ___________________________________________________ 219

Indirect Costs _____________________________________________________________ 219

Support to Other Transportation Modes ______________________________________ 220

Budget Summary _____________________________________________________ 221

FY 2010 - 2011 Budget SupplementPage ii

Page 7: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Serv

ice

Are

aT

otal

Cen

tral

Offi

ceB

rist

olSa

lem

Lyn

chbu

rgR

ichm

ond

Ham

pton

Roa

dsFr

eder

icks

-bu

rgC

ulpe

per

Stau

nton

Nor

ther

nV

irgi

nia

Stat

ewid

e/O

ther

Fisc

al Y

ear

2011

Geo

grap

hic

Dis

trib

utio

n of

Allo

cate

d Fu

nds

5140

800

10,3

64,7

736,

869,

787

469,

004

463,

445

285,

278

435,

335

310,

118

413,

189

304,

911

342,

395

471,

311

Envi

ronm

enta

l Mon

itorin

g an

d C

ompl

ianc

e fo

r Hig

hway

Pr

ojec

ts

5140

900

2,12

3,31

22,

123,

312

Envi

ronm

enta

l Mon

itorin

g Pr

ogra

m M

anag

emen

t and

D

irect

ion

$469

,004

$413

,189

$304

,911

$12,

488,

085

$8,9

93,0

99$4

63,4

45$2

85,2

78$4

35,3

35$3

10,1

18$3

42,3

95$4

71,3

11E

nvir

onm

enta

l Mon

itori

ng a

nd

Eva

luat

ion

Prog

ram

Tot

al51

4000

0

6020

100

37,2

03,9

8327

,214

,665

565,

062

1,09

9,37

449

5,53

71,

116,

106

667,

033

583,

954

657,

192

1,16

2,18

93,

642,

871

Gro

und

Tran

spor

tatio

n Sy

stem

Pl

anni

ng

6020

200

1,72

0,42

71,

720,

427

Gro

und

Tran

spor

tatio

n Sy

stem

R

esea

rch

6020

400

2,71

0,68

52,

710,

685

Gro

und

Tran

spor

tatio

n Pr

ogra

m

Man

agem

ent a

nd D

irect

ion

$565

,062

$583

,954

$657

,192

$41,

635,

095

$31,

645,

777

$1,0

99,3

74$4

95,5

37$1

,116

,106

$667

,033

$1,1

62,1

89$3

,642

,871

Gro

und

Tra

nspo

rtat

ion

Plan

ning

an

d R

esea

rch

Prog

ram

Tot

al60

2000

0

6030

200

291,

919,

327

231,

733,

975

916,

125

1,54

1,56

61,

318,

000

8,56

2,51

94,

801,

399

2,06

1,37

959

3,55

52,

110,

000

38,2

80,8

09D

edic

ated

and

Sta

tew

ide

Con

stru

ctio

n

6030

300

306,

041,

330

47,2

22,9

695,

239,

645

2,87

8,81

059

9,31

15,

641,

418

244,

459,

177

Inte

rsta

te C

onst

ruct

ion

6030

400

221,

458,

401

64,2

90,7

2513

,985

,551

12,4

08,6

6614

,915

,455

42,2

93,6

099,

921,

466

5,57

8,31

618

,972

,721

39,0

91,8

92Pr

imar

y C

onst

ruct

ion

6030

600

64,6

69,4

749,

308

7,69

2,57

06,

415,

065

3,81

3,73

010

,207

,182

2,95

8,19

83,

733,

406

4,76

2,22

59,

915,

453

15,1

62,3

37Se

cond

ary

Con

stru

ctio

n

6030

700

64,6

46,2

501,

000,

000

1,40

3,26

43,

660,

332

960,

192

4,17

9,74

545

,286

,279

1,97

4,35

11,

228,

621

4,95

3,46

6U

rban

Con

stru

ctio

n

6031

500

35,2

09,8

4419

,354

,336

1,11

3,65

91,

547,

182

1,08

0,52

01,

736,

615

2,87

0,72

71,

163,

105

1,17

5,49

21,

142,

471

1,82

9,59

02,

196,

147

Hig

hway

Con

stru

ctio

n Pr

ogra

m

Man

agem

ent

$75,

416,

343

$17,

478,

667

$14,

083,

939

$983

,944

,626

$299

,320

,588

$27,

149,

696

$19,

581,

108

$44,

841,

161

$101

,089

,022

$39,

010,

684

$343

,777

,271

$2,1

96,1

47H

ighw

ay S

yste

m A

cqui

sitio

n an

d C

onst

ruct

ion

Prog

ram

Tot

al60

3000

0

6040

100

345,

261,

314

43,4

62,1

3132

,192

,936

21,8

30,1

1068

,399

,866

73,8

54,3

4711

,657

,041

11,0

64,6

7326

,309

,330

56,4

90,8

80In

ters

tate

Mai

nten

ance

6040

200

456,

737,

329

22,1

60,9

7046

,708

,580

49,0

20,9

1529

,895

,788

68,3

57,2

5434

,846

,890

53,3

85,5

8121

,787

,815

51,3

42,4

1879

,231

,118

Prim

ary

Mai

nten

ance

6040

300

345,

283,

569

20,4

67,0

4540

,121

,949

42,3

31,4

1939

,437

,347

43,3

32,1

0620

,474

,580

27,7

67,3

4723

,854

,420

31,1

80,4

1056

,316

,946

Seco

ndar

y M

aint

enan

ce

6040

400

120,

617,

998

29,1

71,8

443,

318,

661

7,43

0,90

32,

818,

368

7,01

0,70

742

,739

,173

4,23

7,76

02,

995,

234

3,99

0,17

816

,905

,170

Tran

spor

tatio

n O

pera

tions

Se

rvic

es

6040

500

77,3

65,2

6418

,886

,857

6,16

3,67

99,

216,

818

5,73

9,09

87,

252,

859

6,48

3,91

35,

271,

021

4,35

8,86

85,

741,

153

8,25

0,99

8H

ighw

ay M

aint

enan

ce P

rogr

am

Man

agem

ent a

nd D

irect

ion

$128

,505

,805

$102

,318

,750

$64,

061,

010

$1,3

45,2

65,4

74$1

34,1

48,8

47$1

29,8

30,1

65$7

7,89

0,60

1$1

94,3

52,7

92$1

78,3

98,9

03$1

18,5

63,4

89$2

17,1

95,1

12H

ighw

ay S

yste

m M

aint

enan

ce

Prog

ram

Tot

al60

4000

0

FY 2010 - 2011 Budget SupplementPage iii

Page 8: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Serv

ice

Are

aT

otal

Cen

tral

Offi

ceB

rist

olSa

lem

Lyn

chbu

rgR

ichm

ond

Ham

pton

Roa

dsFr

eder

icks

-bu

rgC

ulpe

per

Stau

nton

Nor

ther

nV

irgi

nia

Stat

ewid

e/O

ther

Fisc

al Y

ear

2011

Geo

grap

hic

Dis

trib

utio

n of

Allo

cate

d Fu

nds

6060

100

----

Toll

Faci

lity

Acq

uisi

tion

and

Con

stru

ctio

n

6060

200

9,49

8,10

09,

498,

100

Toll

Faci

lity

Deb

t Ser

vice

6060

300

8,13

6,53

36,

136,

533

2,00

0,00

0To

ll Fa

cilit

y M

aint

enan

ce a

nd

Ope

ratio

n

6060

400

33,4

21,2

6033

,421

,260

Toll

Faci

litie

s Rev

olvi

ng F

und

$51,

055,

893

$15,

634,

633

$2,0

00,0

00$3

3,42

1,26

0C

omm

onw

ealth

Tol

l Fac

ilitie

s Pr

ogra

m T

otal

6060

000

6070

100

306,

038,

172

4,11

113

,027

,187

32,5

63,1

1122

,251

,058

36,5

90,9

8915

1,68

3,56

72,

278,

016

6,78

7,11

420

,687

,092

20,1

65,9

29Fi

nanc

ial A

ssis

tanc

e fo

r City

R

oad

Mai

nten

ance

6070

200

46,2

69,4

4930

,776

,818

15,4

92,6

31Fi

nanc

ial A

ssis

tanc

e fo

r Cou

nty

Roa

d M

aint

enan

ce

6070

400

14,8

42,2

4114

,842

,241

Fina

ncia

l Ass

ista

nce

for

Plan

ning

, Acc

ess R

oads

, and

Sp

ecia

l Pro

ject

s

$13,

027,

187

$2,2

78,0

16$6

,787

,114

$367

,149

,862

$14,

846,

352

$32,

563,

111

$22,

251,

058

$67,

367,

808

$151

,683

,567

$20,

687,

092

$35,

658,

559

Fina

ncia

l Ass

ista

nce

to L

ocal

ities

fo

r G

roun

d T

rans

port

atio

n Pr

ogra

m T

otal

6070

000

6120

100

7,52

8,83

57,

528,

835

Hig

hway

Tra

nspo

rtatio

n Im

prov

emen

t Dis

trict

Deb

t Se

rvic

e

6120

200

88,0

84,7

562,

226,

750

34,4

88,5

1851

,369

,488

Des

igna

ted

Hig

hway

Cor

ridor

D

ebt S

ervi

ce

6120

300

112,

005,

441

112,

005,

441

Fede

ral H

ighw

ay R

even

ue

Ant

icip

atio

n N

otes

Deb

t Ser

vice

6120

400

40,5

79,5

5940

,579

,559

Com

mon

wea

lth T

rans

porta

tion

Cap

ital P

roje

cts B

ond

Act

Deb

t Se

rvic

e

$248

,198

,591

$2,2

26,7

50$4

2,01

7,35

3$2

03,9

54,4

88N

on-T

oll S

uppo

rted

T

rans

port

atio

n D

ebt S

ervi

ce

Prog

ram

Tot

al

6120

000

FY 2010 - 2011 Budget SupplementPage iv

Page 9: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Serv

ice

Are

aT

otal

Cen

tral

Offi

ceB

rist

olSa

lem

Lyn

chbu

rgR

ichm

ond

Ham

pton

Roa

dsFr

eder

icks

-bu

rgC

ulpe

per

Stau

nton

Nor

ther

nV

irgi

nia

Stat

ewid

e/O

ther

Fisc

al Y

ear

2011

Geo

grap

hic

Dis

trib

utio

n of

Allo

cate

d Fu

nds

6990

100

125,

566,

212

86,8

57,3

682,

841,

356

3,06

3,82

32,

145,

181

3,78

2,34

13,

974,

408

2,83

0,78

82,

864,

418

3,17

6,60

114

,029

,928

Gen

eral

Man

agem

ent a

nd

Dire

ctio

n

6990

200

69,4

14,5

6769

,414

,567

Info

rmat

ion

Tech

nolo

gy

Serv

ices

6991

500

13,5

54,4

351,

599,

555

1,64

0,77

11,

348,

267

1,09

5,99

71,

824,

441

1,36

5,19

11,

161,

021

1,06

8,37

41,

360,

224

1,09

0,59

4M

aint

enan

ce o

f Fac

ilitie

s and

G

roun

ds S

ervi

ces

6992

400

8,90

5,28

58,

905,

285

Empl

oyee

Tra

inin

g an

d D

evel

opm

ent

$4,4

82,1

27$3

,991

,809

$3,9

32,7

92$2

17,4

40,4

99$1

66,7

76,7

75$4

,412

,090

$3,2

41,1

78$5

,606

,782

$5,3

39,5

99$4

,536

,825

$15,

120,

522

Adm

inis

trat

ive

and

Supp

ort

Serv

ices

Pro

gram

Tot

al69

9000

0

2,50

0,00

02,

500,

000

Cap

ital O

utla

y

38,7

73,3

4238

,773

,342

Supp

ort t

o O

ther

s

3,10

9,25

63,

109,

256

Tran

spor

tatio

n Tr

ust F

und

Man

agem

ent

537,

565

537,

565

Indi

rect

Cos

ts

11,9

46,5

1511

,946

,515

Supp

ort t

o O

ther

Mod

es

$222

,465

,528

$127

,064

,385

$89,

826,

958

$3,3

24,0

44,8

03$6

55,7

31,4

38$1

95,5

17,8

81$1

23,7

44,7

60$3

29,3

54,6

17$4

39,7

14,9

92$1

84,3

02,6

74$6

59,8

82,9

99$2

96,4

38,5

73T

OT

AL

FY 2010 - 2011 Budget SupplementPage v

Page 10: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

This page is intentionally blank.

FY 2010 - 2011 Budget SupplementPage vi

Page 11: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Estimate of Revenues

Highway Maintenance and Operating Fund (HMOF)

Transportation Trust Fund – Construction (TTF)

FY 2010 - 2011 Budget SupplementPage 1

Page 12: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

This page is intentionally blank.

FY 2010 - 2011 Budget SupplementPage 2

Page 13: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Estimate of RevenuesRevenue

Highway Maintenance and Operating FundState Revenue Sources

Fuel Tax726,300,000Motor Vehicle Fuels Tax

500,000Road Use Tax

$726,800,000Fuel Tax Total

Other Major State Taxes and Fees272,700,000Motor Vehicle Sales and Use Tax

221,300,000Motor Vehicle License Fee

60,300,000Motor Vehicle International Registration Plan

11,200,000Recordation Tax

$565,500,000Other Major State Taxes and Fees Total

Miscellaneous Taxes and Fees11,397,772Miscellaneous Revenue

3,100,000Overload Permits

4,792,631Property Damages

7,983,250Weight Violations Damages

470,000Motor Carrier Registration Fee

179,000Outdoor Advertising

18,423Rental - Lands and Buildings Leases

$27,941,076Miscellaneous Taxes and Fees Total

Other State Revenue Sources950,000General Fund Transfer - Virginia Port Authority

$950,000Other State Revenue Sources Total

State Revenue Sources Total $1,321,191,076

FY 2010 - 2011 Budget SupplementPage 3

Page 14: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Estimate of RevenuesRevenue

Other Funding Sources

Interfund Transfers and Unallocated Balance12,326,655Prior Unallocated Balance

510,998,018Transfer from Transportation Trust Fund, Construction

$523,324,673Interfund Transfers and Unallocated Balance Total

Other Funding Sources Total $523,324,673

$1,844,515,749Grand Total - Highway Maintenance and Operating Fund

FY 2010 - 2011 Budget SupplementPage 4

Page 15: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Estimate of RevenuesRevenue

Transportation Trust FundState Revenue Sources

1986 Special Session Sources (78.7% Highway Share)82,556,300Motor Vehicle Fuels Tax

5,902,500Road Tax

1,652,700Aviation Fuels Tax

384,528,200State General Sales and Use Tax

117,499,100Motor Vehicle Sales and Use Tax

5,253,225Motor Vehicle Rental Tax

16,684,400Licenses Fees

$614,076,4251986 Special Session Sources (78.7% Highway Share) Total

Other Special Session Sources(573,442)Highway Share of Transportation Trust Fund Support

21,026,227Highway Fund Interest Earnings (Toll Facility Revolving Account (TFRA))

$20,452,785Other Special Session Sources Total

Other Funding Sources132,371,899Capital Project Revenue (CPR) Bond proceeds

9,444,624TTF Prior Unallocated Balance

662,272TTF Support - Other Modes

728,642Transportation Trust Funds provided for Support

$143,207,437Other Funding Sources Total

Toll Facilities Revenue Sources2,000,000Dulles Toll Road

9,306,819Powhite Parkway Extension

6,327,814George P. Coleman Memorial Bridge

11,000,000E-Z Pass Virginia (Smart Tag)

1,400,000Violation Enforcement System (VES)

$30,034,633Toll Facilities Revenue Sources Total

FY 2010 - 2011 Budget SupplementPage 5

Page 16: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Estimate of RevenuesRevenue

Transportation Trust FundState Revenue Sources

Local Revenue Sources15,000,000Revenue Sharing

27,056,099Participating Project Costs

2,000,000Coal Severance Tax Roads

3,838,647Other Locality Contributions/Match

1,000,000Urban Construction Initiative (UCI) - Oversight and Project Services

$48,894,746Local Revenue Sources Total

Priority Transportation Fund (PTF) Revenue128,200,000Insurance Premium

20,000,000State Rack Tax

4,385,000Interest Earnings

$152,585,000Priority Transportation Fund (PTF) Revenue Total

Other Trust Fund Revenue2,193,000Concession Fund

5,000FRAN Interest

346,532Residue Parcels - Interstate

403,321Residue Parcels - Primary

149,011Residue Parcels - Secondary

50,176Residue Parcels - Urban

10,112,673Public Right-of-Ways Fees (Secondary)

4,235,768Cell Tower Fees

388,000Transportation Partnership Opportunity Fund- Interest

$17,883,481Other Trust Fund Revenue Total

Special Fund Revenues1,208,000Route 58 Interest

19,369,488Route 58 Prior Balance

12,000,000Route 58 Corridor Development Fund

7,528,835Transportation Improvement District Fund (Route 28)

$40,106,323Special Fund Revenues Total

FY 2010 - 2011 Budget SupplementPage 6

Page 17: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Estimate of RevenuesRevenue

Transportation Trust FundState Revenue Sources

Northern Virginia Transportation District1,157,0302009A Subsidy

3,821,000NVTD Interest

20,009,088NVTD Prior Balance

8,000,000Recordation Tax

5,509,479Public Right-of-Way Fees (SB577)

816,000Designated Local Revenues (contract CTB & locals)

$39,312,597Northern Virginia Transportation District Total

Transportation Improvement Set-Aside Fund (Oak Grove Connector)

140,000Oak Grove Interest

1,500,000City of Chesapeake

1,000,000General Fund

$2,640,000Transportation Improvement Set-Aside Fund (Oak Grove Connector) Total

State Revenue Sources Total $1,109,193,427

Federal Sources

Federal Highway Administration Major Programs36,716,284Surface Transportation Program - Special

142,283,996Interstate Maintenance

159,270,969National Highway System

175,660,824Surface Transportation Program

111,650,789Bridge

38,057,186Congestion Mitigation and Air Quality

69,442,586Equity Bonus

$733,082,634Federal Highway Administration Major Programs Total

FY 2010 - 2011 Budget SupplementPage 7

Page 18: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Estimate of RevenuesRevenue

Transportation Trust FundFederal Sources

Safety18,075,908Safety - Special

3,877,070Rail Highway Crossings

4,150,189Safe Routes to Schools

29,464,673Safety

$55,567,840Safety Total

Planning and Research16,925,104State Planning and Research (SPR)

6,926,436Metropolitan Planning

$23,851,540Planning and Research Total

Other Federal Programs44,203,054Appalachian Development

16,576,185Section 122

1,800,000Forest Highways

150,000Support Services

53,3962010 Summer Transportation Institute Program - Hampton University

54,1952010 Summer Transportation Institute Program - Virginia State University

$62,836,830Other Federal Programs Total

Demonstration Projects5,854,801Federal Demonstration Projects

140,000Local Technical Assistance Program (LTAP)

$5,994,801Demonstration Projects Total

Federal Sources Total $881,333,645

Interfund Transfers

Transfer(510,998,018)Transfer to Highway Maintenance and Operating Fund

(HMOF)

($510,998,018)Transfer Total

FY 2010 - 2011 Budget SupplementPage 8

Page 19: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Estimate of RevenuesRevenue

Transportation Trust FundInterfund Transfers

Interfund Transfers Total ($510,998,018)

$1,479,529,054Grand Total - Transportation Trust Fund

Revenue Summary

$1,844,515,749Highway Maintenance and Operating Fund

$1,479,529,054Transportation Trust Fund

$3,324,044,803Grand Total - Estimated Revenue

FY 2010 - 2011 Budget SupplementPage 9

Page 20: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

This page is intentionally blank.

FY 2010 - 2011 Budget SupplementPage 10

Page 21: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Recommended Allocations

Highway Maintenance and Operating Fund (HMOF)

Transportation Trust Fund – Construction (TTF)

FY 2010 - 2011 Budget SupplementPage 11

Page 22: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

This page is intentionally blank.

FY 2010 - 2011 Budget SupplementPage 12

Page 23: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Environmental Monitoring and Evaluation (Program 5140000)Allocation

Environmental Monitoring and Compliance for Highway ProjectsService Area 5140800

Environmental

361,897Environmental Division

469,004Bristol District

304,911Culpeper District

413,189Fredericksburg District

310,118Hampton Roads District

285,278Lynchburg District

471,311Northern Virginia District

435,335Richmond District

463,445Salem District

342,395Staunton District

Air Quality Control Analysis

281,706Environmental Division

Wetlands Mitigation

3,774,200Environmental Division

Spill Planning Control and Counter Measures (SPCCM)

87,260Environmental Division

Small Municipal Separate Storm Sewer Systems (MS4) Evaluation Program

2,262,000Location and Design Division

102,7243% Classified Salary Bonus Estimate (Fund 0410)

$10,364,773Environmental Monitoring and Compliance for Highway Projects Total

FY 2010 - 2011 Budget SupplementPage 13

Page 24: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Environmental Monitoring and Evaluation (Program 5140000)Allocation

Environmental Monitoring Program Management and DirectionService Area 5140900

Environmental Monitoring Management

1,991,347Environmental Division

On-Call Contract Review

87,479Environmental Division

44,4863% Classified Salary Bonus Estimate (Fund 0410)

$2,123,312Environmental Monitoring Program Management and Direction Total

$12,488,085Environmental Monitoring and Evaluation Program Total

FY 2010 - 2011 Budget SupplementPage 14

Page 25: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Ground Transportation Planning and Research (Program 6020000)

Allocation

Ground Transportation System Planning6020100Service Area

Federal Safe Routes to School (SRTS) Program

TotalAllocations

State Allocations

FederalAllocations

1,165,726Safe Routes to School - Non-Infrastructure Planning/Safety Grants (30% of total SRTS Allocation)

-- 1,165,726

State Planning and Research (SPR) TotalAllocations

State Allocations

FederalAllocations

225,000Research Council - Miscellaneous Pooled Fund Studies

-- 225,000

172,075Transportation Research Board (TRB) Correlation Services

-- 172,075

112,000Research Council - Local Technical Assistance (LTAP) Match

28,000 140,000

930,881National Cooperative Highway Research Program (NCHRP)

-- 930,881

1,160,000Planning District Commissions (PDCs) -- 1,160,000

3,722,201Research Council -25% 930,550 4,652,751

10,602,947Remaining SPR allocations available 2,650,737 13,253,684

$16,925,104Summary for State Planning and Research (SPR)

$3,609,287 $20,534,391

Transportation Planning TotalAllocations

State Allocations

FederalAllocations

--Multimodal Funding 5,000,000 5,000,000

Land UseComprehensive Plan Review & Comprehensive Plan Amendments

9,160Transportation and Mobility Planning Division

67,630Bristol District

41,819Culpeper District

31,133Fredericksburg District

19,443Hampton Roads District

45,104Lynchburg District

FY 2010 - 2011 Budget SupplementPage 15

Page 26: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Ground Transportation Planning and Research (Program 6020000)

Allocation

Land UseComprehensive Plan Review & Comprehensive Plan Amendments

9,160Transportation and Mobility Planning Division

67,630Bristol District

41,819Culpeper District

31,133Fredericksburg District

19,443Hampton Roads District

45,104Lynchburg District

100,215Northern Virginia District

38,117Richmond District

46,422Salem District

19,144Staunton District

Rezoning Review9,160Transportation and Mobility Planning Division

67,630Bristol District

86,639Culpeper District

38,495Fredericksburg District

170,801Hampton Roads District

39,562Lynchburg District

556,999Northern Virginia District

127,811Richmond District

56,249Salem District

333,067Staunton District

Site Plan Review/Subdivision Process9,160Transportation and Mobility Planning Division

81,170Right of Way Wide

234,342Bristol District

386,667Culpeper District

432,449Fredericksburg District

341,657Hampton Roads District

FY 2010 - 2011 Budget SupplementPage 16

Page 27: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Ground Transportation Planning and Research (Program 6020000)

Allocation

Land UseSite Plan Review/Subdivision Process

355,002Lynchburg District

2,015,366Northern Virginia District

783,848Richmond District

624,891Salem District

669,394Staunton District

$7,838,546Summary for Land Use

Transportation PlanningTransprtn Planning - Admin

195,460Bristol District

142,067Culpeper District

81,877Fredericksburg District

135,132Hampton Roads District

55,869Lynchburg District

970,291Northern Virginia District

166,330Richmond District

371,812Salem District

140,584Staunton District

$2,259,422Summary for Transportation Planning

Ground Transportation System Planning Total $37,203,983

Ground Transportation System ResearchService Area 6020200

State Funded Research

140,000Local Technical Assistance Program (LTAP)

375,000Smart Road Management Fees

300,000University Transportation Centers Program

FY 2010 - 2011 Budget SupplementPage 17

Page 28: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Ground Transportation Planning and Research (Program 6020000)

Allocation

State Funded Research

881,477State Funded Research Projects

Bonus Estimate

23,9503% Classified Salary Bonus Estimate (Fund 0410)

$1,720,427Ground Transportation System Research Total

Ground Transportation Program Management and DirectionService Area 6020400

Research Council

743,820Knowledge Management Program

1,670,523Research Council Administration

Transportation and Mobility Planning Division

223,213Ground Transportation Management

Ground Transportation Planning and Research Program Total

$41,635,095

Program Reserve

23,291Program Reserve (Fund 0410)

$23,291Summary for Program Reserve

Bonus Estimate

49,8383% Classified Salary Bonus Estimate (Fund 0410)

$49,838Summary for Bonus Estimate

Ground Transportation Program Management and Direction Total

$2,710,685

FY 2010 - 2011 Budget SupplementPage 18

Page 29: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Highway System Acquisition and Construction Summary

Dedicated and Statewide ConstructionService Area 6030200

Share of Total AllocationsFederal Reserve

and Match18.7%

Federal47.8%

Other33.4%

Interstate ConstructionService Area 6030300

Share of Total Allocations

Federal Reserve and Match

15.4%

Federal69.1%

Other15.5%

Primary ConstructionService Area 6030400

Share of Total Allocations

Other21.9%

Federal78.1%

The purpose of the Dedicated and Statewide Construction service area is to design and prepare plans, acquire needed land and construct roads and bridges or support transit or operational activities across the state that are notdedicated to a specific highway system. This includes statewide programs such as the Revenue Sharing and the Safety programs. Funding for the federal Congestion Mitigation and Air Quality Improvement (CMAQ) and Regional Surface Transportation programs which have yet to be distributed by the respective Metropolitan Planning Organizations are included in this service area and will be transferred when identified. It also includes non-toll-related bond-funded construction.

The purpose of the Interstate Construction service area is to design and prepare plans, acquire needed land and construct roads and bridges on the interstate highway system. The interstate program is federally funded, with state and bond funds provided to match the federal funds.

The Primary Construction system is made up of roads that connect cities and towns with each other and with interstates. Primary roads serve the state in the same manner as the Interstate system serves the nation. Historically, after maintenance and administrative and general expenses have been allocated, the primary system is allocated 40% of theremaining funds.

Allocations were divided among the districts based upon 3 factors:

70% - Ratio of district primary system vehicle miles traveled to statewide primary system vehicle miles traveled.

25% - Ratio of district primary system lane miles to statewide primary system lane miles.

5% - Primary road needs factor.

All of the funds provided this fiscal year are from those distributed by the CTB or MPOs, not through the stated formula.

VDOT manages the Commonwealth's highway construction program as outlined in the agency's Six-Year Improvement Program that is approved annually by the Commonwealth Transportation Board. The construction program is divided into several service areas. Fiscal Year 2011 represents the second fiscal year since the state construction allocation formula was instituted by the 1986 Special Session that no funds are available for distribution to the construction districts and localities. This is the result of minimal growth of transportation revenues and increased needs to address the maintenance of the existing infrastructure.

FY 2010 - 2011 Budget SupplementPage 19

Page 30: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Highway System Acquisition and Construction Summary

Secondary ConstructionService Area 6030600

Share of Total AllocationsOther32.9%

Federal67.1%

Urban ConstructionService Area 6030700

Share of Total Allocations

Federal67.5%

Other32.5%

The purpose of the Secondary Construction service area is to design and prepare plans, acquire needed land and construct roads and bridges on the secondary highway system. Historically, after maintenance and administrative and general expenses have been allocated, the secondary system is allocated 30% of the remaining funds.

Allocations were divided among counties based upon two factors:

80% - Ratio of county population to total population of all counties

20% - Ratio of county land area to the total of all county land area

All of the funds provided this fiscal year are from those distributed by the CTB or MPOs, not through the stated formula.

The purpose of the Urban Construction service area is to design and prepare plans, acquire needed land and construct roads and bridges on the urban highway system. Historically, after maintenance andadministrative and general expenses have been allocated, the urban system is allocated 30% of the remaining funds. Allocations were made to cities and towns based upon the ratio of city/town population to the total populations of all cities and towns.

All of the funds provided this fiscal year are from those distributed by the CTB or MPOs, not through the stated formula.

FY 2010 - 2011 Budget SupplementPage 20

Page 31: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Dedicated and Statewide Construction (Service Area 6030200)Allocation

Bristol District

FederalSafety 634,253

Safety Bike & Pedestrian 145,260

Rail Highway Crossings 45,000

Federal Total $824,513

OtherState Match - Safety 86,612

State Match - Rail Highway Crossings 5,000

Other Total $91,612

Summary for Bristol District $916,125

Culpeper District

FederalSafety 534,200

OtherState Match - Safety 59,355

Summary for Culpeper District $593,555

Fredericksburg District

FederalSurface Transportation Program (STP) Regional 337,586

Congestion Mitigation and Air Quality (CMAQ) 1,311,517

Federal Total $1,649,103

OtherState Match - Surface Transportation Program (STP) Regional

84,397

State Match - Congestion Mitigation and Air Quality (CMAQ)

327,879

Other Total $412,276

Summary for Fredericksburg District $2,061,379

FY 2010 - 2011 Budget SupplementPage 21

Page 32: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Dedicated and Statewide Construction (Service Area 6030200)Allocation

Hampton Roads District

FederalSafety 834,030

Safety Bike & Pedestrian 288,000

Surface Transportation Program (STP) Regional 41,643

Congestion Mitigation and Air Quality (CMAQ) TERMS 400,000

Congestion Mitigation and Air Quality (CMAQ) 464,467

Rail Highway Crossings 448,070

Federal Demonstration Projects 1,236,789

Section 122 Federal Funds 646,675

Federal Total $4,359,674

OtherState Match - Safety 124,670

State Match - Surface Transportation Program (STP) Regional

10,411

State Match - Congestion Mitigation and Air Quality (CMAQ) TERMS

100,000

State Match - Congestion Mitigation and Air Quality (CMAQ)

156,858

State Match - Rail Highway Crossings 49,786

Other Total $441,725

Summary for Hampton Roads District $4,801,399

Lynchburg District

FederalSafety Bike & Pedestrian 394,200

Rail Highway Crossings 792,000

Federal Total $1,186,200

OtherState Match - Safety 43,800

State Match - Rail Highway Crossings 88,000

Other Total $131,800

FY 2010 - 2011 Budget SupplementPage 22

Page 33: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Dedicated and Statewide Construction (Service Area 6030200)Allocation

Summary for Lynchburg District $1,318,000

Northern Virginia District

FederalSafety Bike & Pedestrian 1,321,192

Congestion Mitigation and Air Quality (CMAQ) TERMS 1,781,086

Congestion Mitigation and Air Quality (CMAQ) 11,696,621

Federal Demonstration Projects 2,618,353

Non-Interstate 52,000

Federal Total $17,469,252

OtherState Match - Safety 146,799

State Match - Congestion Mitigation and Air Quality (CMAQ) TERMS

445,271

State Match - Congestion Mitigation and Air Quality (CMAQ)

2,924,155

Statewide and Regional Projects - CPR Bonds 17,282,332

Non-Interstate Match 13,000

Other Total $20,811,557

Summary for Northern Virginia District $38,280,809

Richmond District

FederalSafety Bike & Pedestrian 1,103,235

Surface Transportation Program (STP) Regional 3,022,121

Congestion Mitigation and Air Quality (CMAQ) 1,842,781

Rail Highway Crossings 612,000

Federal Demonstration Projects 749,872

Federal Total $7,330,009

OtherState Match - Safety 122,582

State Match - Surface Transportation Program (STP) Regional

755,529

FY 2010 - 2011 Budget SupplementPage 23

Page 34: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Dedicated and Statewide Construction (Service Area 6030200)Allocation

OtherState Match - Congestion Mitigation and Air Quality (CMAQ)

286,399

State Match - Rail Highway Crossings 68,000

Other Total $1,232,510

Summary for Richmond District $8,562,519

Salem District

FederalSafety Bike & Pedestrian 79,241

Rail Highway Crossings 81,000

Federal Demonstration Projects 1,249,787

BROS - Federal Bridge Replacement Fund 90,986

Federal Total $1,501,014

OtherState Match - Safety 8,805

State Match - Rail Highway Crossings 9,000

SAFETEA-LU Earmarks - State Match from CPR Bonds 22,747

Other Total $40,552

Summary for Salem District $1,541,566

Staunton District

FederalRail Highway Crossings 1,899,000

OtherState Match - Rail Highway Crossings 211,000

Summary for Staunton District $2,110,000

Statewide

FederalSafety 40,206,970

Surface Transportation Program (STP) Enhancement 17,406,933

FY 2010 - 2011 Budget SupplementPage 24

Page 35: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Dedicated and Statewide Construction (Service Area 6030200)Allocation

FederalSurface Transportation Program (STP) - Special 36,716,284

Congestion Mitigation and Air Quality (CMAQ) TERMS 1,818,914

Safe Routes to Schools 2,905,132

High Risk Rural Roads 2,000,000

Forest Highways 1,800,000

Federal Total $102,854,233

OtherOak Grove - Deposit to Fund 413,250

State Match - Safety 4,467,441

State Match - Congestion Mitigation and Air Quality (CMAQ) TERMS

454,729

State Match - High Risk Rural Roads 222,222

SAFETEA-LU Earmarks - State Match from CPR Bonds 9,179,071

Revenue Sharing Local 15,000,000

Revenue Sharing State 15,000,000

Coal Severance 2,000,000

Other Locality Contributions 3,838,647

Participating Project Costs 15,000,000

Northern Virginia Transportation District (NVTD) - Deposit to Fund

4,824,079

Route 58 - Deposit to Fund 1,208,000

Concession Fund Interest 2,193,000

Transportation Partnership Opportunity Fund (TPOF) Interest

387,942

Federal Reimbursement Anticipation Notes (FRANs) Fund Interest

5,000

Other Total $74,193,381

Federal Reserve and MatchBridge Federal Reserve 14,132,675

State Match Reserve from CPR Bonds 7,059,739

FY 2010 - 2011 Budget SupplementPage 25

Page 36: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Dedicated and Statewide Construction (Service Area 6030200)Allocation

Federal Reserve and MatchCongestion Mitigation and Air Quality (CMAQ) Federal Reserve

5,861,034

Congestion Mitigation and Air Quality (CMAQ) Match Reserve

1,465,259

Surface Transportation Program (STP) Enhancement Federal Reserve

2,424,018

Surface Transportation Program (STP) Regional Federal Reserve

7,709,884

Surface Transportation Program (STP) Regional Match Reserve

1,927,471

Surface Transportation Program (STP) Statewide Federal Reserve

8,181,062

Surface Transportation Program (STP) Under 200,000 Federal Reserve

5,925,219

Federal Reserve and Match Total $54,686,361

Summary for Statewide $231,733,975

$291,919,327Grand Total - Dedicated and Statewide Construction

FY 2010 - 2011 Budget SupplementPage 26

Page 37: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Dedicated and Statewide Construction (Service Area 6030200)Allocation

Dedicated and Statewide Construction SummaryFederal

Safety 42,209,453

Safety Bike & Pedestrian 3,331,128

Surface Transportation Program (STP) Enhancement 17,406,933

Surface Transportation Program (STP) Regional 3,401,350

Surface Transportation Program (STP) - Special 36,716,284

Congestion Mitigation and Air Quality (CMAQ) TERMS 4,000,000

Congestion Mitigation and Air Quality (CMAQ) 15,315,386

Rail Highway Crossings 3,877,070

Safe Routes to Schools 2,905,132

High Risk Rural Roads 2,000,000

Forest Highways 1,800,000

Federal Demonstration Projects 5,854,801

Section 122 Federal Funds 646,675

BROS - Federal Bridge Replacement Fund 90,986

Non-Interstate 52,000

Federal Total $139,607,198

OtherOak Grove - Deposit to Fund 413,250

State Match - Safety 5,060,064

State Match - Surface Transportation Program (STP) Regional

850,337

State Match - Congestion Mitigation and Air Quality (CMAQ) TERMS

1,000,000

State Match - Congestion Mitigation and Air Quality (CMAQ)

3,695,291

FY 2010 - 2011 Budget SupplementPage 27

Page 38: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Dedicated and Statewide Construction (Service Area 6030200)Allocation

OtherState Match - Rail Highway Crossings 430,786

State Match - High Risk Rural Roads 222,222

SAFETEA-LU Earmarks - State Match from CPR Bonds 9,201,818

Statewide and Regional Projects - CPR Bonds 17,282,332

Revenue Sharing Local 15,000,000

Revenue Sharing State 15,000,000

Coal Severance 2,000,000

Other Locality Contributions 3,838,647

Participating Project Costs 15,000,000

Northern Virginia Transportation District (NVTD) - Deposit to Fund

4,824,079

Route 58 - Deposit to Fund 1,208,000

Concession Fund Interest 2,193,000

Transportation Partnership Opportunity Fund (TPOF) Interest

387,942

Non-Interstate Match 13,000

Federal Reimbursement Anticipation Notes (FRANs) Fund Interest

5,000

Other Total $97,625,768

Federal Reserve and MatchBridge Federal Reserve 14,132,675

State Match Reserve from CPR Bonds 7,059,739

Congestion Mitigation and Air Quality (CMAQ) Federal Reserve

5,861,034

Congestion Mitigation and Air Quality (CMAQ) Match Reserve

1,465,259

FY 2010 - 2011 Budget SupplementPage 28

Page 39: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Dedicated and Statewide Construction (Service Area 6030200)Allocation

Federal Reserve and MatchSurface Transportation Program (STP) Enhancement Federal Reserve

2,424,018

Surface Transportation Program (STP) Regional Federal Reserve

7,709,884

Surface Transportation Program (STP) Regional Match Reserve

1,927,471

Surface Transportation Program (STP) Statewide Federal Reserve

8,181,062

Surface Transportation Program (STP) Under 200,000 Federal Reserve

5,925,219

Federal Reserve and Match Total $54,686,361

$291,919,327Grand Total - Dedicated and Statewide Construction

FY 2010 - 2011 Budget SupplementPage 29

Page 40: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Interstate Construction (Service Area 6030300)Allocation

Fredericksburg DistrictFederal

National Highway System (NHS) 310,560

OtherState Match - National Highway System (NHS) Match from CPR Bonds

77,640

State Match - Bonus Obligation Authority (OA) 211,111

$288,751Other Total

Summary for Fredericksburg District $599,311

Hampton Roads DistrictFederal

National Highway System (NHS) 2,025,822

OtherState Match - National Highway System (NHS) Match from CPR Bonds

506,456

Residue Parcels 346,532

$852,988Other Total

Summary for Hampton Roads District $2,878,810

FY 2010 - 2011 Budget SupplementPage 30

Page 41: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Interstate Construction (Service Area 6030300)Allocation

Northern Virginia DistrictFederal

Interstate Maintenance (IM) 48,907,948

National Highway System (NHS) 148,100,010

Congestion Mitigation and Air Quality (CMAQ) 2,953,600

Surface Transportation Program (STP) Regional 1,040,000

$201,001,558Federal Total

OtherInterstate Maintenance (IM) State Match 5,434,216

State Match - National Highway System (NHS) Match from CPR Bonds

37,025,003

State Match - Congestion Mitigation and Air Quality (CMAQ) 738,400

State Match - Surface Transportation Program (STP) Regional 260,000

$43,457,619Other Total

Summary for Northern Virginia District $244,459,177

Richmond DistrictFederal

National Highway System (NHS) 2,430,481

Surface Transportation Program (STP) Regional 1,479,477

$3,909,958Federal Total

OtherState Match - National Highway System (NHS) Match from CPR Bonds

607,619

State Match - Surface Transportation Program (STP) Regional 369,869

State Match - Bonus Obligation Authority (OA) 352,199

$1,329,687Other Total

Summary for Richmond District $5,239,645

FY 2010 - 2011 Budget SupplementPage 31

Page 42: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Interstate Construction (Service Area 6030300)Allocation

Staunton DistrictFederal

Interstate Maintenance (IM) 351,682

National Highway System (NHS) 3,900,543

$4,252,225Federal Total

OtherInterstate Maintenance (IM) State Match 39,076

State Match - National Highway System (NHS) Match from CPR Bonds

975,136

State Match - Bonus Obligation Authority (OA) from CPR Bonds 374,981

$1,389,193Other Total

Summary for Staunton District $5,641,418

StatewideFederal Reserve and Match

Federal Reserve - Interstate Maintenance (IM) 20,237,113

Federal Reserve - IM State Match 2,248,568

Federal Reserve - National Highway System (NHS) 19,789,830

Federal Reserve - NHS State Match from CPR Bonds 4,947,458

$47,222,969Federal Reserve and Match Total

Summary for Statewide $47,222,969

$306,041,330System Total - Interstate Construction

Interstate Construction Summary Federal

Interstate Maintenance (IM) 49,259,630

National Highway System (NHS) 156,767,416

Congestion Mitigation and Air Quality (CMAQ) 2,953,600

Surface Transportation Program (STP) Regional 2,519,477

$211,500,123Federal Total

FY 2010 - 2011 Budget SupplementPage 32

Page 43: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Interstate Construction (Service Area 6030300)Allocation

OtherInterstate Maintenance (IM) State Match 5,473,292

State Match - National Highway System (NHS) Match from CPR Bonds

39,191,854

State Match - Congestion Mitigation and Air Quality (CMAQ) 738,400

State Match - Surface Transportation Program (STP) Regional 629,869

State Match - Bonus Obligation Authority (OA) 563,310

State Match - Bonus Obligation Authority (OA) from CPR Bonds

374,981

Residue Parcels 346,532

$47,318,238Other Total

Federal Reserve and MatchFederal Reserve - Interstate Maintenance (IM) 20,237,113

Federal Reserve - IM State Match 2,248,568

Federal Reserve - National Highway System (NHS) 19,789,830

Federal Reserve - NHS State Match from CPR Bonds 4,947,458

$47,222,969Federal Reserve and Match Total

$306,041,330System Total - Interstate Construction

FY 2010 - 2011 Budget SupplementPage 33

Page 44: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Primary Construction (Service Area 6030400)Allocation

Bristol District

FederalEquity Bonus 913,131

Bridge 4,985,264

Appalachian Development 43,203,054

Appalachian Development - Local 1,000,000

Surface Transportation Program (STP) Under 5,000 1,046,754

Noninterstate NHS 241,600

$51,389,803Federal Total

OtherDiscretionary Federal Match from CPR Bonds 12,787,051

State Match - Noninterstate NHS 60,400

Residue Parcels 53,471

$12,900,922Other Total

Summary for Bristol District $64,290,725

Culpeper District

FederalEquity Bonus 1,548,604

Bridge 220,567

Surface Transportation Program (STP) - Statewide 729,675

Surface Transportation Program (STP) Under 200,000 1,962,360

$4,461,206Federal Total

OtherDiscretionary Federal Match from CPR Bonds 1,115,300

Residue Parcels 1,810

$1,117,110Other Total

Summary for Culpeper District $5,578,316

FY 2010 - 2011 Budget SupplementPage 34

Page 45: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Primary Construction (Service Area 6030400)Allocation

Fredericksburg District

FederalEquity Bonus 5,838,738

Bridge 114,295

Surface Transportation Program (STP) Under 200,000 273,162

Surface Transportation Program (STP) Under 5,000 1,697,570

$7,923,765Federal Total

OtherDiscretionary Federal Match from CPR Bonds 1,980,941

Residue Parcels 16,760

$1,997,701Other Total

Summary for Fredericksburg District $9,921,466

Hampton Roads District

FederalEquity Bonus 30,662,160

Bridge 1,007,888

Surface Transportation Program (STP) Regional 2,160,000

$33,830,048Federal Total

OtherDiscretionary Federal Match from CPR Bonds 7,917,512

State Match - Surface Transportation Program (STP) Regional

540,000

Residue Parcels 6,049

$8,463,561Other Total

Summary for Hampton Roads District $42,293,609

FY 2010 - 2011 Budget SupplementPage 35

Page 46: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Primary Construction (Service Area 6030400)Allocation

Lynchburg District

FederalEquity Bonus 1,373,108

Bridge 3,040,239

Surface Transportation Program (STP) Under 200,000 4,859,369

$9,272,716Federal Total

OtherDiscretionary Federal Match from CPR Bonds 2,318,181

State Match - Bonus Obligation Authority (OA) from CPR Bonds

802,497

Residue Parcels 15,272

$3,135,950Other Total

Summary for Lynchburg District $12,408,666

FY 2010 - 2011 Budget SupplementPage 36

Page 47: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Primary Construction (Service Area 6030400)Allocation

Northern Virginia District

FederalEquity Bonus 5,476,372

Bridge 1,252,067

Surface Transportation Program (STP) Regional 20,372,007

Congestion Mitigation and Air Quality (CMAQ) 880,000

$27,980,446Federal Total

OtherDiscretionary Federal Match from CPR Bonds 1,682,110

State Match - Surface Transportation Program (STP) Regional

5,093,002

State Match - Congestion Mitigation and Air Quality (CMAQ)

220,000

Participating Project Costs 4,000,000

Residue Parcels 116,334

$11,111,446Other Total

Summary for Northern Virginia District $39,091,892

FY 2010 - 2011 Budget SupplementPage 37

Page 48: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Primary Construction (Service Area 6030400)Allocation

Richmond District

FederalBridge 6,239,320

Surface Transportation Program (STP) Regional 2,740,286

Congestion Mitigation and Air Quality (CMAQ) 112,000

Surface Transportation Program (STP) Under 5,000 2,822,878

$11,914,484Federal Total

OtherDiscretionary Federal Match from CPR Bonds 2,265,548

State Match - Surface Transportation Program (STP) Regional

685,072

State Match - Congestion Mitigation and Air Quality (CMAQ)

28,000

Residue Parcels 22,351

$3,000,971Other Total

Summary for Richmond District $14,915,455

Salem District

FederalEquity Bonus 3,553,363

Bridge 1,732,572

Surface Transportation Program (STP) - Statewide 400,000

Surface Transportation Program (STP) Under 200,000 5,424,433

$11,110,368Federal Total

OtherDiscretionary Federal Match from CPR Bonds 2,777,592

Residue Parcels 97,591

$2,875,183Other Total

Summary for Salem District $13,985,551

FY 2010 - 2011 Budget SupplementPage 38

Page 49: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Primary Construction (Service Area 6030400)Allocation

Staunton District

FederalEquity Bonus 2,979,663

Bridge 2,190,333

Surface Transportation Program (STP) Under 200,000 189,764

Surface Transportation Program (STP) Under 5,000 9,759,473

$15,119,233Federal Total

OtherDiscretionary Federal Match from CPR Bonds 3,779,805

Residue Parcels 73,683

$3,853,488Other Total

Summary for Staunton District $18,972,721

$221,458,401System Total - Primary Construction

FY 2010 - 2011 Budget SupplementPage 39

Page 50: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Primary Construction (Service Area 6030400)Allocation

Primary Construction Summary

Federal

Equity Bonus 52,345,139

Bridge 20,782,545

Surface Transportation Program (STP) Regional 25,272,293

Congestion Mitigation and Air Quality (CMAQ) 992,000

Appalachian Development 43,203,054

Appalachian Development - Local 1,000,000

Surface Transportation Program (STP) - Statewide 1,129,675

Surface Transportation Program (STP) Under 200,000 12,709,088

Surface Transportation Program (STP) Under 5,000 15,326,675

Noninterstate NHS 241,600

$173,002,069Federal Total

Other

Discretionary Federal Match from CPR Bonds 36,624,040

State Match - Surface Transportation Program (STP) Regional

6,318,074

State Match - Congestion Mitigation and Air Quality (CMAQ)

248,000

State Match - Noninterstate NHS 60,400

State Match - Bonus Obligation Authority (OA) from CPR Bonds

802,497

Participating Project Costs 4,000,000

Residue Parcels 403,321

$48,456,332Other Total$221,458,401System Total - Primary Construction

FY 2010 - 2011 Budget SupplementPage 40

Page 51: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Secondary Construction (Service Area 6030600)Allocation

Bristol District

Bland County

OtherTelecommunication Fees 25,010

Bland County Total $25,010

Buchanan County

FederalSurface Transportation Program (STP) Under 200,000 1,068,471

OtherDiscretionary Federal Match from CPR Bonds 267,118

Telecommunication Fees 83,095

Residue Parcels 215

$350,428Other Total

Buchanan County Total $1,418,899

Dickenson County

FederalSurface Transportation Program (STP) Under 200,000 20,884

OtherDiscretionary Federal Match from CPR Bonds 5,221

Telecommunication Fees 55,225

$60,446Other Total

Dickenson County Total $81,330

Grayson County

OtherTelecommunication Fees 56,589

Grayson County Total $56,589

FY 2010 - 2011 Budget SupplementPage 41

Page 52: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Secondary Construction (Service Area 6030600)Allocation

Lee County

FederalSurface Transportation Program (STP) Under 200,000 587,103

BROS - Federal Bridge Replacement Fund 1,000,000

$1,587,103Federal Total

OtherDiscretionary Federal Match from CPR Bonds 396,775

Telecommunication Fees 83,438

$480,213Other Total

Lee County Total $2,067,316

Russel County

OtherTelecommunication Fees 89,464

Residue Parcels 159

$89,623Other Total

Russel County Total $89,623

Scott County

OtherTelecommunication Fees 83,473

Scott County Total $83,473

Smyth County

FederalBridge 100,000

OtherDiscretionary Federal Match from CPR Bonds 25,000

Telecommunication Fees 85,297

$110,297Other Total

Smyth County Total $210,297

FY 2010 - 2011 Budget SupplementPage 42

Page 53: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Secondary Construction (Service Area 6030600)Allocation

Tazewell County

FederalBROS - Federal Bridge Replacement Fund 68,540

OtherDiscretionary Federal Match from CPR Bonds 17,135

Telecommunication Fees 97,196

Residue Parcels 161

$114,492Other Total

Tazewell County Total $183,032

Washington County

FederalSurface Transportation Program (STP) Under 200,000 267,547

BROS - Federal Bridge Replacement Fund 2,125,602

$2,393,149Federal Total

OtherDiscretionary Federal Match from CPR Bonds 598,288

Telecommunication Fees 155,553

$753,841Other Total

Washington County Total $3,146,990

Wise County

OtherTelecommunication Fees 111,216

Wise County Total $111,216

Wythe County

FederalSurface Transportation Program (STP) Under 200,000 20,000

BROS - Federal Bridge Replacement Fund 100,000

$120,000Federal Total

FY 2010 - 2011 Budget SupplementPage 43

Page 54: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Secondary Construction (Service Area 6030600)Allocation

Wythe County

OtherDiscretionary Federal Match from CPR Bonds 30,000

Telecommunication Fees 68,795

$98,795Other Total

Wythe County Total $218,795Summary for Bristol District $7,692,570

Culpeper District

Albemarle County

FederalBridge 160,001

Surface Transportation Program (STP) Under 200,000 37,692

BROS - Federal Bridge Replacement Fund 1,696,362

$1,894,055Federal Total

OtherDiscretionary Federal Match from CPR Bonds 473,513

Telecommunication Fees 327,183

$800,696Other Total

Albemarle County Total $2,694,751

Culpeper County

FederalSurface Transportation Program (STP) Under 200,000 290,148

OtherDiscretionary Federal Match from CPR Bonds 72,537

Telecommunication Fees 113,583

$186,120Other Total

Culpeper County Total $476,268

FY 2010 - 2011 Budget SupplementPage 44

Page 55: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Secondary Construction (Service Area 6030600)Allocation

Fauquier County

OtherTelecommunication Fees 197,797

Fauquier County Total $197,797

Fluvanna County

OtherTelecommunication Fees 91,082

Fluvanna County Total $91,082

Greene County

OtherTelecommunication Fees 61,919

Greene County Total $61,919

Louisa County

OtherTelecommunication Fees 108,979

Louisa County Total $108,979

Madison County

OtherTelecommunication Fees 48,336

Madison County Total $48,336

Orange County

FederalSurface Transportation Program (STP) Under 200,000 136,570

OtherDiscretionary Federal Match from CPR Bonds 34,143

Telecommunication Fees 97,273

$131,416Other Total

Orange County Total $267,986

FY 2010 - 2011 Budget SupplementPage 45

Page 56: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Secondary Construction (Service Area 6030600)Allocation

Rappahannock County

FederalSurface Transportation Program (STP) Under 200,000 578,802

BROS - Federal Bridge Replacement Fund 53,170

$631,972Federal Total

OtherDiscretionary Federal Match from CPR Bonds 157,992

Telecommunication Fees 25,143

$183,135Other Total

Rappahannock County Total $815,107Summary for Culpeper District $4,762,225

Fredericksburg District

Caroline County

FederalBROS - Federal Bridge Replacement Fund 190,200

OtherDiscretionary Federal Match from CPR Bonds 47,549

Telecommunication Fees 92,830

Residue Parcels 5,200

$145,579Other Total

Caroline County Total $335,779

Essex County

OtherTelecommunication Fees 37,643

Essex County Total $37,643

Gloucester County

FederalBROS - Federal Bridge Replacement Fund 134,822

FY 2010 - 2011 Budget SupplementPage 46

Page 57: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Secondary Construction (Service Area 6030600)Allocation

Gloucester County

OtherDiscretionary Federal Match from CPR Bonds 60,674

Telecommunication Fees 127,547

$188,221Other Total

Gloucester County Total $323,043

King and Queen County

FederalSurface Transportation Program (STP) Under 200,000 92,050

OtherDiscretionary Federal Match from CPR Bonds 23,012

Telecommunication Fees 24,336

$47,348Other Total

King and Queen County Total $139,398

King George County

OtherTelecommunication Fees 77,618

King George County Total $77,618

King William County

OtherTelecommunication Fees 53,534

King William County Total $53,534

Lancaster County

OtherTelecommunication Fees 41,212

Lancaster County Total $41,212

Mathews County

OtherTelecommunication Fees 33,277

Mathews County Total $33,277

FY 2010 - 2011 Budget SupplementPage 47

Page 58: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Secondary Construction (Service Area 6030600)Allocation

Middlesex County

OtherTelecommunication Fees 35,955

Middlesex County Total $35,955

Northumberland County

OtherTelecommunication Fees 46,106

Northumberland County Total $46,106

Richmond County

OtherTelecommunication Fees 31,788

Richmond County Total $31,788

Spotsylvania County

OtherTelecommunication Fees 419,135

Residue Parcels 2,058

$421,193Other Total

Spotsylvania County Total $421,193

Stafford County

FederalSurface Transportation Program (STP) Regional 320,000

Congestion Mitigation and Air Quality (CMAQ) 320,000

Equity Bonus 107,869

$747,869Federal Total

OtherState Match - Surface Transportation Program (STP) Regional 80,000

State Match - Congestion Mitigation and Air Quality (CMAQ) 80,000

Telecommunication Fees 420,813

$580,813Other Total

Stafford County Total $1,328,682

FY 2010 - 2011 Budget SupplementPage 48

Page 59: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Secondary Construction (Service Area 6030600)Allocation

Westmoreland County

FederalBridge 615,325

OtherDiscretionary Federal Match from CPR Bonds 153,831

Telecommunication Fees 59,022

$212,853Other Total

Westmoreland County Total $828,178Summary for Fredericksburg District $3,733,406

Hampton Roads District

Accomack County

OtherTelecommunication Fees 120,833

Accomack County Total $120,833

Greensville County

FederalSurface Transportation Program (STP) Under 5,000 236,944

OtherDiscretionary Federal Match from CPR Bonds 59,236

Telecommunication Fees 42,152

$101,388Other Total

Greensville County Total $338,332

Isle of Wight County

FederalBROS - Federal Bridge Replacement Fund 112,800

OtherDiscretionary Federal Match from CPR Bonds 28,200

Telecommunication Fees 93,022

$121,222Other Total

FY 2010 - 2011 Budget SupplementPage 49

Page 60: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Secondary Construction (Service Area 6030600)Allocation

Isle of Wight County

Isle of Wight County Total $234,022

James City County

FederalEquity Bonus 1,265,374

OtherDiscretionary Federal Match from CPR Bonds 316,343

Telecommunication Fees 215,809

$532,152Other Total

James City County Total $1,797,526

Northampton County

OtherTelecommunication Fees 46,172

Northampton County Total $46,172

Southampton County

OtherTelecommunication Fees 64,090

Southampton County Total $64,090

Surry County

FederalBROS - Federal Bridge Replacement Fund 54,471

OtherDiscretionary Federal Match from CPR Bonds 13,618

Telecommunication Fees 25,185

$38,803Other Total

Surry County Total $93,274

Sussex County

OtherTelecommunication Fees 42,488

Sussex County Total $42,488

FY 2010 - 2011 Budget SupplementPage 50

Page 61: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Secondary Construction (Service Area 6030600)Allocation

York County

OtherTelecommunication Fees 220,860

Residue Parcels 601

$221,461Other Total

York County Total $221,461Summary for Hampton Roads District $2,958,198

Lynchburg District

Amherst County

OtherTelecommunication Fees 115,114

Amherst County Total $115,114

Appomattox County

FederalSurface Transportation Program (STP) Under 200,000 554,562

OtherDiscretionary Federal Match from CPR Bonds 138,641

Telecommunication Fees 50,835

$189,476Other Total

Appomattox County Total $744,038

Buckingham County

OtherTelecommunication Fees 57,124

Buckingham County Total $57,124

Campbell County

FederalBROS - Federal Bridge Replacement Fund 416,279

FY 2010 - 2011 Budget SupplementPage 51

Page 62: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Secondary Construction (Service Area 6030600)Allocation

Campbell County

OtherDiscretionary Federal Match from CPR Bonds 104,070

Telecommunication Fees 170,329

$274,399Other Total

Campbell County Total $690,678

Charlotte County

OtherTelecommunication Fees 44,379

Residue Parcels 1,840

$46,219Other Total

Charlotte County Total $46,219

Cumberland County

OtherTelecommunication Fees 32,515

Cumberland County Total $32,515

Halifax County

OtherTelecommunication Fees 100,066

Halifax County Total $100,066

Nelson County

OtherTelecommunication Fees 53,034

Residue Parcels 500

$53,534Other Total

Nelson County Total $53,534

Pittsylvania County

FederalBROS - Federal Bridge Replacement Fund 504,300

FY 2010 - 2011 Budget SupplementPage 52

Page 63: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Secondary Construction (Service Area 6030600)Allocation

Pittsylvania County

OtherDiscretionary Federal Match from CPR Bonds 126,075

Telecommunication Fees 215,781

Residue Parcels 4,550

$346,406Other Total

Pittsylvania County Total $850,706

Prince Edward County

FederalSurface Transportation Program (STP) Under 200,000 164,498

Surface Transportation Program (STP) Under 5,000 31,590

BROS - Federal Bridge Replacement Fund 661,310

$857,398Federal Total

OtherDiscretionary Federal Match from CPR Bonds 214,349

Telecommunication Fees 51,989

$266,338Other Total

Prince Edward County Total $1,123,736Summary for Lynchburg District $3,813,730

Northern Virginia District

Arlington County

OtherResidue Parcels 805

Arlington County Total $805

FY 2010 - 2011 Budget SupplementPage 53

Page 64: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Secondary Construction (Service Area 6030600)Allocation

Fairfax County

FederalEquity Bonus 1,023,027

Noninterstate National Highway System (NHS) 7,048,586

BROS - Federal Bridge Replacement Fund 215,161

Surface Transportation Program (STP) - Statewide 2,618,748

$10,905,522Federal Total

OtherDiscretionary Federal Match from CPR Bonds 964,235

State Match - Noninterstate NHS 1,762,146

Residue Parcels 1,989

$2,728,370Other Total

Fairfax County Total $13,633,892

Loudoun County

FederalEquity Bonus 560,000

OtherDiscretionary Federal Match from CPR Bonds 140,000

Residue Parcels 1,024

$141,024Other Total

Loudoun County Total $701,024

Prince William County

FederalCongestion Mitigation and Air Quality (CMAQ) 660,000

OtherState Match - Congestion Mitigation and Air Quality (CMAQ) 165,000

Residue Parcels 1,616

$166,616Other Total

Prince William County Total $826,616

FY 2010 - 2011 Budget SupplementPage 54

Page 65: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Secondary Construction (Service Area 6030600)Allocation

Summary for Northern Virginia District $15,162,337

Richmond District

Amelia County

FederalBROS - Federal Bridge Replacement Fund 733,687

OtherDiscretionary Federal Match from CPR Bonds 183,422

Telecommunication Fees 44,613

$228,035Other Total

Amelia County Total $961,722

Brunswick County

FederalBridge 168,000

OtherDiscretionary Federal Match from CPR Bonds 42,000

Telecommunication Fees 64,723

$106,723Other Total

Brunswick County Total $274,723

Charles City County

FederalSurface Transportation Program (STP) Regional 144,978

OtherState Match - Surface Transportation Program (STP) Regional 36,245

Telecommunication Fees 24,717

$60,962Other Total

Charles City County Total $205,940

FY 2010 - 2011 Budget SupplementPage 55

Page 66: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Secondary Construction (Service Area 6030600)Allocation

Chesterfield County

OtherTelecommunication Fees 1,044,180

Residue Parcels 3,214

$1,047,394Other Total

Chesterfield County Total $1,047,394

Dinwiddie County

OtherTelecommunication Fees 91,303

Dinwiddie County Total $91,303

Goochland County

OtherTelecommunication Fees 71,448

Goochland County Total $71,448

Hanover County

FederalCongestion Mitigation and Air Quality (CMAQ) 1,340,080

Bridge 116,800

Surface Transportation Program (STP) Under 200,000 112,753

BROS - Federal Bridge Replacement Fund 918,388

$2,488,021Federal Total

OtherState Match - Congestion Mitigation and Air Quality (CMAQ) 335,020

Discretionary Federal Match from CPR Bonds 286,985

Telecommunication Fees 316,402

Residue Parcels 124,647

$1,063,054Other Total

Hanover County Total $3,551,075

FY 2010 - 2011 Budget SupplementPage 56

Page 67: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Secondary Construction (Service Area 6030600)Allocation

Henrico County

FederalSurface Transportation Program (STP) Regional 2,800,000

OtherState Match - Surface Transportation Program (STP) Regional 700,000

Residue Parcels 217

$700,217Other Total

Henrico County Total $3,500,217

Lunenburg County

FederalBROS - Federal Bridge Replacement Fund 32,116

OtherDiscretionary Federal Match from CPR Bonds 8,029

Telecommunication Fees 46,357

$54,386Other Total

Lunenburg County Total $86,502

Mecklenburg County

OtherTelecommunication Fees 90,638

Mecklenburg County Total $90,638

New Kent County

OtherTelecommunication Fees 59,731

Residue Parcels 148

$59,879Other Total

New Kent County Total $59,879

FY 2010 - 2011 Budget SupplementPage 57

Page 68: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Secondary Construction (Service Area 6030600)Allocation

Nottoway County

OtherTelecommunication Fees 42,229

Residue Parcels 67

$42,296Other Total

Nottoway County Total $42,296

Powhatan County

OtherTelecommunication Fees 95,945

Powhatan County Total $95,945

Prince George County

OtherTelecommunication Fees 128,100

Prince George County Total $128,100Summary for Richmond District $10,207,182

Salem District

Bedford County

FederalBridge 147,889

Surface Transportation Program (STP) Under 200,000 801,287

BROS - Federal Bridge Replacement Fund 279,756

$1,228,932Federal Total

OtherDiscretionary Federal Match from CPR Bonds 297,925

Telecommunication Fees 232,301

$530,226Other Total

Bedford County Total $1,759,158

FY 2010 - 2011 Budget SupplementPage 58

Page 69: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Secondary Construction (Service Area 6030600)Allocation

Botetourt County

FederalBridge 412,799

Surface Transportation Program (STP) Under 200,000 24,000

$436,799Federal Total

OtherDiscretionary Federal Match from CPR Bonds 109,200

Telecommunication Fees 115,844

$225,044Other Total

Botetourt County Total $661,843

Carroll County

OtherTelecommunication Fees 105,742

Carroll County Total $105,742

Craig County

OtherTelecommunication Fees 18,439

Craig County Total $18,439

Floyd County

OtherTelecommunication Fees 52,810

Floyd County Total $52,810

Franklin County

FederalSurface Transportation Program (STP) Under 200,000 100,658

BROS - Federal Bridge Replacement Fund 339,027

$439,685Federal Total

FY 2010 - 2011 Budget SupplementPage 59

Page 70: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Secondary Construction (Service Area 6030600)Allocation

Franklin County

OtherDiscretionary Federal Match from CPR Bonds 109,921

Telecommunication Fees 166,519

$276,440Other Total

Franklin County Total $716,125

Giles County

FederalBROS - Federal Bridge Replacement Fund 142,578

OtherDiscretionary Federal Match from CPR Bonds 35,645

Telecommunication Fees 40,646

$76,291Other Total

Giles County Total $218,869

Henry County

OtherTelecommunication Fees 193,228

Henry County Total $193,228

Montgomery County

FederalBROS - Federal Bridge Replacement Fund 958,774

OtherDiscretionary Federal Match from CPR Bonds 239,694

Telecommunication Fees 110,797

$350,491Other Total

Montgomery County Total $1,309,265

Patrick County

FederalSurface Transportation Program (STP) Under 200,000 137,923

FY 2010 - 2011 Budget SupplementPage 60

Page 71: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Secondary Construction (Service Area 6030600)Allocation

Patrick County

OtherDiscretionary Federal Match from CPR Bonds 34,481

Telecommunication Fees 67,897

$102,378Other Total

Patrick County Total $240,301

Pulaski County

FederalBROS - Federal Bridge Replacement Fund 353,310

OtherDiscretionary Federal Match from CPR Bonds 88,327

Telecommunication Fees 90,656

$178,983Other Total

Pulaski County Total $532,293

Roanoke County

FederalSurface Transportation Program (STP) Under 200,000 253,501

OtherDiscretionary Federal Match from CPR Bonds 63,375

Telecommunication Fees 290,116

$353,491Other Total

Roanoke County Total $606,992Summary for Salem District $6,415,065

Staunton District

Alleghany County

FederalBridge 552,257

Surface Transportation Program (STP) Under 200,000 133,911

$686,168Federal Total

FY 2010 - 2011 Budget SupplementPage 61

Page 72: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Secondary Construction (Service Area 6030600)Allocation

Alleghany County

OtherDiscretionary Federal Match from CPR Bonds 171,542

Telecommunication Fees 45,861

$217,403Other Total

Alleghany County Total $903,571

Augusta County

FederalSurface Transportation Program (STP) Under 200,000 229,376

BROS - Federal Bridge Replacement Fund 315,110

$544,486Federal Total

OtherDiscretionary Federal Match from CPR Bonds 136,122

Telecommunication Fees 247,282

$383,404Other Total

Augusta County Total $927,890

Bath County

FederalBridge 147,890

OtherDiscretionary Federal Match from CPR Bonds 36,973

Telecommunication Fees 17,352

$54,325Other Total

Bath County Total $202,215

Clarke County

OtherTelecommunication Fees 49,549

Clarke County Total $49,549

FY 2010 - 2011 Budget SupplementPage 62

Page 73: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Secondary Construction (Service Area 6030600)Allocation

Frederick County

FederalBridge 167,915

BROS - Federal Bridge Replacement Fund 162,823

$330,738Federal Total

OtherDiscretionary Federal Match from CPR Bonds 82,685

Telecommunication Fees 254,993

$337,678Other Total

Frederick County Total $668,416

Highland County

OtherTelecommunication Fees 8,333

Highland County Total $8,333

Page County

FederalBROS - Federal Bridge Replacement Fund 103,358

OtherDiscretionary Federal Match from CPR Bonds 25,839

Telecommunication Fees 68,278

$94,117Other Total

Page County Total $197,475

Rockbridge County

FederalBROS - Federal Bridge Replacement Fund 135,091

OtherDiscretionary Federal Match from CPR Bonds 33,773

Telecommunication Fees 77,212

$110,985Other Total

Rockbridge County Total $246,076

FY 2010 - 2011 Budget SupplementPage 63

Page 74: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Secondary Construction (Service Area 6030600)Allocation

Rockingham County

FederalBridge 641,392

Surface Transportation Program (STP) Under 200,000 240,000

BROS - Federal Bridge Replacement Fund 786,831

$1,668,223Federal Total

OtherDiscretionary Federal Match from CPR Bonds 417,055

Telecommunication Fees 223,506

$640,561Other Total

Rockingham County Total $2,308,784

Shenandoah County

FederalBROS - Federal Bridge Replacement Fund 449,988

OtherBonus Obligation Authority (OA) Match from CPR Bonds 152,534

Discretionary Federal Match from CPR Bonds 112,497

Telecommunication Fees 112,345

$377,376Other Total

Shenandoah County Total $827,364

Warren County

FederalEquity Bonus 1,024,086

Surface Transportation Program (STP) Under 200,000 1,777,064

$2,801,150Federal Total

OtherDiscretionary Federal Match from CPR Bonds 700,288

Telecommunication Fees 74,342

$774,630Other Total

Warren County Total $3,575,780

FY 2010 - 2011 Budget SupplementPage 64

Page 75: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Secondary Construction (Service Area 6030600)Allocation

Summary for Staunton District $9,915,453

Statewide

Bedford County

OtherDiscretionary Federal Match from CPR Bonds 9,308

Bedford County Total $9,308Summary for Statewide $9,308

$64,669,474System Total - Secondary Construction

Secondary Construction Summary

FederalSurface Transportation Program (STP) Regional 3,264,978

Congestion Mitigation and Air Quality (CMAQ) 2,320,080

Equity Bonus 3,980,356

Bridge 3,230,268

Noninterstate National Highway System (NHS) 7,048,586

Surface Transportation Program (STP) Under 200,000 7,628,800

Surface Transportation Program (STP) Under 5,000 268,534

BROS - Federal Bridge Replacement Fund 13,043,854

Surface Transportation Program (STP) - Statewide 2,618,748

$43,404,204Federal Total

FY 2010 - 2011 Budget SupplementPage 65

Page 76: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Secondary Construction (Service Area 6030600)Allocation

OtherBonus Obligation Authority (OA) Match from CPR Bonds 152,534

State Match - Surface Transportation Program (STP) Regional

816,245

State Match - Congestion Mitigation and Air Quality (CMAQ)

580,020

Discretionary Federal Match from CPR Bonds 7,692,641

Telecommunication Fees 10,112,673

State Match - Noninterstate NHS 1,762,146

Residue Parcels 149,011

$21,265,270Other Total

System Total - Secondary Construction $64,669,474

FY 2010 - 2011 Budget SupplementPage 66

Page 77: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Urban Construction (Service Area 6030700)Allocation

Bristol District

Big Stone Gap

FederalSurface Transportation Program (STP) Under 200,000 16,000

OtherDiscretionary Federal Match from CPR Bonds 4,000

Big Stone Gap Total $20,000

Bluefield

FederalEquity Bonus 48,880

Surface Transportation Program (STP) Under 200,000 93,116

$141,996Federal Total

OtherDiscretionary Federal Match from CPR Bonds 35,499

Bluefield Total $177,495

Tazewell

FederalSurface Transportation Program (STP) Under 5,000 352,160

OtherDiscretionary Federal Match from CPR Bonds 88,040

Tazewell Total $440,200

Wytheville

FederalEquity Bonus 612,455

OtherDiscretionary Federal Match from CPR Bonds 153,114

Wytheville Total $765,569Summary for Bristol District $1,403,264

FY 2010 - 2011 Budget SupplementPage 67

Page 78: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Urban Construction (Service Area 6030700)Allocation

Culpeper District

Charlottesville

FederalSurface Transportation Program (STP) Under 200,000 1,194,396

OtherDiscretionary Federal Match from CPR Bonds 298,599

Charlottesville Total $1,492,995

Culpeper

OtherResidue Parcels 172

Culpeper Total $172

Warrenton

FederalSurface Transportation Program (STP) Under 5,000 384,947

OtherDiscretionary Federal Match from CPR Bonds 96,237

Warrenton Total $481,184Summary for Culpeper District $1,974,351

Hampton Roads District

Chesapeake

FederalSurface Transportation Program (STP) Regional 3,600,000

Bridge 10,020,128

$13,620,128Federal Total

OtherState Match - Surface Transportation Program (STP) Regional 900,000

Discretionary Federal Match from CPR Bonds 2,505,032

Bonus Obligation Authority (OA) State Match from CPR Bonds 983,959

$4,388,991Other TotalChesapeake Total $18,009,119

FY 2010 - 2011 Budget SupplementPage 68

Page 79: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Urban Construction (Service Area 6030700)Allocation

Emporia

FederalEquity Bonus 11,118

OtherDiscretionary Federal Match from CPR Bonds 2,779

Emporia Total $13,897

Hampton City of

FederalSurface Transportation Program (STP) Regional 240,000

Congestion Mitigation and Air Quality (CMAQ) 412,000

Equity Bonus 533,948

BROS - Federal Bridge Replacement Fund 395,529

$1,581,477Federal Total

OtherState Match - Surface Transportation Program (STP) Regional 60,000

State Match - Congestion Mitigation and Air Quality (CMAQ) 103,000

Discretionary Federal Match from CPR Bonds 232,369

$395,369Other TotalHampton City of Total $1,976,846

Newport News

FederalCongestion Mitigation and Air Quality (CMAQ) 1,360,000

Equity Bonus 3,843,936

Surface Transportation Program (STP) - Statewide 659,061

BROS - Federal Bridge Replacement Fund 217,249

$6,080,246Federal Total

OtherState Match - Congestion Mitigation and Air Quality (CMAQ) 340,000

Discretionary Federal Match from CPR Bonds 1,180,062

$1,520,062Other TotalNewport News Total $7,600,308

FY 2010 - 2011 Budget SupplementPage 69

Page 80: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Urban Construction (Service Area 6030700)Allocation

Norfolk

FederalSurface Transportation Program (STP) Regional 1,600,000

Congestion Mitigation and Air Quality (CMAQ) 1,202,079

Equity Bonus 235,322

Noninterstate National Highway System (NHS) 642,400

$3,679,801Federal Total

OtherState Match - Surface Transportation Program (STP) Regional 400,000

State Match - Congestion Mitigation and Air Quality (CMAQ) 300,520

Discretionary Federal Match from CPR Bonds 58,831

State Match - Noninterstate NHS 160,601

Residue Parcels 2,662

$922,614Other TotalNorfolk Total $4,602,415

Poquoson

FederalSurface Transportation Program (STP) Regional 160,000

OtherState Match - Surface Transportation Program (STP) Regional 40,000

Poquoson Total $200,000

Portsmouth

FederalSurface Transportation Program (STP) Regional 2,400,000

OtherState Match - Surface Transportation Program (STP) Regional 600,000

Residue Parcels 2,172

$602,172Other TotalPortsmouth Total $3,002,172

Suffolk

FederalSurface Transportation Program (STP) Regional 320,000

FY 2010 - 2011 Budget SupplementPage 70

Page 81: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Urban Construction (Service Area 6030700)Allocation

Suffolk

OtherState Match - Surface Transportation Program (STP) Regional 80,000

Suffolk Total $400,000

Virginia Beach

FederalCongestion Mitigation and Air Quality (CMAQ) 540,800

Equity Bonus 591,782

$1,132,582Federal Total

OtherState Match - Congestion Mitigation and Air Quality (CMAQ) 135,200

Discretionary Federal Match from CPR Bonds 147,945

Local Project Contributions 8,056,099

Residue Parcels 1,101

$8,340,345Other TotalVirginia Beach Total $9,472,927

Williamsburg

FederalEquity Bonus 6,876

OtherDiscretionary Federal Match from CPR Bonds 1,719

Williamsburg Total $8,595Summary for Hampton Roads District $45,286,279

Lynchburg District

Altavista

FederalSurface Transportation Program (STP) Under 200,000 23,870

OtherDiscretionary Federal Match from CPR Bonds 5,968

Altavista Total $29,838

FY 2010 - 2011 Budget SupplementPage 71

Page 82: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Urban Construction (Service Area 6030700)Allocation

Danville

FederalSurface Transportation Program (STP) Under 200,000 742,993

OtherDiscretionary Federal Match from CPR Bonds 185,748

Danville Total $928,741

Lynchburg

OtherResidue Parcels 1,613

Lynchburg Total $1,613Summary for Lynchburg District $960,192

Northern Virginia District

Alexandria

FederalSurface Transportation Program (STP) Regional 480,000

Congestion Mitigation and Air Quality (CMAQ) 80,000

$560,000Federal Total

OtherState Match - Surface Transportation Program (STP) Regional 120,000

State Match - Congestion Mitigation and Air Quality (CMAQ) 20,000

$140,000Other TotalAlexandria Total $700,000

Fairfax

FederalSurface Transportation Program (STP) Regional 440,000

OtherState Match - Surface Transportation Program (STP) Regional 110,000

Fairfax Total $550,000

Falls Church

FederalCongestion Mitigation and Air Quality (CMAQ) 260,000

FY 2010 - 2011 Budget SupplementPage 72

Page 83: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Urban Construction (Service Area 6030700)Allocation

Falls Church

OtherState Match - Congestion Mitigation and Air Quality (CMAQ) 65,000

Falls Church Total $325,000

Herndon

FederalSurface Transportation Program (STP) Regional 400,000

OtherState Match - Surface Transportation Program (STP) Regional 100,000

Herndon Total $500,000

Leesburg

FederalSurface Transportation Program (STP) Regional 1,120,000

Surface Transportation Program (STP) Under 5,000 353,474

$1,473,474Federal Total

OtherState Match - Surface Transportation Program (STP) Regional 280,000

Discretionary Federal Match from CPR Bonds 88,369

$368,369Other TotalLeesburg Total $1,841,843

Manassas

FederalCongestion Mitigation and Air Quality (CMAQ) 398,400

OtherState Match - Congestion Mitigation and Air Quality (CMAQ) 99,600

Residue Parcels 3,623

$103,223Other TotalManassas Total $501,623

Manassas Park

FederalSurface Transportation Program (STP) Regional 240,000

FY 2010 - 2011 Budget SupplementPage 73

Page 84: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Urban Construction (Service Area 6030700)Allocation

Manassas Park

OtherState Match - Surface Transportation Program (STP) Regional 60,000

Manassas Park Total $300,000

Vienna

FederalCongestion Mitigation and Air Quality (CMAQ) 188,000

OtherState Match - Congestion Mitigation and Air Quality (CMAQ) 47,000

Vienna Total $235,000Summary for Northern Virginia District $4,953,466

Richmond District

Colonial Heights

FederalCongestion Mitigation and Air Quality (CMAQ) 36,000

OtherState Match - Congestion Mitigation and Air Quality (CMAQ) 9,000

Colonial Heights Total $45,000

Hopewell

OtherResidue Parcels 725

Hopewell Total $725

Petersburg

OtherResidue Parcels 33,147

Petersburg Total $33,147

FY 2010 - 2011 Budget SupplementPage 74

Page 85: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Urban Construction (Service Area 6030700)Allocation

Richmond

FederalSurface Transportation Program (STP) Regional 1,139,738

Congestion Mitigation and Air Quality (CMAQ) 2,137,807

$3,277,545Federal Total

OtherState Match - Surface Transportation Program (STP) Regional 284,935

State Match - Congestion Mitigation and Air Quality (CMAQ) 534,452

Residue Parcels 3,941

$823,328Other TotalRichmond Total $4,100,873

Summary for Richmond District $4,179,745

Salem District

Blacksburg

FederalSurface Transportation Program (STP) Under 200,000 2,083,778

OtherDiscretionary Federal Match from CPR Bonds 520,945

Blacksburg Total $2,604,723

Christiansburg

FederalSurface Transportation Program (STP) Under 200,000 235,291

OtherDiscretionary Federal Match from CPR Bonds 58,823

Christiansburg Total $294,114

Galax

FederalSurface Transportation Program (STP) Under 200,000 154,163

OtherDiscretionary Federal Match from CPR Bonds 38,541

Galax Total $192,704

FY 2010 - 2011 Budget SupplementPage 75

Page 86: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Urban Construction (Service Area 6030700)Allocation

Narrows

FederalSurface Transportation Program (STP) Under 200,000 94,217

Surface Transportation Program (STP) Under 5,000 160,000

$254,217Federal Total

OtherDiscretionary Federal Match from CPR Bonds 113,554

Narrows Total $367,771

Salem

FederalEquity Bonus 200,000

OtherResidue Parcels 1,020

Salem Total $201,020Summary for Salem District $3,660,332

Staunton District

Bridgewater

FederalSurface Transportation Program (STP) Under 200,000 52,971

OtherDiscretionary Federal Match from CPR Bonds 13,243

Bridgewater Total $66,214

Clifton Forge

FederalBridge 3,002

OtherDiscretionary Federal Match from CPR Bonds 750

Clifton Forge Total $3,752

FY 2010 - 2011 Budget SupplementPage 76

Page 87: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Urban Construction (Service Area 6030700)Allocation

Front Royal

FederalSurface Transportation Program (STP) Under 200,000 88,000

OtherDiscretionary Federal Match from CPR Bonds 22,000

Front Royal Total $110,000

Harrisonburg

FederalSurface Transportation Program (STP) Under 200,000 151,635

OtherDiscretionary Federal Match from CPR Bonds 37,909

Harrisonburg Total $189,544

Staunton

FederalSurface Transportation Program (STP) Under 200,000 74,008

OtherDiscretionary Federal Match from CPR Bonds 18,502

Staunton Total $92,510

Waynesboro

FederalBridge 252,256

OtherDiscretionary Federal Match from CPR Bonds 63,065

Waynesboro Total $315,321

Woodstock

FederalSurface Transportation Program (STP) Under 200,000 361,024

OtherDiscretionary Federal Match from CPR Bonds 90,256

Woodstock Total $451,280

FY 2010 - 2011 Budget SupplementPage 77

Page 88: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Urban Construction (Service Area 6030700)Allocation

Summary for Staunton District $1,228,621

Statewide

OtherUrban Construction Initiative - Oversight and Project Services 1,000,000

Total $1,000,000Summary for Statewide $1,000,000

$64,646,250System Total - Urban Construction

FY 2010 - 2011 Budget SupplementPage 78

Page 89: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Urban Construction (Service Area 6030700)Allocation

Urban Construction SummaryFederal

Surface Transportation Program (STP) Regional 12,139,738

Congestion Mitigation and Air Quality (CMAQ) 6,615,086

Equity Bonus 6,084,317

Bridge 10,275,386

Surface Transportation Program (STP) - Statewide 659,061

Noninterstate National Highway System (NHS) 642,400

Surface Transportation Program (STP) Under 200,000 5,365,462

Surface Transportation Program (STP) Under 5,000 1,250,581

BROS - Federal Bridge Replacement Fund 612,778

$43,644,809Federal Total

OtherState Match - Surface Transportation Program (STP) Regional

3,034,935

State Match - Congestion Mitigation and Air Quality (CMAQ)

1,653,772

Discretionary Federal Match from CPR Bonds 6,061,899

State Match - Noninterstate NHS 160,601

Bonus Obligation Authority (OA) State Match from CPR Bonds

983,959

Urban Construction Initiative - Oversight and Project Services

1,000,000

Local Project Contributions 8,056,099

Residue Parcels 50,176

$21,001,441Other Total

$64,646,250System Total - Urban Construction

FY 2010 - 2011 Budget SupplementPage 79

Page 90: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Highway Construction Program Management (Service Area 6031500)Allocation

Highway Construction Program Management

Highway Construction Management and Direction

1,954,984Structure and Bridge Division

4,846,693Location and Design Division

2,424,744Right of Way Division

1,427,001Innovative Project Delivery Division

5,500,804Scheduling and Contract Division

1,113,659Bristol District

1,175,492Culpeper District

1,163,105Fredericksburg District

2,870,727Hampton Roads District

1,080,520Lynchburg District

1,829,590Northern Virginia District

1,736,615Richmond District

1,547,182Salem District

1,142,471Staunton District

1,452,554Local Assistance Division

Computer-Aided Drafting and Design (CADD) Equipment

1,747,556Location and Design Division

Highway Construction Program Management2,196,1473% Classified Salary Bonus Estimate (Fund 0410)

$35,209,844Highway Construction Program Management Total

Highway System Acquisition and Construction Program Total

$983,944,626

FY 2010 - 2011 Budget SupplementPage 80

Page 91: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Vir

gini

a D

epar

tmen

t of T

rans

port

atio

nFi

scal

Yea

r 20

11 M

aint

enan

ce B

udge

tPr

ogra

m 6

04

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Sum

mar

y

Inve

stm

ents

Brid

ge13

1,13

8,82

936

,140

,219

42,4

67,1

4552

,531

,465

Gua

rdra

il30

,572

,314

9,60

7,95

816

,900

,344

4,06

4,01

2

Ligh

ts4,

047,

520

3,67

7,07

636

8,84

41,

600

Pave

men

t Mar

king

s46

,476

,694

10,0

84,6

9028

,606

,564

7,78

5,44

0

Road

Sur

face

318,

267,

554

92,6

31,5

3716

4,90

0,20

860

,735

,809

Sign

s15

,517

,315

6,33

2,91

27,

042,

673

2,14

1,73

0

Sign

als

19,9

19,4

6723

3,83

718

,792

,236

893,

394

TOC

and

Tec

hnol

ogy

23,2

54,8

9321

,533

,069

1,01

3,91

134

0,29

936

7,61

4

Tunn

el24

,580

,488

21,3

33,5

2047

1,72

92,

775,

239

Sum

mar

y fo

r Inv

estm

ents

$613

,775

,074

$201

,574

,818

$280

,563

,654

$128

,493

,749

$3,1

42,8

53

Serv

ices

Brid

ge40

,708

,437

19,3

30,1

389,

701,

636

9,81

6,84

51,

859,

818

Barr

iers

39,3

5531

,350

8,00

5

Dra

inag

e/Sl

opes

64,7

20,7

916,

431,

957

20,3

70,3

6737

,918

,467

Equi

pmen

t and

Inve

ntor

y M

anag

emen

t13

,895

,118

13,8

95,1

18

Ferr

y O

pera

tions

11,5

61,6

8182

1,80

960

,000

10,6

79,8

72

Gua

rdra

il18

,154

,752

10,2

37,7

186,

318,

052

1,59

8,98

2

Inci

dent

Res

pons

e3,

094,

727

3,09

4,72

7

Ligh

ts4,

643,

660

4,51

2,74

912

5,21

15,

700

Mis

c Fa

cilit

y an

d O

ther

10,6

68,5

522,

039,

690

3,06

1,68

41,

659,

249

3,90

7,92

9

Hig

hway

Sys

tem

Mai

nten

ance

Sum

mar

y

FY 2010 - 2011 Budget SupplementPage 81

Page 92: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Sum

mar

y

Mis

c Tr

affic

and

Saf

ety

26,6

82,4

3326

,682

,433

Man

agem

ent a

nd D

irec

tion

70,5

42,5

1970

,542

,519

Obs

truc

tion/

Haz

ardo

us D

ebri

s3,

675,

170

3,67

5,17

0

Perm

ittin

g9,

782,

424

9,78

2,42

4

Pave

men

t Mar

king

s1,

105,

432

755,

292

326,

512

23,6

28

Road

Sur

face

112,

515,

542

7,14

3,12

431

,901

,119

73,1

18,3

7635

2,92

3

Rese

rves

56,8

84,3

069,

507,

075

20,3

37,4

4120

,217

,045

6,82

2,74

5

Snow

and

Ice

115,

095,

289

32,4

19,1

8249

,912

,746

32,7

63,3

61

Sign

s9,

165,

878

2,75

2,91

12,

139,

290

2,91

2,86

31,

360,

814

Safe

ty R

est A

reas

and

Way

side

s16

,238

,509

16,1

37,8

7610

0,63

3

Side

wal

ks/T

rails

2,48

8,93

259

6,55

380

3,03

71,

089,

342

Sign

als

10,6

22,9

6924

,900

8,47

4,50

810

6,64

02,

016,

921

TOC

and

Tec

hnol

ogy

39,5

44,1

7410

,540

,695

689,

549

28,3

13,9

30

Tunn

el20

,235

,350

4,56

2,11

414

5,00

015

,528

,236

Vege

tatio

n C

ontr

ol69

,424

,400

16,6

94,5

2220

,913

,731

31,8

16,1

47

Sum

mar

y fo

r Ser

vice

s$7

31,4

90,4

00$1

43,6

86,4

96$1

76,1

73,6

75$2

16,7

89,8

20$1

17,4

75,1

45$7

7,36

5,26

4

$1,3

45,2

65,4

74G

rand

Tot

al$3

45,2

61,3

14$4

56,7

37,3

29$3

45,2

83,5

69$1

20,6

17,9

98$7

7,36

5,26

4

Hig

hway

Sys

tem

Mai

nten

ance

Sum

mar

y

FY 2010 - 2011 Budget SupplementPage 82

Page 93: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Vir

gini

a D

epar

tmen

t of T

rans

port

atio

nFi

scal

Yea

r 20

11 M

aint

enan

ce B

udge

tPr

ogra

m 6

04

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

Bri

stol

Dis

tric

tB

land

Cou

nty

Inve

stm

ents

Brid

ge3,

699,

497

1,27

4,39

778

,500

2,34

6,60

0

Gua

rdra

il24

8,82

024

8,82

0

Pave

men

t Mar

king

s98

8,28

090

9,37

261

,158

17,7

50

Road

Sur

face

2,71

2,51

92,

255,

808

204,

802

251,

909

Sign

als

500

500

Sign

s58

,120

30,0

0028

,120

Tunn

el80

0,00

080

0,00

0

Sum

mar

y fo

r Inv

estm

ents

$8,5

07,7

36$5

,488

,397

$374

,960

$2,6

44,3

79

Serv

ices

Brid

ge4,

000

2,00

02,

000

Dra

inag

e/Sl

opes

190,

246

95,1

2395

,123

Mis

c Tr

affic

and

Saf

ety

30,0

0030

,000

Pave

men

t Mar

king

s5,

000

5,00

0

Road

Sur

face

455,

227

129,

738

325,

489

Side

wal

ks/T

rails

54,9

8554

,985

Sign

als

600

600

Sign

s10

,000

10,0

00

Tunn

el3,

071,

638

3,07

1,63

8

Page

1 o

f 114

Hig

hway

Sys

tem

Mai

nten

ance

- D

istr

ict A

lloca

tions

FY 2010 - 2011 Budget SupplementPage 83

Page 94: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

Bla

nd C

ount

y

Serv

ices

Vege

tatio

n C

ontr

ol43

1,27

018

1,41

024

9,86

0

Sum

mar

y fo

r Ser

vice

s$4

,252

,966

$3,0

71,6

38$4

78,8

56$6

72,4

72$3

0,00

0

Sum

mar

y fo

r B

land

Cou

nty

$12,

760,

702

$8,5

60,0

35$8

53,8

16$3

,316

,851

$30,

000

Buc

hana

n C

ount

y

Inve

stm

ents

Brid

ge24

6,00

078

,500

167,

500

Gua

rdra

il11

1,00

088

,800

22,2

00

Pave

men

t Mar

king

s73

,933

57,2

0316

,730

Road

Sur

face

889,

743

364,

102

525,

641

Sign

als

11,0

0011

,000

Sign

s75

,346

39,7

8235

,564

Sum

mar

y fo

r Inv

estm

ents

$1,4

07,0

22$6

39,3

87$7

67,6

35

Serv

ices

Brid

ge4,

000

2,00

02,

000

Dra

inag

e/Sl

opes

818,

100

316,

490

501,

610

Equi

pmen

t and

Inve

ntor

y M

anag

emen

t94

,561

94,5

61

Inci

dent

Res

pons

e11

,760

11,7

60

Mis

c Tr

affic

and

Saf

ety

30,0

0030

,000

Obs

truc

tion/

Haz

ardo

us D

ebri

s24

,133

24,1

33

Pave

men

t Mar

king

s2,

000

1,00

01,

000

Road

Sur

face

947,

343

360,

000

571,

093

16,2

50

Side

wal

ks/T

rails

53,0

7553

,075

Sign

als

10,7

0010

,200

500

Page

2 o

f 114

Hig

hway

Sys

tem

Mai

nten

ance

- D

istr

ict A

lloca

tions

FY 2010 - 2011 Budget SupplementPage 84

Page 95: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

Buc

hana

n C

ount

y

Serv

ices

Sign

s30

,000

30,0

00

Snow

and

Ice

83,0

0083

,000

Vege

tatio

n C

ontr

ol43

1,55

817

7,50

425

4,05

4

Sum

mar

y fo

r Ser

vice

s$2

,540

,230

$1,0

33,2

69$1

,354

,390

$152

,571

Sum

mar

y fo

r B

ucha

nan

Cou

nty

$3,9

47,2

52$1

,672

,656

$2,1

22,0

25$1

52,5

71

Dic

kens

on C

ount

y

Inve

stm

ents

Brid

ge1,

638,

164

1,02

0,16

461

8,00

0

Gua

rdra

il84

,000

50,4

0033

,600

Pave

men

t Mar

king

s13

3,50

011

2,77

020

,730

Road

Sur

face

1,48

2,62

778

0,49

470

2,13

3

Sign

als

52,2

5051

,500

750

Sign

s79

,462

49,1

8530

,277

Sum

mar

y fo

r Inv

estm

ents

$3,4

70,0

03$2

,064

,513

$1,4

05,4

90

Serv

ices

Brid

ge4,

000

2,00

02,

000

Dra

inag

e/Sl

opes

251,

725

146,

360

105,

365

Equi

pmen

t and

Inve

ntor

y M

anag

emen

t60

,000

60,0

00

Gua

rdra

il38

,000

19,0

0019

,000

Inci

dent

Res

pons

e8,

900

8,90

0

Mis

c Tr

affic

and

Saf

ety

30,0

0030

,000

Obs

truc

tion/

Haz

ardo

us D

ebri

s6,

000

6,00

0

Pave

men

t Mar

king

s1,

000

500

500

Page

3 o

f 114

Hig

hway

Sys

tem

Mai

nten

ance

- D

istr

ict A

lloca

tions

FY 2010 - 2011 Budget SupplementPage 85

Page 96: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

Dic

kens

on C

ount

y

Serv

ices

Road

Sur

face

747,

136

238,

160

508,

976

Safe

ty R

est A

reas

and

Way

side

s7,

376

7,37

6

Side

wal

ks/T

rails

20,0

8220

,082

Sign

als

2,70

01,

800

900

Sign

s52

,854

34,1

2718

,727

Snow

and

Ice

66,4

0066

,400

Vege

tatio

n C

ontr

ol44

0,29

314

8,41

429

1,87

9

Sum

mar

y fo

r Ser

vice

s$1

,736

,466

$684

,219

$953

,347

$98,

900

Sum

mar

y fo

r D

icke

nson

Cou

nty

$5,2

06,4

69$2

,748

,732

$2,3

58,8

37$9

8,90

0

Gra

yson

Cou

nty

Inve

stm

ents

Brid

ge21

2,50

012

7,50

085

,000

Pave

men

t Mar

king

s82

,745

50,0

0032

,745

Road

Sur

face

541,

848

541,

848

Sign

als

1,50

01,

500

Sign

s10

7,26

040

,000

67,2

60

Sum

mar

y fo

r Inv

estm

ents

$945

,853

$219

,000

$726

,853

Serv

ices

Brid

ge4,

000

2,00

02,

000

Dra

inag

e/Sl

opes

398,

606

199,

303

199,

303

Equi

pmen

t and

Inve

ntor

y M

anag

emen

t60

,000

60,0

00

Gua

rdra

il61

0,01

461

0,01

4

Inci

dent

Res

pons

e10

,172

10,1

72

Page

4 o

f 114

Hig

hway

Sys

tem

Mai

nten

ance

- D

istr

ict A

lloca

tions

FY 2010 - 2011 Budget SupplementPage 86

Page 97: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

Gra

yson

Cou

nty

Serv

ices

Mis

c Tr

affic

and

Saf

ety

30,0

0030

,000

Obs

truc

tion/

Haz

ardo

us D

ebri

s40

,000

40,0

00

Pave

men

t Mar

king

s1,

000

500

500

Road

Sur

face

1,07

7,38

015

8,19

391

9,18

7

Side

wal

ks/T

rails

130,

132

130,

132

Sign

als

2,30

01,

800

500

Sign

s21

,000

21,0

00

Snow

and

Ice

94,8

6094

,860

Vege

tatio

n C

ontr

ol86

4,06

442

8,52

443

5,54

0

Sum

mar

y fo

r Ser

vice

s$3

,343

,528

$1,5

16,1

94$1

,727

,162

$100

,172

Sum

mar

y fo

r G

rays

on C

ount

y$4

,289

,381

$1,7

35,1

94$2

,454

,015

$100

,172

Lee

Cou

nty

Inve

stm

ents

Brid

ge64

8,50

027

1,00

037

7,50

0

Gua

rdra

il91

,500

57,9

0033

,600

Pave

men

t Mar

king

s15

0,39

713

1,66

718

,730

Road

Sur

face

2,43

5,57

51,

864,

214

571,

361

Sign

als

109,

250

109,

250

Sign

s10

3,86

273

,585

30,2

77

Sum

mar

y fo

r Inv

estm

ents

$3,5

39,0

84$2

,507

,616

$1,0

31,4

68

Serv

ices

Brid

ge4,

000

2,00

02,

000

Dra

inag

e/Sl

opes

331,

701

206,

640

125,

061

Page

5 o

f 114

Hig

hway

Sys

tem

Mai

nten

ance

- D

istr

ict A

lloca

tions

FY 2010 - 2011 Budget SupplementPage 87

Page 98: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

Lee

Cou

nty

Serv

ices

Equi

pmen

t and

Inve

ntor

y M

anag

emen

t60

,000

60,0

00

Gua

rdra

il63

1,01

462

1,51

49,

500

Inci

dent

Res

pons

e8,

900

8,90

0

Mis

c Tr

affic

and

Saf

ety

30,0

0030

,000

Obs

truc

tion/

Haz

ardo

us D

ebri

s6,

000

6,00

0

Pave

men

t Mar

king

s2,

000

1,00

01,

000

Road

Sur

face

561,

368

186,

468

374,

900

Safe

ty R

est A

reas

and

Way

side

s7,

376

7,37

6

Side

wal

ks/T

rails

20,0

8220

,082

Sign

als

9,90

09,

400

500

Sign

s53

,514

34,7

2718

,787

Snow

and

Ice

66,4

0066

,400

Vege

tatio

n C

ontr

ol60

4,47

823

7,31

036

7,16

8

Sum

mar

y fo

r Ser

vice

s$2

,396

,733

$1,3

92,9

17$9

04,9

16$9

8,90

0

Sum

mar

y fo

r L

ee C

ount

y$5

,935

,817

$3,9

00,5

33$1

,936

,384

$98,

900

Rus

sel C

ount

y

Inve

stm

ents

Brid

ge31

1,00

079

,500

231,

500

Gua

rdra

il11

1,00

088

,800

22,2

00

Pave

men

t Mar

king

s14

1,83

512

0,10

521

,730

Road

Sur

face

2,38

7,46

41,

823,

192

564,

272

Sign

als

5,25

05,

250

Sign

s11

8,74

683

,182

35,5

64

Page

6 o

f 114

Hig

hway

Sys

tem

Mai

nten

ance

- D

istr

ict A

lloca

tions

FY 2010 - 2011 Budget SupplementPage 88

Page 99: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

Rus

sel C

ount

y

Inve

stm

ents

Sum

mar

y fo

r Inv

estm

ents

$3,0

75,2

95$2

,200

,029

$875

,266

Serv

ices

Brid

ge4,

000

2,00

02,

000

Dra

inag

e/Sl

opes

883,

329

343,

003

540,

326

Equi

pmen

t and

Inve

ntor

y M

anag

emen

t94

,560

94,5

60

Gua

rdra

il61

0,01

461

0,01

4

Inci

dent

Res

pons

e11

,766

11,7

66

Mis

c Tr

affic

and

Saf

ety

30,0

0030

,000

Obs

truc

tion/

Haz

ardo

us D

ebri

s24

,134

24,1

34

Pave

men

t Mar

king

s1,

000

500

500

Road

Sur

face

1,05

2,34

336

0,00

067

6,09

316

,250

Sign

als

104,

800

104,

800

Snow

and

Ice

83,0

0083

,000

Vege

tatio

n C

ontr

ol42

0,20

316

7,14

925

3,05

4

Sum

mar

y fo

r Ser

vice

s$3

,319

,149

$1,6

70,4

66$1

,496

,107

$152

,576

Sum

mar

y fo

r R

usse

l Cou

nty

$6,3

94,4

44$3

,870

,495

$2,3

71,3

73$1

52,5

76

Scot

t Cou

nty

Inve

stm

ents

Brid

ge63

9,34

247

1,84

216

7,50

0

Gua

rdra

il12

6,00

075

,600

50,4

00

Pave

men

t Mar

king

s11

4,94

793

,217

21,7

30

Road

Sur

face

2,28

7,90

81,

676,

878

611,

030

Sign

s16

4,86

213

4,58

530

,277

Page

7 o

f 114

Hig

hway

Sys

tem

Mai

nten

ance

- D

istr

ict A

lloca

tions

FY 2010 - 2011 Budget SupplementPage 89

Page 100: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

Scot

t Cou

nty

Inve

stm

ents

Sum

mar

y fo

r Inv

estm

ents

$3,3

33,0

59$2

,452

,122

$880

,937

Serv

ices

Brid

ge4,

000

2,00

02,

000

Dra

inag

e/Sl

opes

380,

880

225,

832

155,

048

Equi

pmen

t and

Inve

ntor

y M

anag

emen

t95

,232

95,2

32

Gua

rdra

il64

,500

28,5

0036

,000

Inci

dent

Res

pons

e13

,350

13,3

50

Mis

c Tr

affic

and

Saf

ety

30,0

0030

,000

Obs

truc

tion/

Haz

ardo

us D

ebri

s9,

000

9,00

0

Pave

men

t Mar

king

s1,

000

500

500

Road

Sur

face

848,

302

284,

702

563,

600

Safe

ty R

est A

reas

and

Way

side

s11

,064

11,0

64

Side

wal

ks/T

rails

30,1

2330

,123

Sign

als

117,

200

116,

700

500

Sign

s55

,654

36,9

2718

,727

Snow

and

Ice

99,6

0099

,600

Vege

tatio

n C

ontr

ol81

0,35

235

0,85

045

9,50

2

Sum

mar

y fo

r Ser

vice

s$2

,570

,257

$1,1

86,7

98$1

,244

,877

$138

,582

Sum

mar

y fo

r Sc

ott C

ount

y$5

,903

,316

$3,6

38,9

20$2

,125

,814

$138

,582

Smyt

h C

ount

y

Inve

stm

ents

Brid

ge45

3,50

015

7,50

013

8,50

015

7,50

0

Gua

rdra

il18

1,88

318

1,88

3

Page

8 o

f 114

Hig

hway

Sys

tem

Mai

nten

ance

- D

istr

ict A

lloca

tions

FY 2010 - 2011 Budget SupplementPage 90

Page 101: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

Smyt

h C

ount

y

Inve

stm

ents

Pave

men

t Mar

king

s78

2,81

048

3,66

618

3,41

411

5,73

0

Road

Sur

face

3,19

3,01

51,

941,

325

642,

556

609,

134

Sign

als

3,25

03,

000

250

Sign

s12

5,98

080

,000

45,9

80

Sum

mar

y fo

r Inv

estm

ents

$4,7

40,4

38$2

,764

,374

$1,0

47,4

70$9

28,5

94

Serv

ices

Brid

ge4,

000

2,00

02,

000

Dra

inag

e/Sl

opes

369,

292

174,

691

194,

601

Mis

c Tr

affic

and

Saf

ety

50,0

0050

,000

Pave

men

t Mar

king

s10

1,00

010

0,50

050

0

Road

Sur

face

1,83

2,70

61,

356,

384

476,

322

Side

wal

ks/T

rails

87,9

7687

,976

Sign

als

3,30

02,

700

600

Sign

s10

,000

10,0

00

Vege

tatio

n C

ontr

ol55

6,31

024

0,73

031

5,58

0

Sum

mar

y fo

r Ser

vice

s$3

,014

,584

$1,9

74,9

81$9

89,6

03$5

0,00

0

Sum

mar

y fo

r Sm

yth

Cou

nty

$7,7

55,0

22$2

,764

,374

$3,0

22,4

51$1

,918

,197

$50,

000

Taze

wel

l Cou

nty

Inve

stm

ents

Brid

ge2,

625,

412

2,40

7,41

221

8,00

0

Gua

rdra

il11

1,00

088

,800

22,2

00

Pave

men

t Mar

king

s19

9,90

717

8,17

721

,730

Road

Sur

face

2,19

9,18

81,

524,

366

674,

822

Page

9 o

f 114

Hig

hway

Sys

tem

Mai

nten

ance

- D

istr

ict A

lloca

tions

FY 2010 - 2011 Budget SupplementPage 91

Page 102: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

Taze

wel

l Cou

nty

Inve

stm

ents

Sign

als

165,

750

165,

750

Sign

s12

0,34

684

,782

35,5

64

Sum

mar

y fo

r Inv

estm

ents

$5,4

21,6

03$4

,449

,287

$972

,316

Serv

ices

Brid

ge4,

000

2,00

02,

000

Dra

inag

e/Sl

opes

833,

142

323,

767

509,

375

Equi

pmen

t and

Inve

ntor

y M

anag

emen

t94

,560

94,5

60

Inci

dent

Res

pons

e11

,760

11,7

60

Mis

c Tr

affic

and

Saf

ety

37,5

0037

,500

Obs

truc

tion/

Haz

ardo

us D

ebri

s24

,133

24,1

33

Pave

men

t Mar

king

s60

050

010

0

Road

Sur

face

1,05

2,34

036

0,00

067

6,09

016

,250

Side

wal

ks/T

rails

26,5

3726

,537

Sign

als

14,4

0014

,400

Sign

s18

,000

18,0

00

Snow

and

Ice

83,0

0083

,000

Vege

tatio

n C

ontr

ol41

2,05

816

3,50

424

8,55

4

Sum

mar

y fo

r Ser

vice

s$2

,612

,030

$991

,708

$1,4

60,2

52$1

60,0

70

Sum

mar

y fo

r T

azew

ell C

ount

y$8

,033

,633

$5,4

40,9

95$2

,432

,568

$160

,070

Was

hing

ton

Cou

nty

Inve

stm

ents

Brid

ge2,

573,

906

1,02

0,90

039

5,00

61,

158,

000

Gua

rdra

il2,

142,

085

208,

543

1,91

1,34

222

,200

Page

10

of 1

14H

ighw

ay S

yste

m M

aint

enan

ce -

Dis

tric

t Allo

catio

ns

FY 2010 - 2011 Budget SupplementPage 92

Page 103: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

Was

hing

ton

Cou

nty

Inve

stm

ents

Pave

men

t Mar

king

s99

2,60

753

8,06

426

1,36

519

3,17

8

Road

Sur

face

4,05

5,60

42,

246,

137

614,

564

1,19

4,90

3

Sign

als

169,

000

4,00

016

5,00

0

Sign

s21

4,34

717

8,78

335

,564

TOC

and

Tec

hnol

ogy

75,0

0075

,000

Sum

mar

y fo

r Inv

estm

ents

$10,

222,

549

$4,0

92,6

44$3

,526

,060

$2,6

03,8

45

Serv

ices

Brid

ge4,

000

2,00

02,

000

Dra

inag

e/Sl

opes

816,

072

324,

442

491,

630

Equi

pmen

t and

Inve

ntor

y M

anag

emen

t31

,500

31,5

00

Inci

dent

Res

pons

e30

,880

30,8

80

Mis

c Tr

affic

and

Saf

ety

80,0

0080

,000

Obs

truc

tion/

Haz

ardo

us D

ebri

s8,

000

8,00

0

Pave

men

t Mar

king

s10

2,00

010

1,00

01,

000

Road

Sur

face

1,45

4,19

676

1,85

367

6,09

316

,250

Side

wal

ks/T

rails

26,5

3726

,537

Sign

als

17,4

005,

400

12,0

00

Sign

s13

,000

13,0

00

Snow

and

Ice

30,0

0030

,000

Vege

tatio

n C

ontr

ol40

9,55

815

7,50

425

2,05

4

Sum

mar

y fo

r Ser

vice

s$3

,023

,143

$5,4

00$1

,428

,336

$1,4

30,7

77$1

58,6

30

Sum

mar

y fo

r W

ashi

ngto

n C

ount

y$1

3,24

5,69

2$4

,098

,044

$4,9

54,3

96$4

,034

,622

$158

,630

Page

11

of 1

14H

ighw

ay S

yste

m M

aint

enan

ce -

Dis

tric

t Allo

catio

ns

FY 2010 - 2011 Budget SupplementPage 93

Page 104: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

Wis

e

Inve

stm

ents

Brid

ge10

,000

10,0

00

Sum

mar

y fo

r Inv

estm

ents

$10,

000

$10,

000

Sum

mar

y fo

r W

ise

$10,

000

$10,

000

Wis

e C

ount

y

Inve

stm

ents

Brid

ge1,

456,

169

853,

500

602,

669

Gua

rdra

il12

6,00

075

,600

50,4

00

Pave

men

t Mar

king

s11

1,65

480

,924

30,7

30

Road

Sur

face

1,44

0,45

154

4,95

889

5,49

3

Sign

als

219,

250

219,

250

Sign

s84

,962

54,6

8530

,277

Sum

mar

y fo

r Inv

estm

ents

$3,4

38,4

86$1

,828

,917

$1,6

09,5

69

Serv

ices

Brid

ge4,

000

2,00

02,

000

Dra

inag

e/Sl

opes

480,

383

313,

097

167,

286

Equi

pmen

t and

Inve

ntor

y M

anag

emen

t95

,232

95,2

32

Gua

rdra

il67

,000

38,5

0028

,500

Inci

dent

Res

pons

e13

,350

13,3

50

Mis

c Tr

affic

and

Saf

ety

30,0

0030

,000

Obs

truc

tion/

Haz

ardo

us D

ebri

s6,

000

6,00

0

Pave

men

t Mar

king

s1,

000

500

500

Road

Sur

face

1,16

0,70

435

7,24

080

3,46

4

Safe

ty R

est A

reas

and

Way

side

s7,

376

7,37

6

Page

12

of 1

14H

ighw

ay S

yste

m M

aint

enan

ce -

Dis

tric

t Allo

catio

ns

FY 2010 - 2011 Budget SupplementPage 94

Page 105: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

Wis

e C

ount

y

Serv

ices

Side

wal

ks/T

rails

30,1

2330

,123

Sign

als

17,4

0017

,400

Sign

s54

,054

35,3

2718

,727

Snow

and

Ice

99,6

0099

,600

Vege

tatio

n C

ontr

ol61

2,52

126

1,82

135

0,70

0

Sum

mar

y fo

r Ser

vice

s$2

,678

,743

$1,1

62,9

84$1

,377

,177

$138

,582

Sum

mar

y fo

r W

ise

Cou

nty

$6,1

17,2

29$2

,991

,901

$2,9

86,7

46$1

38,5

82

Wyt

he C

ount

y

Inve

stm

ents

Brid

ge3,

317,

564

1,87

2,06

478

,000

1,36

7,50

0

Gua

rdra

il53

7,59

620

1,59

633

6,00

0

Pave

men

t Mar

king

s41

1,54

033

2,81

050

,000

28,7

30

Road

Sur

face

4,70

7,72

74,

060,

957

646,

770

Sign

als

3,75

01,

750

2,00

0

Sign

s19

3,64

014

5,00

048

,640

TOC

and

Tec

hnol

ogy

25,0

0025

,000

Sum

mar

y fo

r Inv

estm

ents

$9,1

96,8

17$6

,494

,177

$611

,000

$2,0

91,6

40

Serv

ices

Brid

ge4,

000

2,00

02,

000

Dra

inag

e/Sl

opes

385,

706

199,

085

186,

621

Equi

pmen

t and

Inve

ntor

y M

anag

emen

t30

,000

30,0

00

Inci

dent

Res

pons

e5,

086

5,08

6

Mis

c Tr

affic

and

Saf

ety

37,5

0037

,500

Page

13

of 1

14H

ighw

ay S

yste

m M

aint

enan

ce -

Dis

tric

t Allo

catio

ns

FY 2010 - 2011 Budget SupplementPage 95

Page 106: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

Wyt

he C

ount

y

Serv

ices

Obs

truc

tion/

Haz

ardo

us D

ebri

s20

,000

20,0

00

Pave

men

t Mar

king

s2,

500

500

2,00

0

Road

Sur

face

1,97

6,08

51,

145,

767

830,

318

Safe

ty R

est A

reas

and

Way

side

s60

,000

60,0

00

Side

wal

ks/T

rails

93,4

7593

,475

Sign

als

3,60

090

02,

700

Sign

s12

,000

12,0

00

Snow

and

Ice

47,4

2847

,428

Vege

tatio

n C

ontr

ol57

1,28

324

7,83

932

3,44

4

Sum

mar

y fo

r Ser

vice

s$3

,248

,663

$900

$1,7

17,3

19$1

,457

,858

$72,

586

Sum

mar

y fo

r W

ythe

Cou

nty

$12,

445,

480

$6,4

95,0

77$2

,328

,319

$3,5

49,4

98$7

2,58

6

Wyt

hevi

lle

Inve

stm

ents

Brid

ge1,

345,

334

1,34

5,33

4

Sum

mar

y fo

r Inv

estm

ents

$1,3

45,3

34$1

,345

,334

Sum

mar

y fo

r W

ythe

ville

$1,3

45,3

34$1

,345

,334

Dis

tric

t Wid

e

Inve

stm

ents

Pave

men

t Mar

king

s1,

705,

000

300,

000

1,40

5,00

0

TOC

and

Tec

hnol

ogy

75,0

0075

,000

Sum

mar

y fo

r Inv

estm

ents

$1,7

80,0

00$3

75,0

00$1

,405

,000

Serv

ices

Brid

ge2,

528,

004

1,17

3,06

653

3,68

882

1,25

0

Page

14

of 1

14H

ighw

ay S

yste

m M

aint

enan

ce -

Dis

tric

t Allo

catio

ns

FY 2010 - 2011 Budget SupplementPage 96

Page 107: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

Dis

tric

t Wid

e

Serv

ices

Dra

inag

e/Sl

opes

739,

730

679,

730

60,0

00

Equi

pmen

t and

Inve

ntor

y M

anag

emen

t1,

574,

880

1,57

4,88

0

Gua

rdra

il1,

149,

587

1,14

4,58

75,

000

Inci

dent

Res

pons

e31

,224

31,2

24

Man

agem

ent a

nd D

irec

tion

6,16

3,67

96,

163,

679

Mis

c Fa

cilit

y an

d O

ther

904,

521

109,

058

263,

772

531,

691

Mis

c Tr

affic

and

Saf

ety

74,1

2074

,120

Obs

truc

tion/

Haz

ardo

us D

ebri

s79

,133

79,1

33

Pave

men

t Mar

king

s76

,327

76,3

27

Perm

ittin

g22

1,86

822

1,86

8

Road

Sur

face

945,

030

770,

085

30,0

0079

,945

65,0

00

Sign

s30

5,22

830

5,22

8

Snow

and

Ice

16,3

81,0

552,

138,

343

7,24

2,71

27,

000,

000

TOC

and

Tec

hnol

ogy

250,

000

250,

000

Vege

tatio

n C

ontr

ol1,

911,

648

1,90

8,64

83,

000

Sum

mar

y fo

r Ser

vice

s$3

3,33

6,03

4$8

,555

,072

$8,1

35,1

72$8

,515

,019

$1,9

67,0

92$6

,163

,679

Sum

mar

y fo

r D

istr

ict W

ide

$35,

116,

034

$8,9

30,0

72$9

,540

,172

$8,5

15,0

19$1

,967

,092

$6,1

63,6

79

Sum

mar

y fo

r B

rist

ol D

istr

ict

$128

,505

,805

$32,

192,

936

$46,

708,

580

$40,

121,

949

$3,3

18,6

61$6

,163

,679

Page

15

of 1

14H

ighw

ay S

yste

m M

aint

enan

ce -

Dis

tric

t Allo

catio

ns

FY 2010 - 2011 Budget SupplementPage 97

Page 108: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

Cul

pepe

r D

istr

ict

Alb

emar

le C

ount

y

Inve

stm

ents

Brid

ge1,

540,

000

350,

000

830,

000

360,

000

Ligh

ts1,

200

1,20

0

Pave

men

t Mar

king

s82

9,14

126

4,49

735

4,62

421

0,02

0

Road

Sur

face

1,19

4,94

644

3,07

668

2,18

969

,681

Sign

als

406,

441

22,2

6330

8,52

875

,650

Sign

s17

4,54

070

,580

103,

960

TOC

and

Tec

hnol

ogy

121,

974

121,

974

Sum

mar

y fo

r Inv

estm

ents

$4,2

68,2

42$1

,079

,836

$2,3

67,8

95$8

20,5

11

Serv

ices

Dra

inag

e/Sl

opes

862,

063

29,2

5383

2,81

0

Gua

rdra

il44

4,69

330

3,00

014

1,69

3

Inci

dent

Res

pons

e22

,578

22,5

78

Ligh

ts50

050

0

Mis

c Tr

affic

and

Saf

ety

215,

884

215,

884

Obs

truc

tion/

Haz

ardo

us D

ebri

s60

,000

60,0

00

Pave

men

t Mar

king

s7,

060

7,06

0

Perm

ittin

g2,

548

2,54

8

Road

Sur

face

1,24

5,00

016

0,00

01,

085,

000

Safe

ty R

est A

reas

and

Way

side

s44

144

1

Side

wal

ks/T

rails

40,4

5440

,454

Sign

als

566,

221

1,50

038

9,86

211

,250

163,

609

Page

16

of 1

14H

ighw

ay S

yste

m M

aint

enan

ce -

Dis

tric

t Allo

catio

ns

FY 2010 - 2011 Budget SupplementPage 98

Page 109: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

Alb

emar

le C

ount

y

Serv

ices

Snow

and

Ice

1,14

1,09

671

8,68

842

2,40

8

TOC

and

Tec

hnol

ogy

122,

955

122,

955

Vege

tatio

n C

ontr

ol68

6,10

966

617

3,29

951

2,14

4

Sum

mar

y fo

r Ser

vice

s$5

,417

,602

$2,1

66$1

,904

,558

$3,1

06,2

59$4

04,6

19

Sum

mar

y fo

r A

lbem

arle

Cou

nty

$9,6

85,8

44$1

,082

,002

$4,2

72,4

53$3

,926

,770

$404

,619

Cul

pepe

r Cou

nty

Inve

stm

ents

Brid

ge45

0,00

025

0,00

020

0,00

0

Pave

men

t Mar

king

s36

6,43

828

4,72

681

,712

Road

Sur

face

2,16

4,93

22,

110,

069

54,8

63

Sign

als

46,5

5046

,550

Sign

s61

,000

16,0

0045

,000

Sum

mar

y fo

r Inv

estm

ents

$3,0

88,9

20$2

,707

,345

$381

,575

Serv

ices

Dra

inag

e/Sl

opes

297,

502

37,5

0226

0,00

0

Gua

rdra

il67

,500

45,0

0022

,500

Inci

dent

Res

pons

e15

,273

15,2

73

Ligh

ts1,

500

1,50

0

Mis

c Tr

affic

and

Saf

ety

94,6

1594

,615

Obs

truc

tion/

Haz

ardo

us D

ebri

s13

,000

13,0

00

Pave

men

t Mar

king

s7,

060

7,06

0

Perm

ittin

g2,

548

2,54

8

Road

Sur

face

613,

000

148,

000

465,

000

Page

17

of 1

14H

ighw

ay S

yste

m M

aint

enan

ce -

Dis

tric

t Allo

catio

ns

FY 2010 - 2011 Budget SupplementPage 99

Page 110: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

Cul

pepe

r Cou

nty

Serv

ices

Sign

als

25,3

468,

325

17,0

21

Sign

s2,

800

2,80

0

Snow

and

Ice

477,

315

372,

315

105,

000

Vege

tatio

n C

ontr

ol25

9,06

811

0,25

814

8,81

0

Sum

mar

y fo

r Ser

vice

s$1

,876

,527

$729

,960

$1,0

17,1

10$1

29,4

57

Sum

mar

y fo

r C

ulpe

per

Cou

nty

$4,9

65,4

47$3

,437

,305

$1,3

98,6

85$1

29,4

57

Fau

quie

r Cou

nty

Inve

stm

ents

Brid

ge40

0,00

040

,000

360,

000

Gua

rdra

il52

8,51

352

8,51

3

Pave

men

t Mar

king

s1,

173,

789

545,

615

501,

833

126,

341

Road

Sur

face

7,44

8,53

83,

715,

264

2,98

4,98

974

8,28

5

Sign

als

115,

725

99,6

0016

,125

Sign

s88

,200

32,2

0056

,000

Sum

mar

y fo

r Inv

estm

ents

$9,7

54,7

65$4

,789

,392

$3,6

58,6

22$1

,306

,751

Serv

ices

Dra

inag

e/Sl

opes

771,

663

137,

003

634,

660

Equi

pmen

t and

Inve

ntor

y M

anag

emen

t19

8,58

019

8,58

0

Gua

rdra

il60

,000

45,0

0015

,000

Ligh

ts2,

550

2,55

0

Mis

c Tr

affic

and

Saf

ety

197,

902

197,

902

Obs

truc

tion/

Haz

ardo

us D

ebri

s41

,500

41,5

00

Pave

men

t Mar

king

s7,

060

7,06

0

Page

18

of 1

14H

ighw

ay S

yste

m M

aint

enan

ce -

Dis

tric

t Allo

catio

ns

FY 2010 - 2011 Budget SupplementPage 100

Page 111: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

Fau

quie

r Cou

nty

Serv

ices

Road

Sur

face

1,33

3,00

015

2,00

01,

181,

000

Sign

als

28,0

0614

,400

13,6

06

Sign

s5,

000

5,00

0

Snow

and

Ice

1,49

6,20

550

0,00

054

9,20

544

7,00

0

Vege

tatio

n C

ontr

ol96

7,82

466

639

6,01

457

1,14

4

Sum

mar

y fo

r Ser

vice

s$5

,109

,290

$500

,666

$1,3

03,2

32$2

,895

,304

$410

,088

Sum

mar

y fo

r Fa

uqui

er C

ount

y$1

4,86

4,05

5$5

,290

,058

$4,9

61,8

54$4

,202

,055

$410

,088

Flu

vann

a C

ount

y

Inve

stm

ents

Brid

ge15

0,00

030

,000

120,

000

Pave

men

t Mar

king

s23

3,49

016

5,88

767

,603

Sign

als

5,62

55,

625

Sign

s46

,331

15,2

0031

,131

Sum

mar

y fo

r Inv

estm

ents

$435

,446

$211

,087

$224

,359

Serv

ices

Dra

inag

e/Sl

opes

260,

349

260,

349

Gua

rdra

il35

,960

35,9

60

Inci

dent

Res

pons

e1,

826

1,82

6

Mis

c Tr

affic

and

Saf

ety

37,8

4637

,846

Obs

truc

tion/

Haz

ardo

us D

ebri

s15

,000

15,0

00

Pave

men

t Mar

king

s7,

060

7,06

0

Road

Sur

face

612,

764

40,0

0057

2,76

4

Side

wal

ks/T

rails

10,0

0010

,000

Page

19

of 1

14H

ighw

ay S

yste

m M

aint

enan

ce -

Dis

tric

t Allo

catio

ns

FY 2010 - 2011 Budget SupplementPage 101

Page 112: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

Flu

vann

a C

ount

y

Serv

ices

Sign

als

16,1

675,

975

10,1

92

Snow

and

Ice

334,

457

191,

575

142,

882

Vege

tatio

n C

ontr

ol29

7,85

970

,299

227,

560

Sum

mar

y fo

r Ser

vice

s$1

,629

,288

$308

,934

$1,2

70,4

90$4

9,86

4

Sum

mar

y fo

r Fl

uvan

na C

ount

y$2

,064

,734

$520

,021

$1,4

94,8

49$4

9,86

4

Gre

ene

Cou

nty

Inve

stm

ents

Brid

ge15

0,00

015

,000

135,

000

Pave

men

t Mar

king

s11

1,04

483

,779

27,2

65

Sign

als

13,0

0013

,000

Sign

s37

,712

15,2

0022

,512

Sum

mar

y fo

r Inv

estm

ents

$311

,756

$126

,979

$184

,777

Serv

ices

Dra

inag

e/Sl

opes

415,

338

415,

338

Gua

rdra

il30

,147

30,1

47

Inci

dent

Res

pons

e1,

826

1,82

6

Mis

c Tr

affic

and

Saf

ety

50,4

6150

,461

Obs

truc

tion/

Haz

ardo

us D

ebri

s20

,000

20,0

00

Pave

men

t Mar

king

s7,

060

7,06

0

Road

Sur

face

635,

000

50,0

0058

5,00

0

Side

wal

ks/T

rails

10,0

0010

,000

Sign

als

29,0

0615

,400

13,6

06

Snow

and

Ice

266,

676

170,

078

96,5

98

Page

20

of 1

14H

ighw

ay S

yste

m M

aint

enan

ce -

Dis

tric

t Allo

catio

ns

FY 2010 - 2011 Budget SupplementPage 102

Page 113: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

Gre

ene

Cou

nty

Serv

ices

Vege

tatio

n C

ontr

ol22

7,85

974

,299

153,

560

Sum

mar

y fo

r Ser

vice

s$1

,693

,373

$316

,837

$1,3

10,6

43$6

5,89

3

Sum

mar

y fo

r G

reen

e C

ount

y$2

,005

,129

$443

,816

$1,4

95,4

20$6

5,89

3

Loui

sa

Serv

ices

Snow

and

Ice

10,0

0010

,000

Sum

mar

y fo

r Ser

vice

s$1

0,00

0$1

0,00

0

Sum

mar

y fo

r L

ouis

a$1

0,00

0$1

0,00

0

Loui

sa C

ount

y

Inve

stm

ents

Brid

ge1,

220,

000

275,

000

945,

000

Pave

men

t Mar

king

s23

3,44

852

,157

181,

291

Road

Sur

face

186,

744

170,

349

16,3

95

Sign

als

15,2

502,

500

10,8

751,

875

Sign

s98

,254

32,1

0066

,154

Sum

mar

y fo

r Inv

estm

ents

$1,7

53,6

96$2

,500

$540

,481

$1,2

10,7

15

Serv

ices

Dra

inag

e/Sl

opes

762,

000

762,

000

Gua

rdra

il93

,675

93,6

75

Inci

dent

Res

pons

e18

,925

18,9

25

Mis

c Fa

cilit

y an

d O

ther

2,76

02,

760

Mis

c Tr

affic

and

Saf

ety

113,

538

113,

538

Obs

truc

tion/

Haz

ardo

us D

ebri

s40

,000

40,0

00

Page

21

of 1

14H

ighw

ay S

yste

m M

aint

enan

ce -

Dis

tric

t Allo

catio

ns

FY 2010 - 2011 Budget SupplementPage 103

Page 114: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

Loui

sa C

ount

y

Serv

ices

Pave

men

t Mar

king

s7,

060

7,06

0

Road

Sur

face

1,01

1,01

210

0,00

091

1,01

2

Side

wal

ks/T

rails

10,0

0010

,000

Sign

als

32,3

811,

350

16,3

001,

125

13,6

06

Snow

and

Ice

702,

964

438,

534

264,

430

Vege

tatio

n C

ontr

ol69

8,66

266

615

0,26

854

7,72

8

Sum

mar

y fo

r Ser

vice

s$3

,492

,977

$2,0

16$7

14,9

22$2

,629

,970

$146

,069

Sum

mar

y fo

r L

ouis

a C

ount

y$5

,246

,673

$4,5

16$1

,255

,403

$3,8

40,6

85$1

46,0

69

Mad

ison

Cou

nty

Inve

stm

ents

Brid

ge25

0,00

025

,000

225,

000

Pave

men

t Mar

king

s10

0,37

574

,007

26,3

68

Sign

als

8,12

58,

125

Sign

s61

,200

23,2

0038

,000

Sum

mar

y fo

r Inv

estm

ents

$419

,700

$130

,332

$289

,368

Serv

ices

Dra

inag

e/Sl

opes

294,

081

20,0

0027

4,08

1

Gua

rdra

il75

,000

60,0

0015

,000

Mis

c Tr

affic

and

Saf

ety

75,6

9275

,692

Obs

truc

tion/

Haz

ardo

us D

ebri

s13

,000

13,0

00

Pave

men

t Mar

king

s7,

060

7,06

0

Road

Sur

face

753,

000

50,0

0070

3,00

0

Sign

als

17,8

814,

275

13,6

06

Page

22

of 1

14H

ighw

ay S

yste

m M

aint

enan

ce -

Dis

tric

t Allo

catio

ns

FY 2010 - 2011 Budget SupplementPage 104

Page 115: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

Mad

ison

Cou

nty

Serv

ices

Sign

s4,

500

4,50

0

Snow

and

Ice

237,

250

162,

000

75,2

50

Vege

tatio

n C

ontr

ol34

8,20

912

7,39

922

0,81

0

Sum

mar

y fo

r Ser

vice

s$1

,825

,673

$430

,734

$1,3

05,6

41$8

9,29

8

Sum

mar

y fo

r M

adis

on C

ount

y$2

,245

,373

$561

,066

$1,5

95,0

09$8

9,29

8

Ora

nge

Cou

nty

Inve

stm

ents

Brid

ge25

0,00

025

,000

225,

000

Pave

men

t Mar

king

s21

8,79

014

3,06

975

,721

Road

Sur

face

200,

000

200,

000

Sign

als

7,50

06,

875

625

Sign

s61

,186

21,1

8640

,000

Sum

mar

y fo

r Inv

estm

ents

$737

,476

$396

,130

$341

,346

Serv

ices

Dra

inag

e/Sl

opes

513,

871

90,3

7142

3,50

0

Gua

rdra

il63

,979

48,9

7915

,000

Mis

c Tr

affic

and

Saf

ety

100,

924

100,

924

Obs

truc

tion/

Haz

ardo

us D

ebri

s13

,000

13,0

00

Pave

men

t Mar

king

s7,

060

7,06

0

Perm

ittin

g2,

547

2,54

7

Road

Sur

face

1,21

0,24

412

6,00

01,

084,

244

Sign

als

16,9

813,

150

225

13,6

06

Sign

s2,

500

2,50

0

Page

23

of 1

14H

ighw

ay S

yste

m M

aint

enan

ce -

Dis

tric

t Allo

catio

ns

FY 2010 - 2011 Budget SupplementPage 105

Page 116: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

Ora

nge

Cou

nty

Serv

ices

Snow

and

Ice

395,

250

240,

250

155,

000

Vege

tatio

n C

ontr

ol39

3,56

715

5,13

823

8,42

9

Sum

mar

y fo

r Ser

vice

s$2

,719

,923

$670

,948

$1,9

31,8

98$1

17,0

77

Sum

mar

y fo

r O

rang

e C

ount

y$3

,457

,399

$1,0

67,0

78$2

,273

,244

$117

,077

Rap

paha

nnoc

k C

ount

y

Inve

stm

ents

Brid

ge25

0,00

075

,000

175,

000

Pave

men

t Mar

king

s94

,803

62,4

1932

,384

Sign

als

3,12

53,

125

Sign

s38

,480

13,4

8025

,000

Sum

mar

y fo

r Inv

estm

ents

$386

,408

$154

,024

$232

,384

Serv

ices

Dra

inag

e/Sl

opes

333,

000

50,5

0028

2,50

0

Equi

pmen

t and

Inve

ntor

y M

anag

emen

t5,

000

5,00

0

Gua

rdra

il18

,000

18,0

00

Mis

c Tr

affic

and

Saf

ety

78,0

5978

,059

Obs

truc

tion/

Haz

ardo

us D

ebri

s20

,000

20,0

00

Pave

men

t Mar

king

s7,

062

7,06

2

Road

Sur

face

531,

808

60,0

0047

1,80

8

Sign

als

13,8

3122

513

,606

Snow

and

Ice

312,

333

182,

333

130,

000

Vege

tatio

n C

ontr

ol37

5,09

816

1,29

921

3,79

9

Sum

mar

y fo

r Ser

vice

s$1

,694

,191

$479

,419

$1,1

18,1

07$9

6,66

5

Page

24

of 1

14H

ighw

ay S

yste

m M

aint

enan

ce -

Dis

tric

t Allo

catio

ns

FY 2010 - 2011 Budget SupplementPage 106

Page 117: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

Rap

paha

nnoc

k C

ount

y

Sum

mar

y fo

r R

appa

hann

ock

Cou

nty

$2,0

80,5

99$6

33,4

43$1

,350

,491

$96,

665

Dis

tric

t Wid

e

Inve

stm

ents

Brid

ge3,

503,

534

300,

000

1,75

0,00

01,

453,

534

Gua

rdra

il20

0,00

020

0,00

0

Pave

men

t Mar

king

s22

7,76

422

7,76

4

Road

Sur

face

1,87

6,82

71,

750,

649

126,

178

Sum

mar

y fo

r Inv

estm

ents

$5,8

08,1

25$3

00,0

00$3

,928

,413

$1,5

79,7

12

Serv

ices

Brid

ge1,

531,

900

671,

837

271,

563

588,

500

Dra

inag

e/Sl

opes

353,

336

353,

336

Equi

pmen

t and

Inve

ntor

y M

anag

emen

t75

1,03

875

1,03

8

Gua

rdra

il59

4,97

859

4,97

8

Man

agem

ent a

nd D

irec

tion

4,35

8,86

84,

358,

868

Mis

c Fa

cilit

y an

d O

ther

275,

000

65,6

0012

0,40

089

,000

Mis

c Tr

affic

and

Saf

ety

175,

000

175,

000

Obs

truc

tion/

Haz

ardo

us D

ebri

s20

,000

20,0

00

Pave

men

t Mar

king

s39

,676

39,6

76

Perm

ittin

g56

0,16

656

0,16

6

Road

Sur

face

400,

305

400,

305

Sign

s15

8,66

315

8,66

3

Snow

and

Ice

1,41

6,55

01,

111,

550

305,

000

Vege

tatio

n C

ontr

ol99

2,15

299

2,15

2

Sum

mar

y fo

r Ser

vice

s$1

1,62

7,63

2$4

,388

,097

$696

,963

$697

,500

$1,4

86,2

04$4

,358

,868

Page

25

of 1

14H

ighw

ay S

yste

m M

aint

enan

ce -

Dis

tric

t Allo

catio

ns

FY 2010 - 2011 Budget SupplementPage 107

Page 118: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

Dis

tric

t Wid

e

Sum

mar

y fo

r D

istr

ict W

ide

$17,

435,

757

$4,6

88,0

97$4

,625

,376

$2,2

77,2

12$1

,486

,204

$4,3

58,8

68

Sum

mar

y fo

r C

ulpe

per

Dis

tric

t$6

4,06

1,01

0$1

1,06

4,67

3$2

1,78

7,81

5$2

3,85

4,42

0$2

,995

,234

$4,3

58,8

68

Fred

eric

ksbu

rg D

istr

ict

Car

olin

e C

ount

y

Inve

stm

ents

Brid

ge1,

666,

100

750,

000

896,

100

20,0

00

Road

Sur

face

5,85

1,90

32,

329,

349

3,26

2,58

425

9,97

0

Sign

als

200,

995

200,

995

Sum

mar

y fo

r Inv

estm

ents

$7,7

18,9

98$3

,079

,349

$4,3

59,6

79$2

79,9

70

Serv

ices

Dra

inag

e/Sl

opes

387,

204

195,

760

191,

444

Equi

pmen

t and

Inve

ntor

y M

anag

emen

t19

,110

19,1

10

Gua

rdra

il5,

956

5,95

6

Inci

dent

Res

pons

e8,

000

8,00

0

Obs

truc

tion/

Haz

ardo

us D

ebri

s18

,040

18,0

40

Road

Sur

face

1,22

4,98

532

1,32

590

3,66

0

Sign

als

14,5

0510

,505

4,00

0

Sign

s75

,000

75,0

00

Snow

and

Ice

640,

000

370,

000

270,

000

Vege

tatio

n C

ontr

ol48

5,34

726

6,83

621

8,51

1

Sum

mar

y fo

r Ser

vice

s$2

,878

,147

$1,1

70,3

82$1

,676

,655

$31,

110

Sum

mar

y fo

r C

arol

ine

Cou

nty

$10,

597,

145

$3,0

79,3

49$5

,530

,061

$1,9

56,6

25$3

1,11

0

Page

26

of 1

14H

ighw

ay S

yste

m M

aint

enan

ce -

Dis

tric

t Allo

catio

ns

FY 2010 - 2011 Budget SupplementPage 108

Page 119: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

Ess

ex C

ount

y

Inve

stm

ents

Pave

men

t Mar

king

s73

,470

41,8

3031

,640

Road

Sur

face

1,38

2,16

51,

382,

165

Sign

als

97,4

8097

,480

Sign

s27

,920

22,9

604,

960

Sum

mar

y fo

r Inv

estm

ents

$1,5

81,0

35$1

,544

,435

$36,

600

Serv

ices

Dra

inag

e/Sl

opes

441,

109

85,7

0035

5,40

9

Equi

pmen

t and

Inve

ntor

y M

anag

emen

t20

,000

20,0

00

Gua

rdra

il39

,201

39,2

01

Inci

dent

Res

pons

e2,

800

2,80

0

Mis

c Tr

affic

and

Saf

ety

18,0

5018

,050

Obs

truc

tion/

Haz

ardo

us D

ebri

s22

,033

22,0

33

Road

Sur

face

516,

121

118,

256

397,

865

Sign

als

20,1

3519

,135

1,00

0

Sign

s4,

014

2,93

51,

079

Vege

tatio

n C

ontr

ol38

6,28

522

1,84

216

4,44

3

Sum

mar

y fo

r Ser

vice

s$1

,469

,748

$487

,069

$940

,829

$41,

850

Sum

mar

y fo

r E

ssex

Cou

nty

$3,0

50,7

83$2

,031

,504

$977

,429

$41,

850

Glo

uces

ter C

ount

y

Inve

stm

ents

Brid

ge14

1,80

014

1,80

0

Pave

men

t Mar

king

s69

,160

36,5

1532

,645

Road

Sur

face

981,

308

743,

647

237,

661

Page

27

of 1

14H

ighw

ay S

yste

m M

aint

enan

ce -

Dis

tric

t Allo

catio

ns

FY 2010 - 2011 Budget SupplementPage 109

Page 120: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

Glo

uces

ter C

ount

y

Inve

stm

ents

Sign

als

64,7

2464

,724

Sign

s25

,090

20,0

455,

045

Sum

mar

y fo

r Inv

estm

ents

$1,2

82,0

82$8

64,9

31$4

17,1

51

Serv

ices

Brid

ge11

,000

11,0

00

Dra

inag

e/Sl

opes

419,

506

189,

549

229,

957

Equi

pmen

t and

Inve

ntor

y M

anag

emen

t30

,000

30,0

00

Gua

rdra

il40

,000

25,0

0015

,000

Inci

dent

Res

pons

e25

,000

25,0

00

Mis

c Tr

affic

and

Saf

ety

23,1

7523

,175

Obs

truc

tion/

Haz

ardo

us D

ebri

s50

,500

50,5

00

Road

Sur

face

574,

187

68,4

0050

5,78

7

Sign

als

39,1

8029

,180

10,0

00

Sign

s63

,500

9,50

054

,000

Vege

tatio

n C

ontr

ol29

1,49

274

,931

216,

561

Sum

mar

y fo

r Ser

vice

s$1

,567

,540

$396

,560

$1,0

82,8

05$8

8,17

5

Sum

mar

y fo

r G

louc

este

r C

ount

y$2

,849

,622

$1,2

61,4

91$1

,499

,956

$88,

175

Kin

g an

d Q

ueen

Cou

nty

Inve

stm

ents

Brid

ge73

,400

73,4

00

Gua

rdra

il12

,000

12,0

00

Pave

men

t Mar

king

s36

,500

22,0

0014

,500

Road

Sur

face

804,

513

563,

032

241,

481

Page

28

of 1

14H

ighw

ay S

yste

m M

aint

enan

ce -

Dis

tric

t Allo

catio

ns

FY 2010 - 2011 Budget SupplementPage 110

Page 121: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

Kin

g an

d Q

ueen

Cou

nty

Inve

stm

ents

Sign

als

16,8

7416

,874

Sign

s13

,000

9,50

03,

500

Sum

mar

y fo

r Inv

estm

ents

$956

,287

$623

,406

$332

,881

Serv

ices

Brid

ge27

,200

4,20

023

,000

Dra

inag

e/Sl

opes

469,

426

171,

514

297,

912

Equi

pmen

t and

Inve

ntor

y M

anag

emen

t30

,000

30,0

00

Inci

dent

Res

pons

e1,

000

1,00

0

Mis

c Tr

affic

and

Saf

ety

25,0

7125

,071

Obs

truc

tion/

Haz

ardo

us D

ebri

s49

,535

49,5

35

Road

Sur

face

500,

128

290,

128

210,

000

Sign

als

3,38

63,

386

Sign

s32

,530

32,5

30

Vege

tatio

n C

ontr

ol21

1,66

899

,429

112,

239

Sum

mar

y fo

r Ser

vice

s$1

,349

,944

$564

,457

$706

,416

$79,

071

Sum

mar

y fo

r K

ing

and

Que

en C

ount

y$2

,306

,231

$1,1

87,8

63$1

,039

,297

$79,

071

Kin

g G

eorg

e C

ount

y

Inve

stm

ents

Pave

men

t Mar

king

s60

,715

36,5

0024

,215

Sign

s21

,270

9,63

511

,635

Sum

mar

y fo

r Inv

estm

ents

$81,

985

$46,

135

$35,

850

Serv

ices

Dra

inag

e/Sl

opes

212,

931

48,5

0016

4,43

1

Page

29

of 1

14H

ighw

ay S

yste

m M

aint

enan

ce -

Dis

tric

t Allo

catio

ns

FY 2010 - 2011 Budget SupplementPage 111

Page 122: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

Kin

g G

eorg

e C

ount

y

Serv

ices

Gua

rdra

il10

,000

10,0

00

Inci

dent

Res

pons

e1,

500

1,50

0

Mis

c Tr

affic

and

Saf

ety

81,1

9581

,195

Obs

truc

tion/

Haz

ardo

us D

ebri

s18

,000

18,0

00

Road

Sur

face

652,

545

258,

000

394,

545

Sign

als

5,00

05,

000

Sign

s32

,600

3,30

029

,300

Vege

tatio

n C

ontr

ol19

7,09

084

,599

112,

491

Sum

mar

y fo

r Ser

vice

s$1

,210

,861

$404

,399

$718

,767

$87,

695

Sum

mar

y fo

r K

ing

Geo

rge

Cou

nty

$1,2

92,8

46$4

50,5

34$7

54,6

17$8

7,69

5

Kin

g W

illia

m C

ount

y

Inve

stm

ents

Brid

ge31

7,10

021

8,00

099

,100

Ligh

ts4,

925

4,92

5

Pave

men

t Mar

king

s39

,800

21,5

5018

,250

Road

Sur

face

208,

477

208,

477

Sign

als

13,3

5513

,355

Sign

s10

,500

8,00

02,

500

Sum

mar

y fo

r Inv

estm

ents

$594

,157

$265

,830

$328

,327

Serv

ices

Brid

ge18

0,30

017

2,00

08,

300

Dra

inag

e/Sl

opes

397,

870

42,2

8635

5,58

4

Equi

pmen

t and

Inve

ntor

y M

anag

emen

t16

,500

16,5

00

Page

30

of 1

14H

ighw

ay S

yste

m M

aint

enan

ce -

Dis

tric

t Allo

catio

ns

FY 2010 - 2011 Budget SupplementPage 112

Page 123: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

Kin

g W

illia

m C

ount

y

Serv

ices

Inci

dent

Res

pons

e1,

000

1,00

0

Ligh

ts7,

900

7,90

0

Mis

c Tr

affic

and

Saf

ety

24,4

6024

,460

Obs

truc

tion/

Haz

ardo

us D

ebri

s30

,712

30,7

12

Road

Sur

face

141,

669

70,1

8971

,480

Sign

als

7,10

55,

105

2,00

0

Sign

s10

,410

9,21

01,

200

Vege

tatio

n C

ontr

ol26

0,29

881

,254

179,

044

Sum

mar

y fo

r Ser

vice

s$1

,078

,224

$387

,944

$646

,320

$43,

960

Sum

mar

y fo

r K

ing

Will

iam

Cou

nty

$1,6

72,3

81$6

53,7

74$9

74,6

47$4

3,96

0

Lanc

aste

r Cou

nty

Inve

stm

ents

Pave

men

t Mar

king

s53

,190

20,2

9032

,900

Road

Sur

face

514,

931

410,

931

104,

000

Sign

als

162,

500

162,

500

Sign

s24

,400

20,2

004,

200

Sum

mar

y fo

r Inv

estm

ents

$755

,021

$613

,921

$141

,100

Serv

ices

Dra

inag

e/Sl

opes

452,

088

65,0

0038

7,08

8

Ferr

y O

pera

tions

145,

363

30,0

0011

5,36

3

Gua

rdra

il8,

000

8,00

0

Inci

dent

Res

pons

e1,

000

1,00

0

Mis

c Tr

affic

and

Saf

ety

11,2

2511

,225

Page

31

of 1

14H

ighw

ay S

yste

m M

aint

enan

ce -

Dis

tric

t Allo

catio

ns

FY 2010 - 2011 Budget SupplementPage 113

Page 124: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

Lanc

aste

r Cou

nty

Serv

ices

Obs

truc

tion/

Haz

ardo

us D

ebri

s15

,000

15,0

00

Road

Sur

face

198,

000

60,0

0013

8,00

0

Sign

als

5,05

55,

055

Sign

s30

,595

6,59

524

,000

Vege

tatio

n C

ontr

ol23

1,47

355

,651

175,

822

Sum

mar

y fo

r Ser

vice

s$1

,097

,799

$200

,301

$769

,910

$127

,588

Sum

mar

y fo

r L

anca

ster

Cou

nty

$1,8

52,8

20$8

14,2

22$9

11,0

10$1

27,5

88

Mat

hew

s Cou

nty

Inve

stm

ents

Brid

ge37

8,00

037

8,00

0

Pave

men

t Mar

king

s49

,300

19,0

0030

,300

Road

Sur

face

387,

873

280,

614

107,

259

Sign

s13

,000

11,5

001,

500

Sum

mar

y fo

r Inv

estm

ents

$828

,173

$689

,114

$139

,059

Serv

ices

Brid

ge24

6,23

810

,000

3,37

923

2,85

9

Dra

inag

e/Sl

opes

380,

048

88,1

3529

1,91

3

Equi

pmen

t and

Inve

ntor

y M

anag

emen

t20

,000

20,0

00

Gua

rdra

il1,

573

1,57

3

Inci

dent

Res

pons

e1,

000

1,00

0

Mis

c Tr

affic

and

Saf

ety

22,2

3322

,233

Obs

truc

tion/

Haz

ardo

us D

ebri

s26

,000

26,0

00

Road

Sur

face

171,

252

41,2

5213

0,00

0

Page

32

of 1

14H

ighw

ay S

yste

m M

aint

enan

ce -

Dis

tric

t Allo

catio

ns

FY 2010 - 2011 Budget SupplementPage 114

Page 125: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

Mat

hew

s Cou

nty

Serv

ices

Sign

s22

,596

5,50

517

,091

Vege

tatio

n C

ontr

ol21

9,33

212

1,03

498

,298

Sum

mar

y fo

r Ser

vice

s$1

,110

,272

$267

,499

$566

,681

$276

,092

Sum

mar

y fo

r M

athe

ws C

ount

y$1

,938

,445

$956

,613

$705

,740

$276

,092

Mid

dles

ex C

ount

y

Inve

stm

ents

Brid

ge14

8,00

014

8,00

0

Pave

men

t Mar

king

s53

,760

28,1

1525

,645

Road

Sur

face

919,

797

776,

873

142,

924

Sign

als

7,73

57,

735

Sign

s19

,745

16,7

453,

000

Sum

mar

y fo

r Inv

estm

ents

$1,1

49,0

37$9

77,4

68$1

71,5

69

Serv

ices

Dra

inag

e/Sl

opes

285,

150

117,

674

167,

476

Equi

pmen

t and

Inve

ntor

y M

anag

emen

t24

,725

24,7

25

Gua

rdra

il5,

500

5,50

0

Inci

dent

Res

pons

e1,

500

1,50

0

Obs

truc

tion/

Haz

ardo

us D

ebri

s35

,593

35,5

93

Road

Sur

face

286,

410

59,9

4022

6,47

0

Sign

als

7,75

56,

655

1,10

0

Sign

s63

,263

5,69

057

,573

Vege

tatio

n C

ontr

ol31

8,03

618

8,83

712

9,19

9

Sum

mar

y fo

r Ser

vice

s$1

,027

,932

$384

,296

$616

,311

$27,

325

Page

33

of 1

14H

ighw

ay S

yste

m M

aint

enan

ce -

Dis

tric

t Allo

catio

ns

FY 2010 - 2011 Budget SupplementPage 115

Page 126: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

Mid

dles

ex C

ount

y

Sum

mar

y fo

r M

iddl

esex

Cou

nty

$2,1

76,9

69$1

,361

,764

$787

,880

$27,

325

Nor

thum

berl

and

Cou

nty

Inve

stm

ents

Brid

ge25

,000

25,0

00

Pave

men

t Mar

king

s43

,735

28,1

2015

,615

Road

Sur

face

425,

931

425,

931

Sign

s16

,774

8,13

58,

639

Sum

mar

y fo

r Inv

estm

ents

$511

,440

$462

,186

$49,

254

Serv

ices

Dra

inag

e/Sl

opes

217,

000

81,0

0013

6,00

0

Ferr

y O

pera

tions

145,

365

30,0

0011

5,36

5

Gua

rdra

il10

,000

10,0

00

Inci

dent

Res

pons

e1,

000

1,00

0

Mis

c Tr

affic

and

Saf

ety

13,5

7513

,575

Obs

truc

tion/

Haz

ardo

us D

ebri

s20

,000

20,0

00

Road

Sur

face

386,

000

35,0

0035

1,00

0

Sign

s27

,300

3,30

024

,000

Vege

tatio

n C

ontr

ol23

4,77

457

,639

177,

135

Sum

mar

y fo

r Ser

vice

s$1

,055

,014

$186

,939

$738

,135

$129

,940

Sum

mar

y fo

r N

orth

umbe

rlan

d C

ount

y$1

,566

,454

$649

,125

$787

,389

$129

,940

Ric

hmon

d C

ount

y

Inve

stm

ents

Brid

ge1,

480,

754

1,48

0,75

4

Pave

men

t Mar

king

s50

,890

20,5

9030

,300

Page

34

of 1

14H

ighw

ay S

yste

m M

aint

enan

ce -

Dis

tric

t Allo

catio

ns

FY 2010 - 2011 Budget SupplementPage 116

Page 127: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

Ric

hmon

d C

ount

y

Inve

stm

ents

Road

Sur

face

594,

931

409,

931

185,

000

Sign

als

1,10

01,

100

Sign

s18

,320

16,1

202,

200

Sum

mar

y fo

r Inv

estm

ents

$2,1

45,9

95$1

,928

,495

$217

,500

Serv

ices

Dra

inag

e/Sl

opes

257,

368

94,3

6816

3,00

0

Gua

rdra

il43

,000

33,0

0010

,000

Inci

dent

Res

pons

e1,

000

1,00

0

Mis

c Tr

affic

and

Saf

ety

20,7

1520

,715

Obs

truc

tion/

Haz

ardo

us D

ebri

s20

,000

20,0

00

Road

Sur

face

184,

244

40,0

0014

4,24

4

Sign

als

3,84

53,

845

Sign

s39

,505

3,50

536

,000

Vege

tatio

n C

ontr

ol25

3,68

510

4,04

914

9,63

6

Sum

mar

y fo

r Ser

vice

s$8

23,3

62$2

78,7

67$5

22,8

80$2

1,71

5

Sum

mar

y fo

r R

ichm

ond

Cou

nty

$2,9

69,3

57$2

,207

,262

$740

,380

$21,

715

Spot

sylv

ania

Cou

nty

Inve

stm

ents

Brid

ge1,

054,

335

292,

458

761,

877

Road

Sur

face

1,29

7,83

549

0,93

380

6,90

2

Sum

mar

y fo

r Inv

estm

ents

$2,3

52,1

70$7

83,3

91$1

,568

,779

Serv

ices

Dra

inag

e/Sl

opes

519,

996

157,

266

362,

730

Page

35

of 1

14H

ighw

ay S

yste

m M

aint

enan

ce -

Dis

tric

t Allo

catio

ns

FY 2010 - 2011 Budget SupplementPage 117

Page 128: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

Spot

sylv

ania

Cou

nty

Serv

ices

Equi

pmen

t and

Inve

ntor

y M

anag

emen

t28

,665

28,6

65

Gua

rdra

il76

,600

56,1

0020

,500

Mis

c Fa

cilit

y an

d O

ther

28,3

5928

,359

Obs

truc

tion/

Haz

ardo

us D

ebri

s29

,610

29,6

10

Road

Sur

face

1,94

8,97

963

9,51

31,

309,

466

Sign

s75

,000

75,0

00

Snow

and

Ice

1,10

0,99

462

5,49

747

5,49

7

Vege

tatio

n C

ontr

ol57

0,30

429

4,85

627

5,44

8

Sum

mar

y fo

r Ser

vice

s$4

,378

,507

$1,8

01,5

91$2

,548

,251

$28,

665

Sum

mar

y fo

r Sp

otsy

lvan

ia C

ount

y$6

,730

,677

$2,5

84,9

82$4

,117

,030

$28,

665

Staf

ford

Cou

nty

Inve

stm

ents

Brid

ge72

6,28

620

6,00

052

0,28

6

Road

Sur

face

276,

549

276,

549

Sum

mar

y fo

r Inv

estm

ents

$1,0

02,8

35$4

82,5

49$5

20,2

86

Serv

ices

Dra

inag

e/Sl

opes

773,

435

297,

498

475,

937

Equi

pmen

t and

Inve

ntor

y M

anag

emen

t19

,110

19,1

10

Gua

rdra

il25

,500

22,0

003,

500

Mis

c Fa

cilit

y an

d O

ther

29,0

0029

,000

Obs

truc

tion/

Haz

ardo

us D

ebri

s19

,740

19,7

40

Road

Sur

face

1,06

8,01

026

3,04

480

4,96

6

Sign

s75

,000

75,0

00

Page

36

of 1

14H

ighw

ay S

yste

m M

aint

enan

ce -

Dis

tric

t Allo

catio

ns

FY 2010 - 2011 Budget SupplementPage 118

Page 129: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

Staf

ford

Cou

nty

Serv

ices

Snow

and

Ice

734,

004

416,

998

317,

006

Vege

tatio

n C

ontr

ol37

7,45

017

1,01

320

6,43

7

Sum

mar

y fo

r Ser

vice

s$3

,121

,249

$1,1

70,5

53$1

,931

,586

$19,

110

Sum

mar

y fo

r St

affo

rd C

ount

y$4

,124

,084

$1,6

53,1

02$2

,451

,872

$19,

110

Wes

tmor

elan

d C

ount

y

Inve

stm

ents

Pave

men

t Mar

king

s56

,935

25,2

9031

,645

Road

Sur

face

574,

723

430,

932

143,

791

Sign

s18

,880

15,0

453,

835

Sum

mar

y fo

r Inv

estm

ents

$650

,538

$471

,267

$179

,271

Serv

ices

Dra

inag

e/Sl

opes

291,

042

116,

368

174,

674

Gua

rdra

il5,

000

5,00

0

Inci

dent

Res

pons

e1,

000

1,00

0

Mis

c Tr

affic

and

Saf

ety

39,0

9339

,093

Road

Sur

face

199,

609

12,2

0918

7,40

0

Sign

als

2,25

01,

500

750

Sign

s31

,175

7,67

523

,500

Vege

tatio

n C

ontr

ol25

3,78

785

,139

168,

648

Sum

mar

y fo

r Ser

vice

s$8

22,9

56$2

27,8

91$5

54,2

22$4

0,84

3

Sum

mar

y fo

r W

estm

orel

and

Cou

nty

$1,4

73,4

94$6

99,1

58$7

33,4

93$4

0,84

3

Page

37

of 1

14H

ighw

ay S

yste

m M

aint

enan

ce -

Dis

tric

t Allo

catio

ns

FY 2010 - 2011 Budget SupplementPage 119

Page 130: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

Dis

tric

t Wid

e

Inve

stm

ents

Brid

ge2,

760,

000

2,40

0,00

036

0,00

0

Gua

rdra

il4,

377,

474

4,00

0,00

037

7,47

4

Pave

men

t Mar

king

s90

2,48

690

2,48

6

Road

Sur

face

29,6

86,6

763,

181,

396

20,9

28,4

975,

576,

783

Sign

als

1,08

5,06

61,

085,

066

Sign

s10

0,00

050

,000

50,0

00

TOC

and

Tec

hnol

ogy

49,0

0049

,000

Sum

mar

y fo

r Inv

estm

ents

$38,

960,

702

$5,6

30,3

96$2

7,32

6,04

9$6

,004

,257

Serv

ices

Brid

ge2,

411,

044

455,

931

1,07

5,09

788

0,01

6

Dra

inag

e/Sl

opes

1,24

6,93

211

4,51

51,

132,

417

Equi

pmen

t and

Inve

ntor

y M

anag

emen

t58

6,17

058

6,17

0

Gua

rdra

il19

2,83

019

2,83

0

Inci

dent

Res

pons

e42

3,48

342

3,48

3

Ligh

ts41

,000

41,0

00

Man

agem

ent a

nd D

irec

tion

5,27

1,02

15,

271,

021

Mis

c Fa

cilit

y an

d O

ther

906,

379

118,

208

446,

628

341,

543

Mis

c Tr

affic

and

Saf

ety

1,25

7,41

61,

257,

416

Obs

truc

tion/

Haz

ardo

us D

ebri

s15

,500

15,5

00

Pave

men

t Mar

king

s12

,859

12,8

59

Perm

ittin

g88

3,52

288

3,52

2

Road

Sur

face

129,

737

129,

737

Sign

als

657,

030

613,

000

44,0

30

Page

38

of 1

14H

ighw

ay S

yste

m M

aint

enan

ce -

Dis

tric

t Allo

catio

ns

FY 2010 - 2011 Budget SupplementPage 120

Page 131: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

Dis

tric

t Wid

e

Serv

ices

Sign

s15

0,39

051

,422

98,9

68

Snow

and

Ice

4,16

3,38

21,

422,

749

1,78

4,38

495

6,24

9

TOC

and

Tec

hnol

ogy

86,4

9186

,491

Vege

tatio

n C

ontr

ol32

1,55

432

1,55

4

Sum

mar

y fo

r Ser

vice

s$1

8,75

6,74

0$2

,947

,296

$4,0

18,0

77$3

,325

,725

$3,1

94,6

21$5

,271

,021

Sum

mar

y fo

r D

istr

ict W

ide

$57,

717,

442

$8,5

77,6

92$3

1,34

4,12

6$9

,329

,982

$3,1

94,6

21$5

,271

,021

Sum

mar

y fo

r Fr

eder

icks

burg

D

istr

ict

$102

,318

,750

$11,

657,

041

$53,

385,

581

$27,

767,

347

$4,2

37,7

60$5

,271

,021

Ham

pton

Roa

ds D

istr

ict

Acc

omac

k C

ount

y

Inve

stm

ents

Brid

ge30

3,26

617

3,57

912

9,68

7

Pave

men

t Mar

king

s10

0,99

383

,519

17,4

74

Road

Sur

face

5,53

6,50

53,

691,

190

1,84

5,31

5

Sign

als

87,1

0987

,109

Sign

s86

,755

86,7

55

Sum

mar

y fo

r Inv

estm

ents

$6,1

14,6

28$4

,122

,152

$1,9

92,4

76

Serv

ices

Brid

ge16

8,86

08,

760

160,

100

Dra

inag

e/Sl

opes

803,

391

286,

000

517,

391

Gua

rdra

il10

,000

8,00

02,

000

Mis

c Tr

affic

and

Saf

ety

106,

866

106,

866

Page

39

of 1

14H

ighw

ay S

yste

m M

aint

enan

ce -

Dis

tric

t Allo

catio

ns

FY 2010 - 2011 Budget SupplementPage 121

Page 132: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

Acc

omac

k C

ount

y

Serv

ices

Obs

truc

tion/

Haz

ardo

us D

ebri

s43

,000

43,0

00

Pave

men

t Mar

king

s3,

882

1,94

11,

941

Road

Sur

face

521,

000

30,0

0049

1,00

0

Side

wal

ks/T

rails

13,0

003,

000

10,0

00

Sign

als

77,8

5377

,853

Sign

s18

,025

15,2

482,

777

Snow

and

Ice

234,

727

183,

727

51,0

00

Vege

tatio

n C

ontr

ol89

7,15

727

7,15

762

0,00

0

Sum

mar

y fo

r Ser

vice

s$2

,897

,761

$891

,686

$1,7

36,3

32$2

69,7

43

Sum

mar

y fo

r A

ccom

ack

Cou

nty

$9,0

12,3

89$5

,013

,838

$3,7

28,8

08$2

69,7

43

Che

sape

ake

Inve

stm

ents

Brid

ge2,

450,

139

2,45

0,13

9

Ligh

ts18

7,13

013

2,09

255

,038

Pave

men

t Mar

king

s33

,278

15,8

0417

,474

Road

Sur

face

957,

000

957,

000

Sign

s15

,804

15,8

04

Sum

mar

y fo

r Inv

estm

ents

$3,6

43,3

51$3

,570

,839

$72,

512

Serv

ices

Brid

ge54

,922

29,9

2225

,000

Gua

rdra

il24

,246

24,2

46

Ligh

ts24

6,09

417

3,71

372

,381

Mis

c Tr

affic

and

Saf

ety

112,

500

112,

500

Page

40

of 1

14H

ighw

ay S

yste

m M

aint

enan

ce -

Dis

tric

t Allo

catio

ns

FY 2010 - 2011 Budget SupplementPage 122

Page 133: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

Che

sape

ake

Serv

ices

Pave

men

t Mar

king

s12

,043

10,1

021,

941

Road

Sur

face

50,0

0050

,000

Sign

s30

,307

30,3

07

Vege

tatio

n C

ontr

ol22

,500

22,5

00

Sum

mar

y fo

r Ser

vice

s$5

52,6

12$3

40,7

90$7

4,32

2$1

37,5

00

Sum

mar

y fo

r C

hesa

peak

e$4

,195

,963

$3,9

11,6

29$1

46,8

34$1

37,5

00

Gre

ensv

ille

Cou

nty

Inve

stm

ents

Brid

ge27

7,03

064

,131

212,

899

Gua

rdra

il20

6,60

520

6,60

5

Ligh

ts27

,519

27,5

19

Pave

men

t Mar

king

s15

3,35

810

8,88

444

,474

Road

Sur

face

1,75

6,34

41,

190,

905

565,

439

Sign

als

14,5

1814

,518

Sign

s97

,873

97,8

73

Sum

mar

y fo

r Inv

estm

ents

$2,5

33,2

47$2

7,51

9$1

,682

,916

$822

,812

Serv

ices

Brid

ge11

3,57

111

3,57

1

Dra

inag

e/Sl

opes

196,

184

83,6

8411

2,50

0

Equi

pmen

t and

Inve

ntor

y M

anag

emen

t19

,788

19,7

88

Gua

rdra

il53

,987

53,9

87

Ligh

ts36

,190

36,1

90

Mis

c Tr

affic

and

Saf

ety

102,

866

102,

866

Page

41

of 1

14H

ighw

ay S

yste

m M

aint

enan

ce -

Dis

tric

t Allo

catio

ns

FY 2010 - 2011 Budget SupplementPage 123

Page 134: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

Gre

ensv

ille

Cou

nty

Serv

ices

Pave

men

t Mar

king

s3,

882

1,94

11,

941

Road

Sur

face

380,

289

80,0

0030

0,28

9

Sign

als

12,9

7612

,976

Sign

s48

,685

11,8

2834

,080

2,77

7

Snow

and

Ice

139,

812

107,

562

32,2

50

Vege

tatio

n C

ontr

ol46

7,81

972

,600

395,

219

Sum

mar

y fo

r Ser

vice

s$1

,576

,049

$36,

190

$424

,578

$989

,850

$125

,431

Sum

mar

y fo

r G

reen

svill

e C

ount

y$4

,109

,296

$63,

709

$2,1

07,4

94$1

,812

,662

$125

,431

Ham

pton

City

of

Inve

stm

ents

Brid

ge87

,000

87,0

00

Ligh

ts71

0,07

771

0,07

7

Tunn

el10

,592

,217

9,51

0,29

11,

081,

926

Sum

mar

y fo

r Inv

estm

ents

$11,

389,

294

$10,

307,

368

$1,0

81,9

26

Serv

ices

Ligh

ts14

4,76

114

4,76

1

Mis

c Tr

affic

and

Saf

ety

62,5

0062

,500

Tunn

el4,

857,

236

823,

476

4,03

3,76

0

Sum

mar

y fo

r Ser

vice

s$5

,064

,497

$968

,237

$4,0

96,2

60

Sum

mar

y fo

r H

ampt

on C

ity o

f$1

6,45

3,79

1$1

1,27

5,60

5$5

,178

,186

Isle

of W

ight

Cou

nty

Inve

stm

ents

Brid

ge26

6,46

354

,666

211,

797

Page

42

of 1

14H

ighw

ay S

yste

m M

aint

enan

ce -

Dis

tric

t Allo

catio

ns

FY 2010 - 2011 Budget SupplementPage 124

Page 135: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

Isle

of W

ight

Cou

nty

Inve

stm

ents

Gua

rdra

il40

3,54

040

3,54

0

Pave

men

t Mar

king

s61

2,59

548

5,44

212

7,15

3

Road

Sur

face

2,86

9,22

92,

064,

393

804,

836

Sign

als

598,

162

598,

162

Sign

s12

8,72

212

8,72

2

Sum

mar

y fo

r Inv

estm

ents

$4,8

78,7

11$3

,734

,925

$1,1

43,7

86

Serv

ices

Brid

ge25

,000

25,0

00

Dra

inag

e/Sl

opes

803,

598

346,

873

456,

725

Equi

pmen

t and

Inve

ntor

y M

anag

emen

t19

,789

19,7

89

Gua

rdra

il53

,989

53,9

89

Mis

c Tr

affic

and

Saf

ety

104,

866

104,

866

Pave

men

t Mar

king

s3,

882

1,94

11,

941

Road

Sur

face

674,

263

86,2

9258

7,97

1

Side

wal

ks/T

rails

40,0

0040

,000

Sign

als

120,

722

120,

722

Sign

s10

9,58

132

,676

74,1

272,

778

Snow

and

Ice

268,

062

203,

562

64,5

00

Vege

tatio

n C

ontr

ol91

4,39

811

8,50

079

5,89

8

Sum

mar

y fo

r Ser

vice

s$3

,138

,150

$989

,555

$2,0

21,1

62$1

27,4

33

Sum

mar

y fo

r Is

le o

f Wig

ht C

ount

y$8

,016

,861

$4,7

24,4

80$3

,164

,948

$127

,433

Page

43

of 1

14H

ighw

ay S

yste

m M

aint

enan

ce -

Dis

tric

t Allo

catio

ns

FY 2010 - 2011 Budget SupplementPage 125

Page 136: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

Jam

es C

ity C

ount

y

Inve

stm

ents

Brid

ge25

1,68

610

,000

241,

686

Gua

rdra

il21

0,19

921

0,19

9

Pave

men

t Mar

king

s57

0,67

834

5,53

120

7,67

317

,474

Road

Sur

face

6,18

9,73

93,

493,

697

1,33

6,05

01,

359,

992

Sign

als

181,

476

181,

476

Sign

s19

8,74

519

8,74

5

Sum

mar

y fo

r Inv

estm

ents

$7,6

02,5

23$3

,849

,228

$2,3

75,8

29$1

,377

,466

Serv

ices

Brid

ge28

,975

28,9

75

Dra

inag

e/Sl

opes

327,

500

123,

500

204,

000

Gua

rdra

il67

,748

67,7

48

Mis

c Tr

affic

and

Saf

ety

231,

741

231,

741

Obs

truc

tion/

Haz

ardo

us D

ebri

s30

,000

30,0

00

Pave

men

t Mar

king

s3,

882

1,94

11,

941

Road

Sur

face

80,6

4235

,000

45,6

42

Side

wal

ks/T

rails

38,5

1837

,268

1,25

0

Sign

als

162,

194

162,

194

Sign

s38

,724

35,9

462,

778

Snow

and

Ice

191,

318

141,

318

50,0

00

Vege

tatio

n C

ontr

ol32

3,17

114

8,83

217

4,33

9

Sum

mar

y fo

r Ser

vice

s$1

,524

,413

$782

,722

$507

,172

$234

,519

Sum

mar

y fo

r Ja

mes

City

Cou

nty

$9,1

26,9

36$3

,849

,228

$3,1

58,5

51$1

,884

,638

$234

,519

Page

44

of 1

14H

ighw

ay S

yste

m M

aint

enan

ce -

Dis

tric

t Allo

catio

ns

FY 2010 - 2011 Budget SupplementPage 126

Page 137: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

New

port

New

s

Inve

stm

ents

Brid

ge1,

640,

083

90,0

001,

550,

083

Tunn

el7,

320,

273

6,59

7,27

372

3,00

0

Sum

mar

y fo

r Inv

estm

ents

$8,9

60,3

56$6

,687

,273

$1,5

50,0

83$7

23,0

00

Serv

ices

Brid

ge74

3,14

328

2,51

046

0,63

3

Mis

c Tr

affic

and

Saf

ety

62,5

0062

,500

Snow

and

Ice

9,00

09,

000

Tunn

el3,

806,

124

80,0

003,

726,

124

Sum

mar

y fo

r Ser

vice

s$4

,620

,767

$80,

000

$291

,510

$4,2

49,2

57

Sum

mar

y fo

r N

ewpo

rt N

ews

$13,

581,

123

$6,7

67,2

73$1

,841

,593

$4,9

72,2

57

Nor

folk

Inve

stm

ents

Brid

ge4,

673,

903

2,89

6,16

01,

777,

743

Ligh

ts1,

625,

192

1,62

5,19

2

Pave

men

t Mar

king

s30

0,00

030

0,00

0

Road

Sur

face

4,40

7,55

44,

407,

554

Sign

s1,

950,

804

1,95

0,80

4

Tunn

el4,

970,

068

4,42

5,95

654

4,11

2

Sum

mar

y fo

r Inv

estm

ents

$17,

927,

521

$15,

605,

666

$1,7

77,7

43$5

44,1

12

Serv

ices

Brid

ge1,

488,

542

1,20

0,31

628

8,22

6

Ligh

ts36

1,90

336

1,90

3

Mis

c Tr

affic

and

Saf

ety

112,

500

112,

500

Page

45

of 1

14H

ighw

ay S

yste

m M

aint

enan

ce -

Dis

tric

t Allo

catio

ns

FY 2010 - 2011 Budget SupplementPage 127

Page 138: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

Nor

folk

Serv

ices

Sign

s30

,307

30,3

07

Tunn

el5,

209,

976

265,

000

4,94

4,97

6

Vege

tatio

n C

ontr

ol22

,500

22,5

00

Sum

mar

y fo

r Ser

vice

s$7

,225

,728

$1,8

80,0

26$5

,345

,702

Sum

mar

y fo

r N

orfo

lk$2

5,15

3,24

9$1

7,48

5,69

2$1

,777

,743

$5,8

89,8

14

Nor

tham

pton

Cou

nty

Inve

stm

ents

Gua

rdra

il77

6,00

077

6,00

0

Pave

men

t Mar

king

s17

,474

17,4

74

Road

Sur

face

390,

336

244,

266

146,

070

Sign

als

265,

166

265,

166

Sign

s46

,755

46,7

55

Sum

mar

y fo

r Inv

estm

ents

$1,4

95,7

31$1

,332

,187

$163

,544

Serv

ices

Dra

inag

e/Sl

opes

250,

000

64,0

0018

6,00

0

Gua

rdra

il5,

000

4,00

01,

000

Mis

c Tr

affic

and

Saf

ety

94,2

3194

,231

Obs

truc

tion/

Haz

ardo

us D

ebri

s18

,000

18,0

00

Road

Sur

face

197,

617

20,0

0017

7,61

7

Side

wal

ks/T

rails

12,0

002,

000

10,0

00

Sign

als

29,1

9629

,196

Sign

s5,

735

2,95

72,

778

Snow

and

Ice

110,

620

90,6

2020

,000

Page

46

of 1

14H

ighw

ay S

yste

m M

aint

enan

ce -

Dis

tric

t Allo

catio

ns

FY 2010 - 2011 Budget SupplementPage 128

Page 139: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

Nor

tham

pton

Cou

nty

Serv

ices

Vege

tatio

n C

ontr

ol35

5,00

053

,000

302,

000

Sum

mar

y fo

r Ser

vice

s$1

,077

,399

$265

,773

$714

,617

$97,

009

Sum

mar

y fo

r N

orth

ampt

on C

ount

y$2

,573

,130

$1,5

97,9

60$8

78,1

61$9

7,00

9

Port

smou

th

Inve

stm

ents

Brid

ge56

,003

41,0

0315

,000

Ligh

ts14

3,10

014

3,10

0

Sign

als

3,62

93,

629

Tunn

el89

7,93

047

1,72

942

6,20

1

Sum

mar

y fo

r Inv

estm

ents

$1,1

00,6

62$1

84,1

03$4

90,3

58$4

26,2

01

Serv

ices

Ligh

ts18

8,18

918

8,18

9

Mis

c Tr

affic

and

Saf

ety

112,

500

112,

500

Sign

als

3,24

43,

244

Tunn

el3,

078,

376

110,

000

145,

000

2,82

3,37

6

Vege

tatio

n C

ontr

ol22

,500

22,5

00

Sum

mar

y fo

r Ser

vice

s$3

,404

,809

$320

,689

$148

,244

$2,9

35,8

76

Sum

mar

y fo

r Po

rtsm

outh

$4,5

05,4

71$5

04,7

92$6

38,6

02$3

,362

,077

Sout

ham

pton

Cou

nty

Inve

stm

ents

Brid

ge16

1,27

310

5,00

056

,273

Gua

rdra

il26

,769

22,2

894,

480

Ligh

ts27

,519

27,5

19

Page

47

of 1

14H

ighw

ay S

yste

m M

aint

enan

ce -

Dis

tric

t Allo

catio

ns

FY 2010 - 2011 Budget SupplementPage 129

Page 140: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

Sout

ham

pton

Cou

nty

Inve

stm

ents

Pave

men

t Mar

king

s18

1,94

810

4,47

477

,474

Road

Sur

face

4,68

6,96

02,

853,

567

1,83

3,39

3

Sign

als

29,0

3629

,036

Sign

s16

2,23

416

2,23

4

Sum

mar

y fo

r Inv

estm

ents

$5,2

75,7

39$3

,304

,119

$1,9

71,6

20

Serv

ices

Brid

ge63

6,10

663

6,10

6

Dra

inag

e/Sl

opes

890,

661

291,

731

598,

930

Equi

pmen

t and

Inve

ntor

y M

anag

emen

t19

,789

19,7

89

Gua

rdra

il78

,232

78,2

32

Ligh

ts36

,190

29,3

106,

880

Mis

c Tr

affic

and

Saf

ety

84,2

4184

,241

Pave

men

t Mar

king

s3,

882

1,94

11,

941

Road

Sur

face

723,

199

122,

314

600,

885

Sign

als

25,9

5125

,951

Sign

s94

,375

30,0

3361

,564

2,77

8

Snow

and

Ice

253,

216

188,

716

64,5

00

Vege

tatio

n C

ontr

ol81

5,17

422

6,87

458

8,30

0

Sum

mar

y fo

r Ser

vice

s$3

,661

,016

$29,

310

$1,6

08,7

78$1

,916

,120

$106

,808

Sum

mar

y fo

r So

utha

mpt

on C

ount

y$8

,936

,755

$29,

310

$4,9

12,8

97$3

,887

,740

$106

,808

Surr

y C

ount

y

Inve

stm

ents

Brid

ge36

7,76

327

9,69

288

,071

Page

48

of 1

14H

ighw

ay S

yste

m M

aint

enan

ce -

Dis

tric

t Allo

catio

ns

FY 2010 - 2011 Budget SupplementPage 130

Page 141: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

Surr

y C

ount

y

Inve

stm

ents

Gua

rdra

il6,

496

6,49

6

Pave

men

t Mar

king

s13

9,16

912

1,69

517

,474

Road

Sur

face

1,08

5,43

396

1,83

312

3,60

0

Sign

als

18,1

4818

,148

Sign

s77

,023

67,0

2310

,000

Sum

mar

y fo

r Inv

estm

ents

$1,6

94,0

32$1

,454

,887

$239

,145

Serv

ices

Dra

inag

e/Sl

opes

345,

400

160,

000

185,

400

Ferr

y O

pera

tions

10,9

98,6

1882

1,80

910

,176

,809

Gua

rdra

il30

,504

30,5

04

Mis

c Tr

affic

and

Saf

ety

84,2

5184

,251

Pave

men

t Mar

king

s3,

882

1,94

11,

941

Road

Sur

face

162,

500

62,5

0010

0,00

0

Sign

als

16,2

2016

,220

Sign

s26

,898

24,1

202,

778

Snow

and

Ice

115,

000

65,0

0050

,000

Vege

tatio

n C

ontr

ol21

9,90

025

,000

194,

900

Sum

mar

y fo

r Ser

vice

s$1

2,00

3,17

3$1

,176

,590

$562

,745

$10,

263,

838

Sum

mar

y fo

r Su

rry

Cou

nty

$13,

697,

205

$2,6

31,4

77$8

01,8

90$1

0,26

3,83

8

Suss

ex C

ount

y

Inve

stm

ents

Brid

ge28

3,99

615

1,49

413

2,50

2

Gua

rdra

il16

1,44

316

1,44

3

Page

49

of 1

14H

ighw

ay S

yste

m M

aint

enan

ce -

Dis

tric

t Allo

catio

ns

FY 2010 - 2011 Budget SupplementPage 131

Page 142: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

Suss

ex C

ount

y

Inve

stm

ents

Pave

men

t Mar

king

s34

4,28

419

9,09

814

5,18

6

Road

Sur

face

4,03

4,16

12,

609,

258

1,42

4,90

3

Sign

als

14,5

1814

,518

Sign

s12

8,72

312

8,72

3

Sum

mar

y fo

r Inv

estm

ents

$4,9

67,1

25$3

,264

,534

$1,7

02,5

91

Serv

ices

Brid

ge23

9,13

423

9,13

4

Dra

inag

e/Sl

opes

840,

718

214,

641

626,

077

Equi

pmen

t and

Inve

ntor

y M

anag

emen

t19

,789

19,7

89

Gua

rdra

il53

,987

53,9

87

Mis

c Tr

affic

and

Saf

ety

107,

332

107,

332

Pave

men

t Mar

king

s3,

882

1,94

11,

941

Road

Sur

face

597,

045

75,8

0752

1,23

8

Sign

als

24,8

0424

,804

Sign

s29

,558

26,7

802,

778

Snow

and

Ice

296,

459

206,

959

89,5

00

Vege

tatio

n C

ontr

ol45

9,70

512

9,52

933

0,17

6

Sum

mar

y fo

r Ser

vice

s$2

,672

,413

$707

,668

$1,8

34,8

46$1

29,8

99

Sum

mar

y fo

r Su

ssex

Cou

nty

$7,6

39,5

38$3

,972

,202

$3,5

37,4

37$1

29,8

99

Vir

gini

a B

each

Inve

stm

ents

Brid

ge26

,000

26,0

00

Ligh

ts22

0,15

422

0,15

4

Page

50

of 1

14H

ighw

ay S

yste

m M

aint

enan

ce -

Dis

tric

t Allo

catio

ns

FY 2010 - 2011 Budget SupplementPage 132

Page 143: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

Vir

gini

a B

each

Inve

stm

ents

Pave

men

t Mar

king

s1,

215,

804

1,21

5,80

4

Road

Sur

face

5,13

5,91

85,

135,

918

Sign

als

3,62

93,

629

Sign

s11

5,80

411

5,80

4

TOC

and

Tec

hnol

ogy

6,69

9,54

46,

331,

930

367,

614

Sum

mar

y fo

r Inv

estm

ents

$13,

416,

853

$13,

045,

610

$3,6

29$3

67,6

14

Serv

ices

Gua

rdra

il24

,246

24,2

46

Ligh

ts28

9,52

228

9,52

2

Mis

c Tr

affic

and

Saf

ety

62,5

0062

,500

Pave

men

t Mar

king

s10

,102

10,1

02

Road

Sur

face

50,0

0050

,000

Sign

als

3,24

43,

244

Sign

s30

,307

30,3

07

TOC

and

Tec

hnol

ogy

9,58

8,01

227

9,12

59,

308,

887

Vege

tatio

n C

ontr

ol7,

500

7,50

0

Sum

mar

y fo

r Ser

vice

s$1

0,06

5,43

3$6

90,8

02$3

,244

$9,3

71,3

87

Sum

mar

y fo

r V

irgi

nia

Bea

ch$2

3,48

2,28

6$1

3,73

6,41

2$6

,873

$9,7

39,0

01

York

Cou

nty

Inve

stm

ents

Brid

ge11

0,68

825

,000

85,6

88

Gua

rdra

il20

,000

20,0

00

Ligh

ts11

0,07

711

0,07

7

Page

51

of 1

14H

ighw

ay S

yste

m M

aint

enan

ce -

Dis

tric

t Allo

catio

ns

FY 2010 - 2011 Budget SupplementPage 133

Page 144: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

York

Cou

nty

Inve

stm

ents

Pave

men

t Mar

king

s21

1,86

317

6,91

517

,474

17,4

74

Road

Sur

face

4,55

7,41

13,

639,

711

857,

700

60,0

00

Sign

als

303,

880

303,

880

Sign

s14

6,49

514

6,49

5

Sum

mar

y fo

r Inv

estm

ents

$5,4

60,4

14$3

,951

,703

$1,4

31,2

37$7

7,47

4

Serv

ices

Brid

ge4,

603

4,60

3

Dra

inag

e/Sl

opes

399,

532

137,

722

261,

810

Gua

rdra

il14

5,98

224

,246

109,

486

12,2

50

Ligh

ts14

4,76

114

4,76

1

Mis

c Tr

affic

and

Saf

ety

231,

742

231,

742

Pave

men

t Mar

king

s74

,598

70,7

161,

941

1,94

1

Road

Sur

face

66,0

0020

,000

46,0

00

Side

wal

ks/T

rails

16,5

003,

650

12,8

50

Sign

als

201,

119

201,

119

Sign

s26

,433

23,6

552,

778

Snow

and

Ice

120,

659

70,6

5950

,000

Vege

tatio

n C

ontr

ol36

0,55

411

1,08

324

9,47

1

Sum

mar

y fo

r Ser

vice

s$1

,792

,483

$244

,326

$679

,315

$634

,322

$234

,520

Sum

mar

y fo

r Y

ork

Cou

nty

$7,2

52,8

97$4

,196

,029

$2,1

10,5

52$7

11,7

96$2

34,5

20

Dis

tric

t Wid

e

Serv

ices

Brid

ge1,

616,

110

1,37

1,11

024

5,00

0

Page

52

of 1

14H

ighw

ay S

yste

m M

aint

enan

ce -

Dis

tric

t Allo

catio

ns

FY 2010 - 2011 Budget SupplementPage 134

Page 145: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

Dis

tric

t Wid

e

Serv

ices

Dra

inag

e/Sl

opes

1,03

2,09

41,

032,

094

Equi

pmen

t and

Inve

ntor

y M

anag

emen

t89

1,09

789

1,09

7

Ferr

y O

pera

tions

272,

335

272,

335

Gua

rdra

il1,

737,

927

1,73

7,92

7

Man

agem

ent a

nd D

irec

tion

6,48

3,91

36,

483,

913

Mis

c Tr

affic

and

Saf

ety

18,9

3018

,930

Obs

truc

tion/

Haz

ardo

us D

ebri

s66

,500

66,5

00

Pave

men

t Mar

king

s11

5,89

411

5,89

4

Perm

ittin

g39

6,85

339

6,85

3

Road

Sur

face

1,21

6,21

11,

169,

288

46,9

23

Sign

s46

3,45

546

3,45

5

Snow

and

Ice

3,45

2,62

73,

246,

833

205,

794

Vege

tatio

n C

ontr

ol2,

898,

067

2,89

8,06

7

Sum

mar

y fo

r Ser

vice

s$2

0,66

2,01

3$1

2,03

4,66

8$2

05,7

94$6

6,50

0$1

,871

,138

$6,4

83,9

13

Sum

mar

y fo

r D

istr

ict W

ide

$20,

662,

013

$12,

034,

668

$205

,794

$66,

500

$1,8

71,1

38$6

,483

,913

Sum

mar

y fo

r H

ampt

on R

oads

D

istr

ict

$178

,398

,903

$73,

854,

347

$34,

846,

890

$20,

474,

580

$42,

739,

173

$6,4

83,9

13

Lyn

chbu

rg D

istr

ict

Am

hers

t Cou

nty

Inve

stm

ents

Brid

ge1,

202,

775

752,

775

450,

000

Pave

men

t Mar

king

s13

3,48

793

,487

40,0

00

Page

53

of 1

14H

ighw

ay S

yste

m M

aint

enan

ce -

Dis

tric

t Allo

catio

ns

FY 2010 - 2011 Budget SupplementPage 135

Page 146: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

Am

hers

t Cou

nty

Inve

stm

ents

Road

Sur

face

783,

259

144,

876

638,

383

Sign

als

98,7

1798

,717

Sign

s79

,939

65,9

3914

,000

Sum

mar

y fo

r Inv

estm

ents

$2,2

98,1

77$1

,155

,794

$1,1

42,3

83

Serv

ices

Dra

inag

e/Sl

opes

616,

025

50,0

0056

6,02

5

Equi

pmen

t and

Inve

ntor

y M

anag

emen

t65

,000

65,0

00

Gua

rdra

il38

5,08

938

5,08

9

Mis

c Tr

affic

and

Saf

ety

77,0

6077

,060

Obs

truc

tion/

Haz

ardo

us D

ebri

s65

,000

65,0

00

Road

Sur

face

1,02

4,50

142

,840

981,

661

Sign

als

27,7

0527

,705

Sign

s69

,766

34,0

0035

,766

Snow

and

Ice

586,

080

406,

080

180,

000

Vege

tatio

n C

ontr

ol50

8,94

413

4,00

037

4,94

4

Sum

mar

y fo

r Ser

vice

s$3

,425

,170

$1,0

79,7

14$2

,203

,396

$142

,060

Sum

mar

y fo

r A

mhe

rst C

ount

y$5

,723

,347

$2,2

35,5

08$3

,345

,779

$142

,060

App

omat

tox

Cou

nty

Inve

stm

ents

Brid

ge48

9,00

048

9,00

0

Pave

men

t Mar

king

s14

2,33

811

0,83

731

,501

Road

Sur

face

1,51

1,22

584

5,71

966

5,50

6

Sign

als

62,5

0062

,500

Page

54

of 1

14H

ighw

ay S

yste

m M

aint

enan

ce -

Dis

tric

t Allo

catio

ns

FY 2010 - 2011 Budget SupplementPage 136

Page 147: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

App

omat

tox

Cou

nty

Inve

stm

ents

Sign

s73

,485

62,4

8511

,000

Sum

mar

y fo

r Inv

estm

ents

$2,2

78,5

48$1

,081

,541

$1,1

97,0

07

Serv

ices

Dra

inag

e/Sl

opes

320,

000

35,0

0028

5,00

0

Equi

pmen

t and

Inve

ntor

y M

anag

emen

t45

,000

45,0

00

Gua

rdra

il54

,969

54,9

69

Mis

c Tr

affic

and

Saf

ety

40,0

4940

,049

Obs

truc

tion/

Haz

ardo

us D

ebri

s35

,000

35,0

00

Road

Sur

face

762,

048

197,

020

565,

028

Sign

als

18,4

7018

,470

Sign

s55

,910

30,0

0025

,910

Snow

and

Ice

218,

448

151,

948

66,5

00

Vege

tatio

n C

ontr

ol37

8,00

016

4,00

021

4,00

0

Sum

mar

y fo

r Ser

vice

s$1

,927

,894

$651

,407

$1,1

91,4

38$8

5,04

9

Sum

mar

y fo

r A

ppom

atto

x C

ount

y$4

,206

,442

$1,7

32,9

48$2

,388

,445

$85,

049

Buc

king

ham

Cou

nty

Inve

stm

ents

Brid

ge34

,749

34,7

49

Pave

men

t Mar

king

s12

2,30

510

5,30

517

,000

Road

Sur

face

1,51

2,08

189

4,60

561

7,47

6

Sign

als

39,0

0039

,000

Sign

s12

1,64

545

,175

76,4

70

Sum

mar

y fo

r Inv

estm

ents

$1,8

29,7

80$1

,084

,085

$745

,695

Page

55

of 1

14H

ighw

ay S

yste

m M

aint

enan

ce -

Dis

tric

t Allo

catio

ns

FY 2010 - 2011 Budget SupplementPage 137

Page 148: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

Buc

king

ham

Cou

nty

Serv

ices

Dra

inag

e/Sl

opes

115,

500

49,5

0066

,000

Equi

pmen

t and

Inve

ntor

y M

anag

emen

t13

0,00

013

0,00

0

Gua

rdra

il73

,890

73,8

90

Mis

c Tr

affic

and

Saf

ety

40,0

0040

,000

Obs

truc

tion/

Haz

ardo

us D

ebri

s45

,000

45,0

00

Road

Sur

face

954,

409

83,5

8087

0,82

9

Sign

als

11,5

4411

,544

Sign

s25

,490

25,4

90

Snow

and

Ice

457,

136

275,

652

181,

484

Vege

tatio

n C

ontr

ol66

2,50

016

3,50

049

9,00

0

Sum

mar

y fo

r Ser

vice

s$2

,515

,469

$657

,666

$1,6

87,8

03$1

70,0

00

Sum

mar

y fo

r B

ucki

ngha

m C

ount

y$4

,345

,249

$1,7

41,7

51$2

,433

,498

$170

,000

Cam

pbel

l Cou

nty

Inve

stm

ents

Brid

ge1,

289,

780

250,

000

1,03

9,78

0

Ligh

ts30

,000

30,0

00

Pave

men

t Mar

king

s71

2,31

066

0,81

051

,500

Road

Sur

face

1,97

9,48

484

7,29

41,

132,

190

Sign

als

429,

335

351,

735

77,6

00

Sign

s15

7,23

311

8,54

338

,690

Sum

mar

y fo

r Inv

estm

ents

$4,5

98,1

42$2

,258

,382

$2,3

39,7

60

Serv

ices

Dra

inag

e/Sl

opes

639,

482

40,0

0059

9,48

2

Page

56

of 1

14H

ighw

ay S

yste

m M

aint

enan

ce -

Dis

tric

t Allo

catio

ns

FY 2010 - 2011 Budget SupplementPage 138

Page 149: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

Cam

pbel

l Cou

nty

Serv

ices

Equi

pmen

t and

Inve

ntor

y M

anag

emen

t10

0,00

010

0,00

0

Gua

rdra

il12

1,23

112

1,23

1

Ligh

ts20

,000

20,0

00

Mis

c Tr

affic

and

Saf

ety

130,

060

130,

060

Obs

truc

tion/

Haz

ardo

us D

ebri

s80

,000

80,0

00

Road

Sur

face

1,32

3,26

428

3,35

61,

039,

908

Sign

als

103,

893

97,6

606,

233

Sign

s82

,000

39,0

0043

,000

Snow

and

Ice

655,

345

476,

585

178,

760

Vege

tatio

n C

ontr

ol69

1,00

023

0,00

046

1,00

0

Sum

mar

y fo

r Ser

vice

s$3

,946

,275

$1,3

07,8

32$2

,408

,383

$230

,060

Sum

mar

y fo

r C

ampb

ell C

ount

y$8

,544

,417

$3,5

66,2

14$4

,748

,143

$230

,060

Cha

rlot

te C

ount

y

Inve

stm

ents

Brid

ge35

0,00

010

0,00

025

0,00

0

Pave

men

t Mar

king

s32

7,46

831

3,06

814

,400

Road

Sur

face

2,48

1,75

71,

805,

364

676,

393

Sign

als

14,1

2014

,120

Sign

s11

3,58

449

,838

63,7

46

Sum

mar

y fo

r Inv

estm

ents

$3,2

86,9

29$2

,282

,390

$1,0

04,5

39

Serv

ices

Dra

inag

e/Sl

opes

250,

000

76,0

0017

4,00

0

Equi

pmen

t and

Inve

ntor

y M

anag

emen

t10

0,00

010

0,00

0

Page

57

of 1

14H

ighw

ay S

yste

m M

aint

enan

ce -

Dis

tric

t Allo

catio

ns

FY 2010 - 2011 Budget SupplementPage 139

Page 150: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

Cha

rlot

te C

ount

y

Serv

ices

Gua

rdra

il10

2,33

810

2,33

8

Mis

c Tr

affic

and

Saf

ety

30,0

0030

,000

Obs

truc

tion/

Haz

ardo

us D

ebri

s55

,000

55,0

00

Road

Sur

face

1,04

3,30

427

1,99

677

1,30

8

Side

wal

ks/T

rails

5,00

05,

000

Sign

als

4,61

74,

617

Sign

s21

,249

21,2

49

Snow

and

Ice

298,

532

180,

014

118,

518

Vege

tatio

n C

ontr

ol57

0,50

023

6,50

033

4,00

0

Sum

mar

y fo

r Ser

vice

s$2

,480

,540

$876

,465

$1,4

74,0

75$1

30,0

00

Sum

mar

y fo

r C

harl

otte

Cou

nty

$5,7

67,4

69$3

,158

,855

$2,4

78,6

14$1

30,0

00

Cum

berl

and

Cou

nty

Inve

stm

ents

Brid

ge34

0,00

034

0,00

0

Pave

men

t Mar

king

s16

1,82

415

0,02

411

,800

Road

Sur

face

1,37

8,62

11,

036,

837

341,

784

Sign

s66

,705

27,2

2639

,479

Sum

mar

y fo

r Inv

estm

ents

$1,9

47,1

50$1

,214

,087

$733

,063

Serv

ices

Dra

inag

e/Sl

opes

141,

000

25,0

0011

6,00

0

Equi

pmen

t and

Inve

ntor

y M

anag

emen

t50

,000

50,0

00

Gua

rdra

il39

,474

39,4

74

Mis

c Tr

affic

and

Saf

ety

30,0

0030

,000

Page

58

of 1

14H

ighw

ay S

yste

m M

aint

enan

ce -

Dis

tric

t Allo

catio

ns

FY 2010 - 2011 Budget SupplementPage 140

Page 151: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

Cum

berl

and

Cou

nty

Serv

ices

Obs

truc

tion/

Haz

ardo

us D

ebri

s15

,000

15,0

00

Road

Sur

face

731,

469

186,

063

545,

406

Sign

s13

,160

13,1

60

Snow

and

Ice

216,

302

130,

430

85,8

72

Vege

tatio

n C

ontr

ol30

9,50

011

5,50

019

4,00

0

Sum

mar

y fo

r Ser

vice

s$1

,545

,905

$496

,467

$969

,438

$80,

000

Sum

mar

y fo

r C

umbe

rlan

d C

ount

y$3

,493

,055

$1,7

10,5

54$1

,702

,501

$80,

000

Hal

ifax

Cou

nty

Inve

stm

ents

Brid

ge1,

206,

828

100,

000

1,10

6,82

8

Pave

men

t Mar

king

s24

7,00

021

2,00

035

,000

Road

Sur

face

1,75

6,72

942

7,85

31,

328,

876

Sign

als

71,1

2362

,500

8,62

3

Sign

s14

8,87

511

3,87

535

,000

Sum

mar

y fo

r Inv

estm

ents

$3,4

30,5

55$9

16,2

28$2

,514

,327

Serv

ices

Dra

inag

e/Sl

opes

1,48

8,57

21,

303,

000

185,

572

Equi

pmen

t and

Inve

ntor

y M

anag

emen

t90

,000

90,0

00

Gua

rdra

il16

1,66

416

1,66

4

Mis

c Tr

affic

and

Saf

ety

40,0

0040

,000

Obs

truc

tion/

Haz

ardo

us D

ebri

s90

,000

90,0

00

Road

Sur

face

1,04

1,48

327

6,15

374

3,33

022

,000

Safe

ty R

est A

reas

and

Way

side

s5,

000

5,00

0

Page

59

of 1

14H

ighw

ay S

yste

m M

aint

enan

ce -

Dis

tric

t Allo

catio

ns

FY 2010 - 2011 Budget SupplementPage 141

Page 152: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

Hal

ifax

Cou

nty

Serv

ices

Side

wal

ks/T

rails

15,0

0015

,000

Sign

als

18,4

7016

,623

1,84

7

Sign

s69

,539

49,5

3920

,000

Snow

and

Ice

517,

878

394,

518

123,

360

Vege

tatio

n C

ontr

ol77

1,50

329

2,10

347

9,40

0

Sum

mar

y fo

r Ser

vice

s$4

,309

,109

$2,5

13,6

00$1

,643

,509

$152

,000

Sum

mar

y fo

r H

alifa

x C

ount

y$7

,739

,664

$3,4

29,8

28$4

,157

,836

$152

,000

Lync

hbur

g

Inve

stm

ents

Brid

ge41

0,00

041

0,00

0

Sum

mar

y fo

r Inv

estm

ents

$410

,000

$410

,000

Sum

mar

y fo

r L

ynch

burg

$410

,000

$410

,000

Nel

son

Cou

nty

Inve

stm

ents

Brid

ge1,

633,

283

1,23

9,18

239

4,10

1

Pave

men

t Mar

king

s97

,642

91,3

926,

250

Road

Sur

face

909,

732

329,

703

580,

029

Sign

als

15,6

2015

,620

Sign

s69

,997

59,9

9710

,000

Sum

mar

y fo

r Inv

estm

ents

$2,7

26,2

74$1

,735

,894

$990

,380

Serv

ices

Dra

inag

e/Sl

opes

376,

816

376,

816

Equi

pmen

t and

Inve

ntor

y M

anag

emen

t44

,000

44,0

00

Page

60

of 1

14H

ighw

ay S

yste

m M

aint

enan

ce -

Dis

tric

t Allo

catio

ns

FY 2010 - 2011 Budget SupplementPage 142

Page 153: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

Nel

son

Cou

nty

Serv

ices

Gua

rdra

il96

,780

96,7

80

Mis

c Tr

affic

and

Saf

ety

30,0

0030

,000

Obs

truc

tion/

Haz

ardo

us D

ebri

s45

,000

45,0

00

Road

Sur

face

861,

019

48,0

0081

3,01

9

Sign

als

4,61

74,

617

Sign

s64

,000

31,0

0033

,000

Snow

and

Ice

460,

492

318,

492

142,

000

Vege

tatio

n C

ontr

ol45

3,00

010

0,00

035

3,00

0

Sum

mar

y fo

r Ser

vice

s$2

,435

,724

$598

,889

$1,7

62,8

35$7

4,00

0

Sum

mar

y fo

r N

elso

n C

ount

y$5

,161

,998

$2,3

34,7

83$2

,753

,215

$74,

000

Pitts

ylva

nia

Cou

nty

Inve

stm

ents

Brid

ge2,

005,

178

215,

206

1,78

9,97

2

Pave

men

t Mar

king

s31

5,03

921

2,00

010

3,03

9

Road

Sur

face

4,64

7,95

32,

451,

429

2,19

6,52

4

Sign

als

78,0

0078

,000

Sign

s19

9,96

413

9,96

460

,000

Sum

mar

y fo

r Inv

estm

ents

$7,2

46,1

34$3

,096

,599

$4,1

49,5

35

Serv

ices

Dra

inag

e/Sl

opes

1,55

0,62

41,

172,

000

378,

624

Equi

pmen

t and

Inve

ntor

y M

anag

emen

t79

,000

79,0

00

Gua

rdra

il18

2,02

918

2,02

9

Mis

c Tr

affic

and

Saf

ety

40,0

0040

,000

Page

61

of 1

14H

ighw

ay S

yste

m M

aint

enan

ce -

Dis

tric

t Allo

catio

ns

FY 2010 - 2011 Budget SupplementPage 143

Page 154: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

Pitts

ylva

nia

Cou

nty

Serv

ices

Obs

truc

tion/

Haz

ardo

us D

ebri

s19

0,00

019

0,00

0

Road

Sur

face

2,11

2,79

332

8,76

21,

772,

031

12,0

00

Safe

ty R

est A

reas

and

Way

side

s2,

000

2,00

0

Side

wal

ks/T

rails

20,0

0020

,000

Sign

als

23,0

8723

,087

Sign

s10

8,93

178

,931

30,0

00

Snow

and

Ice

870,

410

663,

078

207,

332

Vege

tatio

n C

ontr

ol1,

162,

974

458,

392

704,

582

Sum

mar

y fo

r Ser

vice

s$6

,341

,848

$2,9

28,2

79$3

,282

,569

$131

,000

Sum

mar

y fo

r Pi

ttsy

lvan

ia C

ount

y$1

3,58

7,98

2$6

,024

,878

$7,4

32,1

04$1

31,0

00

Prin

ce E

dwar

d C

ount

y

Inve

stm

ents

Brid

ge82

2,81

982

2,81

9

Pave

men

t Mar

king

s16

8,26

011

8,00

050

,260

Road

Sur

face

452,

510

452,

510

Sign

als

62,0

0062

,000

Sign

s94

,313

39,9

3454

,379

Sum

mar

y fo

r Inv

estm

ents

$1,5

99,9

02$2

19,9

34$1

,379

,968

Serv

ices

Dra

inag

e/Sl

opes

165,

000

75,0

0090

,000

Equi

pmen

t and

Inve

ntor

y M

anag

emen

t90

,000

90,0

00

Gua

rdra

il82

,537

82,5

37

Mis

c Tr

affic

and

Saf

ety

30,0

0030

,000

Page

62

of 1

14H

ighw

ay S

yste

m M

aint

enan

ce -

Dis

tric

t Allo

catio

ns

FY 2010 - 2011 Budget SupplementPage 144

Page 155: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

Prin

ce E

dwar

d C

ount

y

Serv

ices

Obs

truc

tion/

Haz

ardo

us D

ebri

s45

,000

45,0

00

Road

Sur

face

892,

201

892,

201

Sign

als

18,4

7018

,470

Sign

s18

,126

18,1

26

Snow

and

Ice

253,

353

153,

353

100,

000

Vege

tatio

n C

ontr

ol42

9,50

020

4,00

022

5,50

0

Sum

mar

y fo

r Ser

vice

s$2

,024

,187

$533

,360

$1,3

70,8

27$1

20,0

00

Sum

mar

y fo

r Pr

ince

Edw

ard

Cou

nty

$3,6

24,0

89$7

53,2

94$2

,750

,795

$120

,000

Wes

t Gat

e

Inve

stm

ents

Brid

ge1,

814,

141

1,81

4,14

1

Sum

mar

y fo

r Inv

estm

ents

$1,8

14,1

41$1

,814

,141

Sum

mar

y fo

r W

est G

ate

$1,8

14,1

41$1

,814

,141

Dis

tric

t Wid

e

Inve

stm

ents

Brid

ge1,

509,

376

349,

659

1,15

9,71

7

Pave

men

t Mar

king

s99

1,86

299

1,86

2

Sum

mar

y fo

r Inv

estm

ents

$2,5

01,2

38$3

49,6

59$2

,151

,579

Serv

ices

Brid

ge2,

905,

915

1,68

5,21

81,

220,

697

Equi

pmen

t and

Inve

ntor

y M

anag

emen

t59

5,49

559

5,49

5

Man

agem

ent a

nd D

irec

tion

5,73

9,09

85,

739,

098

Mis

c Fa

cilit

y an

d O

ther

561,

291

501,

291

60,0

00

Page

63

of 1

14H

ighw

ay S

yste

m M

aint

enan

ce -

Dis

tric

t Allo

catio

ns

FY 2010 - 2011 Budget SupplementPage 145

Page 156: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

Dis

tric

t Wid

e

Serv

ices

Mis

c Tr

affic

and

Saf

ety

457,

892

457,

892

Perm

ittin

g38

0,81

238

0,81

2

Road

Sur

face

70,0

0070

,000

Snow

and

Ice

261,

007

261,

007

Sum

mar

y fo

r Ser

vice

s$1

0,97

1,51

0$2

,447

,516

$1,2

80,6

97$1

,504

,199

$5,7

39,0

98

Sum

mar

y fo

r D

istr

ict W

ide

$13,

472,

748

$2,7

97,1

75$3

,432

,276

$1,5

04,1

99$5

,739

,098

Sum

mar

y fo

r L

ynch

burg

Dis

tric

t$7

7,89

0,60

1$2

9,89

5,78

8$3

9,43

7,34

7$2

,818

,368

$5,7

39,0

98

Nor

ther

n V

irgi

nia

Dis

tric

tA

rlin

gton

Cou

nty

Inve

stm

ents

Brid

ge30

5,07

019

9,57

010

5,50

0

Gua

rdra

il31

1,49

931

1,49

9

Road

Sur

face

10,0

0010

,000

Sign

als

750,

000

750,

000

Sum

mar

y fo

r Inv

estm

ents

$1,3

76,5

69$1

99,5

70$1

,176

,999

Serv

ices

Brid

ge28

,000

28,0

00

Dra

inag

e/Sl

opes

255,

500

10,0

0024

5,50

0

Gua

rdra

il12

5,47

012

5,47

0

Road

Sur

face

303,

654

303,

654

Side

wal

ks/T

rails

72,0

0072

,000

Snow

and

Ice

600,

000

600,

000

Page

64

of 1

14H

ighw

ay S

yste

m M

aint

enan

ce -

Dis

tric

t Allo

catio

ns

FY 2010 - 2011 Budget SupplementPage 146

Page 157: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

Arl

ingt

on C

ount

y

Serv

ices

Tunn

el21

2,00

021

2,00

0

Vege

tatio

n C

ontr

ol26

0,92

026

0,92

0

Sum

mar

y fo

r Ser

vice

s$1

,857

,544

$222

,000

$1,6

35,5

44

Sum

mar

y fo

r A

rlin

gton

Cou

nty

$3,2

34,1

13$4

21,5

70$2

,812

,543

Fai

rfax

Cou

nty

Inve

stm

ents

Brid

ge4,

584,

165

1,36

1,00

025

5,00

02,

968,

165

Gua

rdra

il36

8,98

636

4,12

74,

859

Pave

men

t Mar

king

s1,

768,

396

1,04

2,23

972

6,15

7

Road

Sur

face

13,1

92,3

5366

5,00

07,

853,

225

4,67

4,12

8

Sign

als

598,

000

598,

000

Sign

s44

4,00

044

4,00

0

TOC

and

Tec

hnol

ogy

498,

283

249,

000

249,

283

Sum

mar

y fo

r Inv

estm

ents

$21,

454,

183

$2,0

26,0

00$1

0,80

5,59

1$8

,622

,592

Serv

ices

Brid

ge67

1,02

341

7,52

365

,000

188,

500

Dra

inag

e/Sl

opes

4,08

0,11

011

5,00

062

6,80

43,

338,

306

Equi

pmen

t and

Inve

ntor

y M

anag

emen

t18

,220

18,2

20

Gua

rdra

il41

5,68

540

2,35

113

,334

Mis

c Fa

cilit

y an

d O

ther

53,9

4628

,746

25,2

00

Obs

truc

tion/

Haz

ardo

us D

ebri

s20

6,10

320

6,10

3

Perm

ittin

g2,

375,

000

2,37

5,00

0

Road

Sur

face

14,5

94,3

975,

547,

259

9,04

7,13

8

Page

65

of 1

14H

ighw

ay S

yste

m M

aint

enan

ce -

Dis

tric

t Allo

catio

ns

FY 2010 - 2011 Budget SupplementPage 147

Page 158: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

Fai

rfax

Cou

nty

Serv

ices

Side

wal

ks/T

rails

514,

147

103,

960

410,

187

Snow

and

Ice

8,00

0,00

05,

113,

000

2,88

7,00

0

TOC

and

Tec

hnol

ogy

1,05

1,00

01,

051,

000

Vege

tatio

n C

ontr

ol3,

258,

717

1,14

7,63

52,

111,

082

Sum

mar

y fo

r Ser

vice

s$3

5,23

8,34

8$1

,583

,523

$13,

034,

755

$18,

226,

850

$2,3

93,2

20

Sum

mar

y fo

r Fa

irfa

x C

ount

y$5

6,69

2,53

1$3

,609

,523

$23,

840,

346

$26,

849,

442

$2,3

93,2

20

Loud

oun

Cou

nty

Inve

stm

ents

Brid

ge1,

349,

046

1,02

9,04

632

0,00

0

Gua

rdra

il47

9,32

347

9,32

3

Pave

men

t Mar

king

s1,

474,

488

1,31

0,01

216

4,47

6

Road

Sur

face

11,0

68,8

999,

594,

776

1,47

4,12

3

Sign

als

299,

000

299,

000

Sign

s36

7,00

036

7,00

0

TOC

and

Tec

hnol

ogy

283,

119

192,

103

91,0

16

Sum

mar

y fo

r Inv

estm

ents

$15,

320,

875

$13,

271,

260

$2,0

49,6

15

Serv

ices

Barr

iers

5,00

05,

000

Brid

ge23

6,50

035

,500

201,

000

Dra

inag

e/Sl

opes

1,57

0,00

047

7,00

01,

093,

000

Gua

rdra

il25

3,16

715

3,82

899

,339

Mis

c Fa

cilit

y an

d O

ther

20,0

0020

,000

Obs

truc

tion/

Haz

ardo

us D

ebri

s10

5,00

010

5,00

0

Page

66

of 1

14H

ighw

ay S

yste

m M

aint

enan

ce -

Dis

tric

t Allo

catio

ns

FY 2010 - 2011 Budget SupplementPage 148

Page 159: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

Loud

oun

Cou

nty

Serv

ices

Perm

ittin

g94

8,00

094

8,00

0

Road

Sur

face

7,63

9,66

63,

751,

128

3,88

8,53

8

Side

wal

ks/T

rails

90,0

0090

,000

Snow

and

Ice

4,50

0,00

02,

250,

000

2,25

0,00

0

Vege

tatio

n C

ontr

ol1,

409,

540

724,

200

685,

340

Sum

mar

y fo

r Ser

vice

s$1

6,77

6,87

3$7

,396

,656

$8,4

32,2

17$9

48,0

00

Sum

mar

y fo

r L

oudo

un C

ount

y$3

2,09

7,74

8$2

0,66

7,91

6$1

0,48

1,83

2$9

48,0

00

Prin

ce W

illia

m C

ount

y

Inve

stm

ents

Brid

ge3,

804,

227

1,54

8,64

218

7,00

02,

068,

585

Gua

rdra

il46

8,74

446

8,74

4

Pave

men

t Mar

king

s23

2,81

710

5,00

012

7,81

7

Road

Sur

face

1,20

6,51

479

,918

1,12

6,59

6

Sign

als

299,

000

299,

000

Sign

s77

,000

77,0

00

Sum

mar

y fo

r Inv

estm

ents

$6,0

88,3

02$1

,548

,642

$1,2

16,6

62$3

,322

,998

Serv

ices

Brid

ge16

1,00

088

,000

73,0

00

Dra

inag

e/Sl

opes

2,26

8,67

684

,000

534,

499

1,65

0,17

7

Equi

pmen

t and

Inve

ntor

y M

anag

emen

t43

,500

43,5

00

Gua

rdra

il55

4,00

035

0,00

020

4,00

0

Inci

dent

Res

pons

e90

,259

90,2

59

Mis

c Fa

cilit

y an

d O

ther

84,0

0013

,500

70,5

00

Page

67

of 1

14H

ighw

ay S

yste

m M

aint

enan

ce -

Dis

tric

t Allo

catio

ns

FY 2010 - 2011 Budget SupplementPage 149

Page 160: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

Prin

ce W

illia

m C

ount

y

Serv

ices

Obs

truc

tion/

Haz

ardo

us D

ebri

s20

2,43

820

2,43

8

Perm

ittin

g67

6,00

067

6,00

0

Road

Sur

face

3,73

5,64

661

1,31

73,

124,

329

Side

wal

ks/T

rails

224,

784

43,4

0018

1,38

4

Snow

and

Ice

4,50

0,00

02,

311,

180

2,18

8,82

0

Vege

tatio

n C

ontr

ol1,

314,

773

569,

339

745,

434

Sum

mar

y fo

r Ser

vice

s$1

3,85

5,07

6$8

4,00

0$4

,521

,235

$8,4

40,0

82$8

09,7

59

Sum

mar

y fo

r Pr

ince

Will

iam

Cou

nty

$19,

943,

378

$1,6

32,6

42$5

,737

,897

$11,

763,

080

$809

,759

Dis

tric

t Wid

e

Inve

stm

ents

Brid

ge29

8,68

828

0,00

018

,688

Gua

rdra

il6,

929,

103

3,73

3,26

754

6,86

82,

648,

968

Pave

men

t Mar

king

s6,

336,

081

1,32

1,44

24,

582,

171

432,

468

Road

Sur

face

10,9

60,0

507,

422,

330

2,47

1,22

01,

066,

500

Sign

als

7,97

6,12

57,

976,

125

Sign

s4,

467,

544

3,01

0,00

01,

457,

544

TOC

and

Tec

hnol

ogy

2,79

6,26

02,

796,

260

Sum

mar

y fo

r Inv

estm

ents

$39,

763,

851

$18,

283,

299

$17,

313,

928

$4,1

66,6

24

Serv

ices

Brid

ge3,

585,

799

1,69

6,71

960

7,17

01,

281,

910

Dra

inag

e/Sl

opes

901,

281

901,

281

Equi

pmen

t and

Inve

ntor

y M

anag

emen

t1,

312,

000

1,31

2,00

0

Gua

rdra

il1,

842,

104

1,68

0,38

228

,164

133,

558

Page

68

of 1

14H

ighw

ay S

yste

m M

aint

enan

ce -

Dis

tric

t Allo

catio

ns

FY 2010 - 2011 Budget SupplementPage 150

Page 161: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

Dis

tric

t Wid

e

Serv

ices

Inci

dent

Res

pons

e31

5,44

831

5,44

8

Ligh

ts3,

100,

000

3,10

0,00

0

Man

agem

ent a

nd D

irec

tion

8,25

0,99

88,

250,

998

Mis

c Fa

cilit

y an

d O

ther

725,

746

157,

084

154,

085

414,

577

Mis

c Tr

affic

and

Saf

ety

3,37

4,69

93,

374,

699

Obs

truc

tion/

Haz

ardo

us D

ebri

s43

,000

43,0

00

Pave

men

t Mar

king

s10

1,20

510

1,20

5

Perm

ittin

g21

6,40

421

6,40

4

Road

Sur

face

1,96

6,54

01,

366,

540

600,

000

Side

wal

ks/T

rails

596,

553

596,

553

Sign

als

4,57

5,75

33,

769,

069

806,

684

Sign

s40

4,71

540

4,71

5

Snow

and

Ice

18,5

18,2

3813

,635

,315

3,70

0,00

01,

182,

923

TOC

and

Tec

hnol

ogy

13,1

02,2

536,

373,

297

6,72

8,95

6

Vege

tatio

n C

ontr

ol2,

530,

755

2,53

0,75

5

Sum

mar

y fo

r Ser

vice

s$6

5,46

3,49

1$3

2,54

3,84

6$8

,858

,488

$3,0

55,9

68$1

2,75

4,19

1$8

,250

,998

Sum

mar

y fo

r D

istr

ict W

ide

$105

,227

,342

$50,

827,

145

$26,

172,

416

$7,2

22,5

92$1

2,75

4,19

1$8

,250

,998

Sum

mar

y fo

r N

orth

ern

Vir

gini

a D

istr

ict

$217

,195

,112

$56,

490,

880

$79,

231,

118

$56,

316,

946

$16,

905,

170

$8,2

50,9

98

Page

69

of 1

14H

ighw

ay S

yste

m M

aint

enan

ce -

Dis

tric

t Allo

catio

ns

FY 2010 - 2011 Budget SupplementPage 151

Page 162: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

Ric

hmon

d D

istr

ict

Am

elia

Cou

nty

Inve

stm

ents

Gua

rdra

il33

,314

33,3

14

Pave

men

t Mar

king

s22

4,62

916

7,72

556

,904

Road

Sur

face

1,67

9,10

11,

323,

929

355,

172

Sign

als

18,0

0018

,000

Sign

s31

,705

6,70

525

,000

Sum

mar

y fo

r Inv

estm

ents

$1,9

86,7

49$1

,516

,359

$470

,390

Serv

ices

Dra

inag

e/Sl

opes

218,

001

58,0

0016

0,00

1

Inci

dent

Res

pons

e3,

300

3,30

0

Mis

c Tr

affic

and

Saf

ety

12,1

9212

,192

Obs

truc

tion/

Haz

ardo

us D

ebri

s20

,000

20,0

00

Perm

ittin

g3,

232

3,23

2

Road

Sur

face

383,

300

84,0

0029

9,30

0

Side

wal

ks/T

rails

1,50

01,

500

Sign

s2,

445

2,44

5

Snow

and

Ice

650,

000

350,

000

300,

000

Vege

tatio

n C

ontr

ol26

3,50

098

,500

165,

000

Sum

mar

y fo

r Ser

vice

s$1

,557

,470

$594

,445

$944

,301

$18,

724

Sum

mar

y fo

r A

mel

ia C

ount

y$3

,544

,219

$2,1

10,8

04$1

,414

,691

$18,

724

Page

70

of 1

14H

ighw

ay S

yste

m M

aint

enan

ce -

Dis

tric

t Allo

catio

ns

FY 2010 - 2011 Budget SupplementPage 152

Page 163: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

Bru

nsw

ick

Cou

nty

Inve

stm

ents

Brid

ge56

6,66

736

6,66

720

0,00

0

Ligh

ts2,

500

2,50

0

Pave

men

t Mar

king

s41

8,35

612

,500

288,

282

117,

574

Road

Sur

face

4,39

9,04

71,

670

3,19

9,14

11,

198,

236

Sign

als

15,8

2515

,825

Sign

s21

,000

13,5

007,

500

Sum

mar

y fo

r Inv

estm

ents

$5,4

23,3

95$3

96,8

37$3

,510

,748

$1,5

15,8

10

Serv

ices

Dra

inag

e/Sl

opes

446,

802

177,

046

269,

756

Gua

rdra

il58

,000

30,0

0028

,000

Inci

dent

Res

pons

e30

,000

30,0

00

Mis

c Tr

affic

and

Saf

ety

7,49

57,

495

Obs

truc

tion/

Haz

ardo

us D

ebri

s33

,866

33,8

66

Perm

ittin

g1,

894

1,89

4

Road

Sur

face

712,

504

252,

075

460,

429

Sign

als

3,00

03,

000

Sign

s11

3,00

050

,000

63,0

00

Snow

and

Ice

381,

000

241,

000

140,

000

Vege

tatio

n C

ontr

ol77

4,52

130

3,37

947

1,14

2

Sum

mar

y fo

r Ser

vice

s$2

,562

,082

$1,0

53,5

00$1

,466

,193

$42,

389

Sum

mar

y fo

r B

runs

wic

k C

ount

y$7

,985

,477

$396

,837

$4,5

64,2

48$2

,982

,003

$42,

389

Page

71

of 1

14H

ighw

ay S

yste

m M

aint

enan

ce -

Dis

tric

t Allo

catio

ns

FY 2010 - 2011 Budget SupplementPage 153

Page 164: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

Cha

rles

City

Cou

nty

Inve

stm

ents

Brid

ge21

0,00

011

0,00

010

0,00

0

Gua

rdra

il19

,596

6,09

613

,500

Ligh

ts8,

450

8,45

0

Pave

men

t Mar

king

s11

4,91

854

,112

60,8

06

Road

Sur

face

901,

516

446,

257

455,

259

Sign

als

3,10

03,

100

Sign

s24

,000

12,0

0012

,000

Sum

mar

y fo

r Inv

estm

ents

$1,2

81,5

80$6

40,0

15$6

41,5

65

Serv

ices

Dra

inag

e/Sl

opes

346,

100

149,

400

196,

700

Gua

rdra

il32

,500

22,5

0010

,000

Inci

dent

Res

pons

e9,

600

9,60

0

Mis

c Tr

affic

and

Saf

ety

4,69

64,

696

Perm

ittin

g1,

000

1,00

0

Road

Sur

face

335,

500

88,5

0024

7,00

0

Side

wal

ks/T

rails

14,5

006,

500

8,00

0

Sign

s43

,200

27,1

0016

,100

Snow

and

Ice

265,

396

180,

396

85,0

00

Vege

tatio

n C

ontr

ol61

7,90

023

3,00

038

4,90

0

Sum

mar

y fo

r Ser

vice

s$1

,670

,392

$707

,396

$947

,700

$15,

296

Sum

mar

y fo

r C

harl

es C

ity C

ount

y$2

,951

,972

$1,3

47,4

11$1

,589

,265

$15,

296

Page

72

of 1

14H

ighw

ay S

yste

m M

aint

enan

ce -

Dis

tric

t Allo

catio

ns

FY 2010 - 2011 Budget SupplementPage 154

Page 165: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

Che

ster

field

Cou

nty

Inve

stm

ents

Brid

ge4,

414,

465

1,70

5,00

01,

542,

322

1,16

7,14

3

Gua

rdra

il1,

843,

108

1,18

0,00

052

9,09

413

4,01

4

Ligh

ts19

7,14

513

0,00

067

,145

Pave

men

t Mar

king

s2,

315,

416

155,

000

1,71

7,30

844

3,10

8

Road

Sur

face

15,0

91,1

043,

080,

000

10,3

49,3

081,

661,

796

Sign

als

1,57

3,88

610

,635

994,

090

569,

161

Sign

s48

5,35

017

0,35

031

5,00

0

TOC

and

Tec

hnol

ogy

537,

121

537,

121

Sum

mar

y fo

r Inv

estm

ents

$26,

457,

595

$6,7

97,7

56$1

5,36

9,61

7$4

,290

,222

Serv

ices

Brid

ge31

0,45

912

4,18

418

6,27

5

Dra

inag

e/Sl

opes

2,13

1,17

827

5,00

061

1,00

01,

245,

178

Inci

dent

Res

pons

e85

,000

85,0

00

Mis

c Tr

affic

and

Saf

ety

280,

234

280,

234

Obs

truc

tion/

Haz

ardo

us D

ebri

s10

0,00

010

0,00

0

Perm

ittin

g21

,255

21,2

55

Road

Sur

face

2,27

6,24

236

0,00

01,

916,

242

Side

wal

ks/T

rails

7,50

07,

500

Sign

als

339,

510

105,

000

68,0

1016

6,50

0

Sign

s15

,380

15,3

80

Snow

and

Ice

3,15

0,00

01,

650,

000

1,50

0,00

0

TOC

and

Tec

hnol

ogy

110,

750

110,

750

Vege

tatio

n C

ontr

ol1,

342,

500

552,

500

790,

000

Page

73

of 1

14H

ighw

ay S

yste

m M

aint

enan

ce -

Dis

tric

t Allo

catio

ns

FY 2010 - 2011 Budget SupplementPage 155

Page 166: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

Che

ster

field

Cou

nty

Serv

ices

Sum

mar

y fo

r Ser

vice

s$1

0,17

0,00

8$3

85,7

50$3

,425

,564

$5,8

05,7

05$5

52,9

89

Sum

mar

y fo

r C

hest

erfie

ld C

ount

y$3

6,62

7,60

3$7

,183

,506

$18,

795,

181

$10,

095,

927

$552

,989

Din

wid

die

Cou

nty

Inve

stm

ents

Brid

ge1,

707,

527

266,

666

615,

838

825,

023

Gua

rdra

il35

7,89

711

1,34

624

6,55

1

Ligh

ts86

,960

86,9

60

Pave

men

t Mar

king

s20

6,69

310

,000

120,

522

76,1

71

Road

Sur

face

2,81

4,44

63,

500

1,39

5,60

71,

415,

339

Sign

als

37,8

5537

,855

Sign

s14

,690

14,6

90

TOC

and

Tec

hnol

ogy

23,7

0023

,700

Sum

mar

y fo

r Inv

estm

ents

$5,2

49,7

68$3

90,8

26$2

,295

,858

$2,5

63,0

84

Serv

ices

Brid

ge30

8,34

012

3,33

618

5,00

4

Dra

inag

e/Sl

opes

501,

597

170,

296

331,

301

Inci

dent

Res

pons

e16

,348

16,3

48

Mis

c Tr

affic

and

Saf

ety

24,3

7224

,372

Obs

truc

tion/

Haz

ardo

us D

ebri

s14

,348

14,3

48

Perm

ittin

g2,

031

2,03

1

Road

Sur

face

1,25

1,15

929

4,87

095

6,28

9

Sign

als

3,60

03,

600

Sign

s11

1,43

643

,931

67,5

05

Page

74

of 1

14H

ighw

ay S

yste

m M

aint

enan

ce -

Dis

tric

t Allo

catio

ns

FY 2010 - 2011 Budget SupplementPage 156

Page 167: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

Din

wid

die

Cou

nty

Serv

ices

Snow

and

Ice

619,

371

363,

012

256,

359

Vege

tatio

n C

ontr

ol50

7,59

117

2,40

733

5,18

4

Sum

mar

y fo

r Ser

vice

s$3

,360

,193

$1,1

67,8

52$2

,145

,990

$46,

351

Sum

mar

y fo

r D

inw

iddi

e C

ount

y$8

,609

,961

$390

,826

$3,4

63,7

10$4

,709

,074

$46,

351

Goo

chla

nd C

ount

y

Inve

stm

ents

Brid

ge13

5,00

013

5,00

0

Gua

rdra

il18

9,52

611

9,48

059

,046

11,0

00

Ligh

ts39

,200

10,5

0028

,700

Pave

men

t Mar

king

s12

9,86

949

,610

33,6

8346

,576

Road

Sur

face

2,62

9,62

41,

329,

215

250,

673

1,04

9,73

6

Sign

als

40,8

3521

,815

19,0

20

Sign

s8,

500

8,50

0

TOC

and

Tec

hnol

ogy

37,5

0037

,500

Sum

mar

y fo

r Inv

estm

ents

$3,2

10,0

54$1

,568

,120

$399

,622

$1,2

42,3

12

Serv

ices

Dra

inag

e/Sl

opes

358,

720

55,0

0030

3,72

0

Equi

pmen

t and

Inve

ntor

y M

anag

emen

t40

,000

40,0

00

Gua

rdra

il95

,000

20,0

0075

,000

Inci

dent

Res

pons

e38

,391

38,3

91

Mis

c Tr

affic

and

Saf

ety

43,7

5243

,752

Obs

truc

tion/

Haz

ardo

us D

ebri

s25

,000

25,0

00

Perm

ittin

g1,

500

1,50

0

Page

75

of 1

14H

ighw

ay S

yste

m M

aint

enan

ce -

Dis

tric

t Allo

catio

ns

FY 2010 - 2011 Budget SupplementPage 157

Page 168: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

Goo

chla

nd C

ount

y

Serv

ices

Road

Sur

face

622,

320

187,

320

435,

000

Sign

als

2,10

02,

100

Sign

s45

,000

25,0

0020

,000

Snow

and

Ice

535,

000

265,

000

270,

000

Vege

tatio

n C

ontr

ol65

0,39

219

5,03

145

5,36

1

Sum

mar

y fo

r Ser

vice

s$2

,457

,175

$747

,351

$1,5

84,0

81$1

25,7

43

Sum

mar

y fo

r G

ooch

land

Cou

nty

$5,6

67,2

29$1

,568

,120

$1,1

46,9

73$2

,826

,393

$125

,743

Han

over

Cou

nty

Inve

stm

ents

Brid

ge2,

925,

000

940,

000

1,98

5,00

0

Gua

rdra

il44

6,55

042

7,50

08,

050

11,0

00

Ligh

ts48

,280

48,2

80

Pave

men

t Mar

king

s42

8,05

926

8,12

592

,818

67,1

16

Road

Sur

face

6,60

2,88

94,

650,

625

1,00

4,05

394

8,21

1

Sign

als

274,

645

204,

080

70,5

65

Sign

s51

,065

21,0

6530

,000

TOC

and

Tec

hnol

ogy

70,7

0070

,700

Sum

mar

y fo

r Inv

estm

ents

$10,

847,

188

$5,4

65,2

30$2

,270

,066

$3,1

11,8

92

Serv

ices

Dra

inag

e/Sl

opes

901,

986

350,

694

551,

292

Equi

pmen

t and

Inve

ntor

y M

anag

emen

t90

,500

90,5

00

Gua

rdra

il19

7,55

059

,550

138,

000

Inci

dent

Res

pons

e7,

844

7,84

4

Page

76

of 1

14H

ighw

ay S

yste

m M

aint

enan

ce -

Dis

tric

t Allo

catio

ns

FY 2010 - 2011 Budget SupplementPage 158

Page 169: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

Han

over

Cou

nty

Serv

ices

Mis

c Tr

affic

and

Saf

ety

68,0

2368

,023

Obs

truc

tion/

Haz

ardo

us D

ebri

s23

,000

23,0

00

Perm

ittin

g76

,738

76,7

38

Road

Sur

face

1,19

1,41

420

7,00

098

4,41

4

Sign

als

87,9

0024

,300

63,6

00

Sign

s17

4,39

562

,000

112,

395

Snow

and

Ice

818,

725

504,

725

314,

000

Vege

tatio

n C

ontr

ol96

6,77

820

033

8,42

562

8,15

3

Sum

mar

y fo

r Ser

vice

s$4

,604

,853

$200

$1,5

46,6

94$2

,751

,254

$306

,705

Sum

mar

y fo

r H

anov

er C

ount

y$1

5,45

2,04

1$5

,465

,430

$3,8

16,7

60$5

,863

,146

$306

,705

Hen

rico

Cou

nty

Inve

stm

ents

Brid

ge5,

080,

414

3,62

0,00

01,

460,

414

Gua

rdra

il1,

229,

027

1,10

6,98

012

2,04

7

Ligh

ts43

2,60

035

5,00

077

,600

Pave

men

t Mar

king

s88

5,77

553

5,62

535

0,15

0

Road

Sur

face

16,0

71,6

0912

,209

,840

3,86

1,76

9

Sign

als

479,

744

14,8

3346

4,91

1

Sign

s42

,150

42,1

50

TOC

and

Tec

hnol

ogy

474,

500

474,

500

Sum

mar

y fo

r Inv

estm

ents

$24,

695,

819

$18,

316,

778

$6,3

79,0

41

Serv

ices

Barr

iers

4,35

04,

350

Page

77

of 1

14H

ighw

ay S

yste

m M

aint

enan

ce -

Dis

tric

t Allo

catio

ns

FY 2010 - 2011 Budget SupplementPage 159

Page 170: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

Hen

rico

Cou

nty

Serv

ices

Dra

inag

e/Sl

opes

542,

610

47,7

0049

4,91

0

Equi

pmen

t and

Inve

ntor

y M

anag

emen

t42

,000

42,0

00

Gua

rdra

il46

,971

46,9

71

Inci

dent

Res

pons

e33

,000

33,0

00

Mis

c Fa

cilit

y an

d O

ther

8,00

08,

000

Mis

c Tr

affic

and

Saf

ety

40,4

4540

,445

Obs

truc

tion/

Haz

ardo

us D

ebri

s11

,000

11,0

00

Perm

ittin

g9,

994

9,99

4

Road

Sur

face

304,

620

14,8

0028

9,82

0

Side

wal

ks/T

rails

46,5

0046

,500

Sign

als

211,

160

146,

160

65,0

00

Sign

s88

,820

1,35

087

,470

Snow

and

Ice

954,

950

45,9

5090

9,00

0

Vege

tatio

n C

ontr

ol49

5,70

031

,600

464,

100

Sum

mar

y fo

r Ser

vice

s$2

,840

,120

$141

,400

$2,4

97,2

81$1

1,00

0$1

90,4

39

Sum

mar

y fo

r H

enri

co C

ount

y$2

7,53

5,93

9$1

8,45

8,17

8$8

,876

,322

$11,

000

$190

,439

Lune

nbur

g C

ount

y

Inve

stm

ents

Pave

men

t Mar

king

s17

1,41

872

,338

99,0

80

Road

Sur

face

1,24

7,72

020

6,83

41,

040,

886

Sign

als

14,2

0014

,200

Sign

s5,

705

5,70

5

Sum

mar

y fo

r Inv

estm

ents

$1,4

39,0

43$2

99,0

77$1

,139

,966

Page

78

of 1

14H

ighw

ay S

yste

m M

aint

enan

ce -

Dis

tric

t Allo

catio

ns

FY 2010 - 2011 Budget SupplementPage 160

Page 171: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

Lune

nbur

g C

ount

y

Serv

ices

Dra

inag

e/Sl

opes

493,

317

91,0

5340

2,26

4

Equi

pmen

t and

Inve

ntor

y M

anag

emen

t33

,000

33,0

00

Gua

rdra

il12

,000

7,25

04,

750

Inci

dent

Res

pons

e2,

700

2,70

0

Mis

c Tr

affic

and

Saf

ety

4,25

44,

254

Obs

truc

tion/

Haz

ardo

us D

ebri

s31

,000

31,0

00

Perm

ittin

g2,

479

2,47

9

Road

Sur

face

773,

156

110,

850

662,

306

Side

wal

ks/T

rails

10,2

0010

,200

Sign

s14

8,44

548

,445

100,

000

Snow

and

Ice

284,

523

208,

700

75,8

23

Vege

tatio

n C

ontr

ol46

7,67

510

6,00

036

1,67

5

Sum

mar

y fo

r Ser

vice

s$2

,262

,749

$582

,498

$1,6

37,8

18$4

2,43

3

Sum

mar

y fo

r L

unen

burg

Cou

nty

$3,7

01,7

92$8

81,5

75$2

,777

,784

$42,

433

Mec

klen

burg

Cou

nty

Inve

stm

ents

Brid

ge49

8,80

426

6,66

723

2,13

7

Ligh

ts14

,080

5,34

08,

740

Pave

men

t Mar

king

s36

2,30

74,

035

260,

552

97,7

20

Road

Sur

face

3,94

0,07

32,

567,

805

1,37

2,26

8

Sign

als

29,1

4029

,140

Sign

s39

1,00

038

4,00

07,

000

Sum

mar

y fo

r Inv

estm

ents

$5,2

35,4

04$6

60,0

42$2

,873

,237

$1,7

02,1

25

Page

79

of 1

14H

ighw

ay S

yste

m M

aint

enan

ce -

Dis

tric

t Allo

catio

ns

FY 2010 - 2011 Budget SupplementPage 161

Page 172: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

Mec

klen

burg

Cou

nty

Serv

ices

Dra

inag

e/Sl

opes

595,

438

242,

500

352,

938

Equi

pmen

t and

Inve

ntor

y M

anag

emen

t19

0,00

019

0,00

0

Gua

rdra

il11

7,00

087

,000

30,0

00

Inci

dent

Res

pons

e1,

300

1,30

0

Mis

c Tr

affic

and

Saf

ety

16,1

3716

,137

Obs

truc

tion/

Haz

ardo

us D

ebri

s16

8,50

016

8,50

0

Perm

ittin

g1,

716

1,71

6

Road

Sur

face

1,01

4,23

315

8,53

585

5,69

8

Sign

s99

,000

36,0

0063

,000

Snow

and

Ice

563,

500

453,

500

110,

000

Vege

tatio

n C

ontr

ol66

7,47

325

8,00

040

9,47

3

Sum

mar

y fo

r Ser

vice

s$3

,434

,297

$1,2

35,5

35$1

,989

,609

$209

,153

Sum

mar

y fo

r M

eckl

enbu

rg C

ount

y$8

,669

,701

$660

,042

$4,1

08,7

72$3

,691

,734

$209

,153

New

Ken

t Cou

nty

Inve

stm

ents

Brid

ge20

,000

20,0

00

Gua

rdra

il19

,596

6,09

613

,500

Ligh

ts35

,597

35,5

97

Pave

men

t Mar

king

s28

3,06

95,

000

226,

128

51,9

41

Road

Sur

face

2,13

5,74

01,

698,

208

437,

532

Sign

als

60,2

5223

,357

36,8

95

Sign

s13

,690

13,6

90

TOC

and

Tec

hnol

ogy

35,5

0035

,500

Page

80

of 1

14H

ighw

ay S

yste

m M

aint

enan

ce -

Dis

tric

t Allo

catio

ns

FY 2010 - 2011 Budget SupplementPage 162

Page 173: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

New

Ken

t Cou

nty

Inve

stm

ents

Sum

mar

y fo

r Inv

estm

ents

$2,6

03,4

44$6

3,85

7$2

,016

,614

$522

,973

Serv

ices

Dra

inag

e/Sl

opes

469,

219

216,

019

253,

200

Gua

rdra

il8,

500

6,00

02,

500

Inci

dent

Res

pons

e25

,000

25,0

00

Mis

c Tr

affic

and

Saf

ety

12,6

6012

,660

Obs

truc

tion/

Haz

ardo

us D

ebri

s5,

000

5,00

0

Road

Sur

face

413,

460

187,

300

226,

160

Sign

als

1,00

01,

000

Sign

s65

,042

1,90

043

,542

19,6

00

Snow

and

Ice

316,

500

2,00

021

9,50

095

,000

Vege

tatio

n C

ontr

ol63

6,84

019

,500

262,

140

355,

200

Sum

mar

y fo

r Ser

vice

s$1

,953

,221

$23,

400

$934

,501

$956

,660

$38,

660

Sum

mar

y fo

r N

ew K

ent C

ount

y$4

,556

,665

$87,

257

$2,9

51,1

15$1

,479

,633

$38,

660

Not

tow

ay C

ount

y

Inve

stm

ents

Brid

ge5,

299,

521

5,08

7,84

021

1,68

1

Gua

rdra

il16

,330

3,09

613

,234

Ligh

ts4,

105

4,10

5

Pave

men

t Mar

king

s26

1,84

716

6,00

695

,841

Road

Sur

face

1,70

0,18

41,

345,

457

354,

727

Sign

als

8,91

08,

910

Sign

s7,

210

7,21

0

Page

81

of 1

14H

ighw

ay S

yste

m M

aint

enan

ce -

Dis

tric

t Allo

catio

ns

FY 2010 - 2011 Budget SupplementPage 163

Page 174: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

Not

tow

ay C

ount

y

Inve

stm

ents

Sum

mar

y fo

r Inv

estm

ents

$7,2

98,1

07$6

,622

,624

$675

,483

Serv

ices

Brid

ge15

8,34

463

,338

95,0

06

Dra

inag

e/Sl

opes

278,

143

87,6

4319

0,50

0

Inci

dent

Res

pons

e7,

924

7,92

4

Mis

c Tr

affic

and

Saf

ety

5,80

65,

806

Obs

truc

tion/

Haz

ardo

us D

ebri

s7,

174

7,17

4

Perm

ittin

g1,

145

1,14

5

Road

Sur

face

760,

117

203,

884

556,

233

Sign

s41

,346

14,1

1527

,231

Snow

and

Ice

147,

071

99,0

0448

,067

Vege

tatio

n C

ontr

ol33

5,34

811

4,70

422

0,64

4

Sum

mar

y fo

r Ser

vice

s$1

,742

,418

$582

,688

$1,1

44,8

55$1

4,87

5

Sum

mar

y fo

r N

otto

way

Cou

nty

$9,0

40,5

25$7

,205

,312

$1,8

20,3

38$1

4,87

5

Pow

hata

n C

ount

y

Inve

stm

ents

Gua

rdra

il65

,610

28,0

0037

,610

Pave

men

t Mar

king

s15

8,32

381

,209

77,1

14

Road

Sur

face

2,25

3,55

11,

935,

211

318,

340

Sign

als

66,2

4266

,242

Sign

s74

,615

24,6

1550

,000

Sum

mar

y fo

r Inv

estm

ents

$2,6

18,3

41$2

,135

,277

$483

,064

Page

82

of 1

14H

ighw

ay S

yste

m M

aint

enan

ce -

Dis

tric

t Allo

catio

ns

FY 2010 - 2011 Budget SupplementPage 164

Page 175: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

Pow

hata

n C

ount

y

Serv

ices

Dra

inag

e/Sl

opes

218,

001

58,0

0016

0,00

1

Mis

c Tr

affic

and

Saf

ety

28,8

0828

,808

Obs

truc

tion/

Haz

ardo

us D

ebri

s20

,000

20,0

00

Perm

ittin

g11

,708

11,7

08

Road

Sur

face

256,

800

72,0

0018

4,80

0

Side

wal

ks/T

rails

1,50

01,

500

Sign

als

5,00

05,

000

Sign

s5,

000

5,00

0

Snow

and

Ice

650,

000

350,

000

300,

000

Vege

tatio

n C

ontr

ol24

3,50

088

,500

155,

000

Sum

mar

y fo

r Ser

vice

s$1

,440

,317

$575

,000

$819

,801

$45,

516

Sum

mar

y fo

r Po

wha

tan

Cou

nty

$4,0

58,6

58$2

,710

,277

$1,3

02,8

65$4

5,51

6

Prin

ce G

eorg

e C

ount

y

Inve

stm

ents

Brid

ge35

0,00

035

0,00

0

Gua

rdra

il63

9,20

651

6,11

012

3,09

6

Ligh

ts72

,160

70,2

851,

875

Pave

men

t Mar

king

s52

9,29

720

9,17

622

4,38

995

,732

Road

Sur

face

7,76

4,69

65,

741,

723

1,59

3,09

342

9,88

0

Sign

als

109,

384

9,85

083

,815

15,7

19

Sign

s18

,500

18,5

00

Sum

mar

y fo

r Inv

estm

ents

$9,4

83,2

43$6

,547

,144

$2,3

94,7

68$5

41,3

31

Page

83

of 1

14H

ighw

ay S

yste

m M

aint

enan

ce -

Dis

tric

t Allo

catio

ns

FY 2010 - 2011 Budget SupplementPage 165

Page 176: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

Prin

ce G

eorg

e C

ount

y

Serv

ices

Brid

ge55

1,80

212

6,80

242

5,00

0

Dra

inag

e/Sl

opes

281,

070

90,0

2119

1,04

9

Inci

dent

Res

pons

e2,

000

2,00

0

Mis

c Tr

affic

and

Saf

ety

31,7

2331

,723

Obs

truc

tion/

Haz

ardo

us D

ebri

s7,

174

7,17

4

Perm

ittin

g3,

006

3,00

6

Road

Sur

face

805,

647

248,

963

556,

684

Sign

als

21,2

8021

,280

Sign

s50

,253

19,9

7630

,277

Snow

and

Ice

139,

897

59,7

8580

,112

Vege

tatio

n C

ontr

ol33

6,18

111

7,05

521

9,12

6

Sum

mar

y fo

r Ser

vice

s$2

,230

,033

$662

,602

$1,0

84,4

22$4

83,0

09

Sum

mar

y fo

r Pr

ince

Geo

rge

Cou

nty

$11,

713,

276

$6,5

47,1

44$3

,057

,370

$1,6

25,7

53$4

83,0

09

Ric

hmon

d

Inve

stm

ents

Brid

ge4,

890,

414

4,89

0,41

4

Sum

mar

y fo

r Inv

estm

ents

$4,8

90,4

14$4

,890

,414

Sum

mar

y fo

r R

ichm

ond

$4,8

90,4

14$4

,890

,414

Dis

tric

t Wid

e

Inve

stm

ents

Pave

men

t Mar

king

s1,

475,

000

100,

000

1,24

3,00

013

2,00

0

Road

Sur

face

3,27

0,64

82,

964,

648

306,

000

Sign

s90

0,00

070

0,00

010

0,00

010

0,00

0

Page

84

of 1

14H

ighw

ay S

yste

m M

aint

enan

ce -

Dis

tric

t Allo

catio

ns

FY 2010 - 2011 Budget SupplementPage 166

Page 177: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

Dis

tric

t Wid

e

Inve

stm

ents

Sum

mar

y fo

r Inv

estm

ents

$5,6

45,6

48$3

,764

,648

$1,6

49,0

00$2

32,0

00

Serv

ices

Brid

ge4,

986,

942

4,08

6,94

250

0,00

040

0,00

0

Dra

inag

e/Sl

opes

1,42

0,38

21,

420,

382

Equi

pmen

t and

Inve

ntor

y M

anag

emen

t1,

563,

000

1,56

3,00

0

Gua

rdra

il2,

391,

760

2,39

1,76

0

Inci

dent

Res

pons

e42

,000

42,0

00

Man

agem

ent a

nd D

irec

tion

7,25

2,85

97,

252,

859

Mis

c Fa

cilit

y an

d O

ther

320,

000

80,0

0020

0,00

040

,000

Mis

c Tr

affic

and

Saf

ety

1,10

0,00

01,

100,

000

Obs

truc

tion/

Haz

ardo

us D

ebri

s33

,000

33,0

00

Pave

men

t Mar

king

s15

9,49

415

9,49

4

Perm

ittin

g1,

151,

513

1,15

1,51

3

Road

Sur

face

1,60

9,19

21,

609,

192

Sign

s63

7,81

463

7,81

4

Snow

and

Ice

4,54

8,10

24,

468,

340

54,7

6225

,000

TOC

and

Tec

hnol

ogy

1,16

7,08

714

5,17

51,

021,

912

Vege

tatio

n C

ontr

ol5,

318,

527

3,98

8,36

591

7,66

241

2,50

0

Sum

mar

y fo

r Ser

vice

s$3

3,70

1,67

2$1

8,98

7,46

4$1

,672

,424

$910

,500

$4,8

78,4

25$7

,252

,859

Sum

mar

y fo

r D

istr

ict W

ide

$39,

347,

320

$22,

752,

112

$3,3

21,4

24$1

,142

,500

$4,8

78,4

25$7

,252

,859

Sum

mar

y fo

r R

ichm

ond

Dis

tric

t$1

94,3

52,7

92$6

8,39

9,86

6$6

8,35

7,25

4$4

3,33

2,10

6$7

,010

,707

$7,2

52,8

59

Page

85

of 1

14H

ighw

ay S

yste

m M

aint

enan

ce -

Dis

tric

t Allo

catio

ns

FY 2010 - 2011 Budget SupplementPage 167

Page 178: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

Sale

m D

istr

ict

Bed

ford

Serv

ices

Brid

ge7,

314

7,31

4

Sum

mar

y fo

r Ser

vice

s$7

,314

$7,3

14

Sum

mar

y fo

r B

edfo

rd$7

,314

$7,3

14

Bed

ford

Cou

nty

Inve

stm

ents

Brid

ge1,

550,

010

342,

603

1,20

7,40

7

Gua

rdra

il38

3,02

735

9,40

823

,619

Pave

men

t Mar

king

s48

6,33

637

7,82

410

8,51

2

Road

Sur

face

5,02

6,43

33,

833,

057

1,19

3,37

6

Sign

als

60,9

0860

,908

Sign

s52

,000

52,0

00

Sum

mar

y fo

r Inv

estm

ents

$7,5

58,7

14$5

,025

,800

$2,5

32,9

14

Serv

ices

Brid

ge45

3,96

916

2,32

329

1,64

6

Dra

inag

e/Sl

opes

1,31

9,49

451

8,24

480

1,25

0

Equi

pmen

t and

Inve

ntor

y M

anag

emen

t57

4,43

157

4,43

1

Gua

rdra

il55

,232

40,2

3215

,000

Inci

dent

Res

pons

e25

,700

25,7

00

Mis

c Tr

affic

and

Saf

ety

50,0

0050

,000

Obs

truc

tion/

Haz

ardo

us D

ebri

s68

,728

68,7

28

Pave

men

t Mar

king

s2,

500

2,50

0

Page

86

of 1

14H

ighw

ay S

yste

m M

aint

enan

ce -

Dis

tric

t Allo

catio

ns

FY 2010 - 2011 Budget SupplementPage 168

Page 179: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

Bed

ford

Cou

nty

Serv

ices

Road

Sur

face

1,32

6,20

021

0,71

61,

105,

484

10,0

00

Side

wal

ks/T

rails

21,6

1021

,610

Sign

als

20,1

2520

,125

Sign

s12

0,50

08,

500

112,

000

Snow

and

Ice

1,32

7,36

167

7,67

064

9,69

1

Vege

tatio

n C

ontr

ol61

0,45

617

3,24

043

7,21

6

Sum

mar

y fo

r Ser

vice

s$5

,976

,306

$1,8

13,5

50$3

,502

,625

$660

,131

Sum

mar

y fo

r B

edfo

rd C

ount

y$1

3,53

5,02

0$6

,839

,350

$6,0

35,5

39$6

60,1

31

Bla

cksb

urg

Serv

ices

Brid

ge14

,629

14,6

29

Sum

mar

y fo

r Ser

vice

s$1

4,62

9$1

4,62

9

Sum

mar

y fo

r B

lack

sbur

g$1

4,62

9$1

4,62

9

Bot

etou

rt C

ount

y

Inve

stm

ents

Brid

ge1,

907,

812

23,3

0052

6,28

61,

358,

226

Gua

rdra

il53

7,08

436

6,17

916

0,90

510

,000

Ligh

ts4,

000

4,00

0

Pave

men

t Mar

king

s64

8,27

633

8,16

827

4,66

235

,446

Road

Sur

face

7,94

3,46

36,

238,

507

1,42

0,42

228

4,53

4

Sign

als

39,4

0939

,409

Sign

s79

,000

22,0

0057

,000

Sum

mar

y fo

r Inv

estm

ents

$11,

159,

044

$6,9

88,1

54$2

,482

,684

$1,6

88,2

06

Page

87

of 1

14H

ighw

ay S

yste

m M

aint

enan

ce -

Dis

tric

t Allo

catio

ns

FY 2010 - 2011 Budget SupplementPage 169

Page 180: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

Bot

etou

rt C

ount

y

Serv

ices

Brid

ge47

1,62

013

3,62

912

4,07

321

3,91

8

Dra

inag

e/Sl

opes

1,07

0,70

01,

500

284,

700

784,

500

Equi

pmen

t and

Inve

ntor

y M

anag

emen

t12

5,00

012

5,00

0

Gua

rdra

il10

0,00

050

,000

50,0

00

Inci

dent

Res

pons

e59

,862

59,8

62

Ligh

ts1,

500

1,50

0

Mis

c Tr

affic

and

Saf

ety

87,0

6087

,060

Obs

truc

tion/

Haz

ardo

us D

ebri

s70

,000

70,0

00

Pave

men

t Mar

king

s2,

500

500

2,00

0

Road

Sur

face

1,25

9,00

040

4,00

083

0,00

025

,000

Side

wal

ks/T

rails

10,6

895,

689

5,00

0

Sign

als

20,1

2520

,125

Sign

s55

,488

1,98

86,

500

47,0

00

Snow

and

Ice

1,08

9,42

457

2,96

151

6,46

3

Vege

tatio

n C

ontr

ol49

3,75

024

8,50

024

5,25

0

Sum

mar

y fo

r Ser

vice

s$4

,916

,718

$137

,617

$1,7

20,0

48$2

,762

,131

$296

,922

Sum

mar

y fo

r B

otet

ourt

Cou

nty

$16,

075,

762

$7,1

25,7

71$4

,202

,732

$4,4

50,3

37$2

96,9

22

Car

roll

Cou

nty

Inve

stm

ents

Brid

ge3,

396,

396

2,19

8,29

652

,495

1,14

5,60

5

Gua

rdra

il28

8,99

590

,882

198,

113

Pave

men

t Mar

king

s33

5,11

340

,578

273,

361

21,1

74

Road

Sur

face

2,15

0,53

440

8,86

21,

443,

069

298,

603

Page

88

of 1

14H

ighw

ay S

yste

m M

aint

enan

ce -

Dis

tric

t Allo

catio

ns

FY 2010 - 2011 Budget SupplementPage 170

Page 181: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

Car

roll

Cou

nty

Inve

stm

ents

Sign

als

20,9

0820

,908

Sign

s44

,000

22,0

0022

,000

Sum

mar

y fo

r Inv

estm

ents

$6,2

35,9

46$2

,760

,618

$2,0

09,9

46$1

,465

,382

Serv

ices

Brid

ge32

8,54

363

,246

101,

549

163,

748

Dra

inag

e/Sl

opes

859,

620

236,

942

622,

678

Equi

pmen

t and

Inve

ntor

y M

anag

emen

t13

2,11

213

2,11

2

Inci

dent

Res

pons

e17

,400

17,4

00

Mis

c Tr

affic

and

Saf

ety

30,0

0030

,000

Obs

truc

tion/

Haz

ardo

us D

ebri

s33

,684

33,6

84

Pave

men

t Mar

king

s2,

500

2,50

0

Road

Sur

face

1,31

4,87

327

4,90

81,

039,

965

Side

wal

ks/T

rails

24,9

7824

,978

Sign

als

7,87

57,

875

Sign

s10

4,55

01,

988

16,2

7886

,284

Snow

and

Ice

881,

470

447,

718

433,

752

Vege

tatio

n C

ontr

ol37

8,66

913

5,08

924

3,58

0

Sum

mar

y fo

r Ser

vice

s$4

,116

,274

$65,

234

$1,2

47,8

37$2

,623

,691

$179

,512

Sum

mar

y fo

r C

arro

ll C

ount

y$1

0,35

2,22

0$2

,825

,852

$3,2

57,7

83$4

,089

,073

$179

,512

Chr

istia

nsbu

rg

Inve

stm

ents

Brid

ge55

,652

55,6

52

Sum

mar

y fo

r Inv

estm

ents

$55,

652

$55,

652

Page

89

of 1

14H

ighw

ay S

yste

m M

aint

enan

ce -

Dis

tric

t Allo

catio

ns

FY 2010 - 2011 Budget SupplementPage 171

Page 182: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

Chr

istia

nsbu

rg

Serv

ices

Brid

ge33

,135

18,5

0614

,629

Sum

mar

y fo

r Ser

vice

s$3

3,13

5$1

8,50

6$1

4,62

9

Sum

mar

y fo

r C

hris

tians

burg

$88,

787

$18,

506

$14,

629

$55,

652

Cra

ig C

ount

y

Inve

stm

ents

Brid

ge66

5,55

520

9,97

845

5,57

7

Gua

rdra

il10

2,24

497

,441

4,80

3

Pave

men

t Mar

king

s21

1,14

420

2,54

48,

600

Road

Sur

face

853,

969

813,

969

40,0

00

Sign

s10

,000

10,0

00

Sum

mar

y fo

r Inv

estm

ents

$1,8

42,9

12$1

,333

,932

$508

,980

Serv

ices

Brid

ge16

5,86

856

,444

109,

424

Dra

inag

e/Sl

opes

547,

286

104,

500

442,

786

Equi

pmen

t and

Inve

ntor

y M

anag

emen

t58

,495

58,4

95

Gua

rdra

il25

,000

12,5

0012

,500

Inci

dent

Res

pons

e2,

000

2,00

0

Mis

c Tr

affic

and

Saf

ety

30,0

0030

,000

Obs

truc

tion/

Haz

ardo

us D

ebri

s15

,000

15,0

00

Pave

men

t Mar

king

s3,

500

3,50

0

Road

Sur

face

432,

279

132,

279

300,

000

Sign

s28

,500

6,50

022

,000

Snow

and

Ice

309,

811

153,

811

156,

000

Page

90

of 1

14H

ighw

ay S

yste

m M

aint

enan

ce -

Dis

tric

t Allo

catio

ns

FY 2010 - 2011 Budget SupplementPage 172

Page 183: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

Cra

ig C

ount

y

Serv

ices

Vege

tatio

n C

ontr

ol16

0,50

082

,000

78,5

00

Sum

mar

y fo

r Ser

vice

s$1

,778

,239

$551

,534

$1,1

36,2

10$9

0,49

5

Sum

mar

y fo

r C

raig

Cou

nty

$3,6

21,1

51$1

,885

,466

$1,6

45,1

90$9

0,49

5

Dub

lin

Serv

ices

Road

Sur

face

424,

666

202,

333

222,

333

Sum

mar

y fo

r Ser

vice

s$4

24,6

66$2

02,3

33$2

22,3

33

Sum

mar

y fo

r D

ublin

$424

,666

$202

,333

$222

,333

Flo

yd

Serv

ices

Road

Sur

face

244,

691

22,3

3322

2,35

8

Sum

mar

y fo

r Ser

vice

s$2

44,6

91$2

2,33

3$2

22,3

58

Sum

mar

y fo

r Fl

oyd

$244

,691

$22,

333

$222

,358

Flo

yd C

ount

y

Inve

stm

ents

Brid

ge1,

056,

693

52,4

951,

004,

198

Gua

rdra

il21

2,39

819

4,87

817

,520

Pave

men

t Mar

king

s32

5,53

731

0,30

215

,235

Road

Sur

face

1,67

0,09

11,

447,

564

222,

527

Sign

als

10,6

3410

,634

Sign

s10

,000

10,0

00

Sum

mar

y fo

r Inv

estm

ents

$3,2

85,3

53$2

,025

,873

$1,2

59,4

80

Page

91

of 1

14H

ighw

ay S

yste

m M

aint

enan

ce -

Dis

tric

t Allo

catio

ns

FY 2010 - 2011 Budget SupplementPage 173

Page 184: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

Flo

yd C

ount

y

Serv

ices

Brid

ge21

1,93

873

,606

138,

332

Dra

inag

e/Sl

opes

728,

759

528,

759

200,

000

Equi

pmen

t and

Inve

ntor

y M

anag

emen

t12

4,17

912

4,17

9

Gua

rdra

il54

,520

54,5

20

Inci

dent

Res

pons

e16

,362

16,3

62

Mis

c Tr

affic

and

Saf

ety

35,0

0035

,000

Obs

truc

tion/

Haz

ardo

us D

ebri

s40

,000

40,0

00

Pave

men

t Mar

king

s2,

000

2,00

0

Road

Sur

face

624,

666

402,

333

222,

333

Side

wal

ks/T

rails

1,50

01,

500

Sign

als

1,80

01,

800

Sign

s73

,184

8,50

064

,684

Vege

tatio

n C

ontr

ol37

2,10

518

1,30

019

0,80

5

Sum

mar

y fo

r Ser

vice

s$2

,286

,013

$1,2

54,3

18$8

56,1

54$1

75,5

41

Sum

mar

y fo

r Fl

oyd

Cou

nty

$5,5

71,3

66$3

,280

,191

$2,1

15,6

34$1

75,5

41

Fra

nklin

Cou

nty

Inve

stm

ents

Brid

ge1,

650,

340

514,

755

1,13

5,58

5

Gua

rdra

il23

2,04

220

8,42

323

,619

Ligh

ts3,

000

3,00

0

Pave

men

t Mar

king

s37

0,13

522

5,19

614

4,93

9

Road

Sur

face

2,98

0,62

91,

658,

858

1,32

1,77

1

Sign

als

58,6

5958

,659

Page

92

of 1

14H

ighw

ay S

yste

m M

aint

enan

ce -

Dis

tric

t Allo

catio

ns

FY 2010 - 2011 Budget SupplementPage 174

Page 185: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

Fra

nklin

Cou

nty

Inve

stm

ents

Sign

s23

,000

23,0

00

Sum

mar

y fo

r Inv

estm

ents

$5,3

17,8

05$2

,691

,891

$2,6

25,9

14

Serv

ices

Barr

iers

3,00

03,

000

Brid

ge37

5,76

113

4,12

324

1,63

8

Dra

inag

e/Sl

opes

566,

500

208,

500

358,

000

Equi

pmen

t and

Inve

ntor

y M

anag

emen

t16

8,00

016

8,00

0

Gua

rdra

il51

,500

36,5

0015

,000

Inci

dent

Res

pons

e22

,000

22,0

00

Ligh

ts3,

000

3,00

0

Mis

c Tr

affic

and

Saf

ety

40,0

0040

,000

Obs

truc

tion/

Haz

ardo

us D

ebri

s65

,725

65,7

25

Pave

men

t Mar

king

s2,

500

2,50

0

Road

Sur

face

1,32

7,26

622

9,51

61,

085,

750

12,0

00

Sign

als

27,8

7527

,875

Sign

s13

0,50

08,

500

122,

000

Snow

and

Ice

1,00

5,00

051

3,00

049

2,00

0

Vege

tatio

n C

ontr

ol65

1,95

520

7,23

944

4,71

6

Sum

mar

y fo

r Ser

vice

s$4

,440

,582

$1,3

73,7

53$2

,824

,829

$242

,000

Sum

mar

y fo

r Fr

ankl

in C

ount

y$9

,758

,387

$4,0

65,6

44$5

,450

,743

$242

,000

Gile

s Cou

nty

Inve

stm

ents

Brid

ge91

4,92

059

2,57

432

2,34

6

Page

93

of 1

14H

ighw

ay S

yste

m M

aint

enan

ce -

Dis

tric

t Allo

catio

ns

FY 2010 - 2011 Budget SupplementPage 175

Page 186: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

Gile

s Cou

nty

Inve

stm

ents

Gua

rdra

il23

6,65

622

0,39

616

,260

Pave

men

t Mar

king

s23

8,99

522

1,79

517

,200

Road

Sur

face

906,

931

671,

458

235,

473

Sign

als

48,4

8848

,488

Sign

s23

,000

23,0

00

Sum

mar

y fo

r Inv

estm

ents

$2,3

68,9

90$1

,777

,711

$591

,279

Serv

ices

Brid

ge23

9,51

583

,824

155,

691

Dra

inag

e/Sl

opes

368,

158

180,

019

188,

139

Equi

pmen

t and

Inve

ntor

y M

anag

emen

t12

4,17

812

4,17

8

Gua

rdra

il50

,000

50,0

00

Mis

c Tr

affic

and

Saf

ety

30,0

0030

,000

Obs

truc

tion/

Haz

ardo

us D

ebri

s39

,362

39,3

62

Pave

men

t Mar

king

s4,

500

4,50

0

Road

Sur

face

402,

333

202,

333

200,

000

Sign

als

7,95

07,

950

Sign

s6,

500

6,50

0

Vege

tatio

n C

ontr

ol34

8,72

624

9,00

099

,726

Sum

mar

y fo

r Ser

vice

s$1

,621

,222

$784

,126

$682

,918

$154

,178

Sum

mar

y fo

r G

iles C

ount

y$3

,990

,212

$2,5

61,8

37$1

,274

,197

$154

,178

Hen

ry C

ount

y

Inve

stm

ents

Brid

ge93

5,93

646

1,87

847

4,05

8

Page

94

of 1

14H

ighw

ay S

yste

m M

aint

enan

ce -

Dis

tric

t Allo

catio

ns

FY 2010 - 2011 Budget SupplementPage 176

Page 187: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

Hen

ry C

ount

y

Inve

stm

ents

Gua

rdra

il61

6,66

061

6,66

0

Ligh

ts3,

200

3,20

0

Pave

men

t Mar

king

s47

8,48

838

4,26

194

,227

Road

Sur

face

3,31

3,53

52,

406,

966

906,

569

Sign

als

126,

209

126,

209

Sign

s66

,000

66,0

00

Sum

mar

y fo

r Inv

estm

ents

$5,5

40,0

28$4

,065

,174

$1,4

74,8

54

Serv

ices

Brid

ge25

5,94

985

,463

170,

486

Dra

inag

e/Sl

opes

854,

651

213,

294

641,

357

Equi

pmen

t and

Inve

ntor

y M

anag

emen

t13

7,11

213

7,11

2

Inci

dent

Res

pons

e17

,400

17,4

00

Ligh

ts1,

000

1,00

0

Mis

c Tr

affic

and

Saf

ety

35,0

0035

,000

Obs

truc

tion/

Haz

ardo

us D

ebri

s33

,684

33,6

84

Pave

men

t Mar

king

s2,

500

2,50

0

Road

Sur

face

729,

770

250,

374

479,

396

Side

wal

ks/T

rails

7,94

17,

941

Sign

als

30,1

2530

,125

Sign

s13

4,78

448

,500

86,2

84

Snow

and

Ice

768,

813

397,

020

371,

793

Vege

tatio

n C

ontr

ol63

2,98

028

0,98

035

2,00

0

Sum

mar

y fo

r Ser

vice

s$3

,641

,709

$1,3

17,1

97$2

,135

,000

$189

,512

Page

95

of 1

14H

ighw

ay S

yste

m M

aint

enan

ce -

Dis

tric

t Allo

catio

ns

FY 2010 - 2011 Budget SupplementPage 177

Page 188: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

Hen

ry C

ount

y

Sum

mar

y fo

r H

enry

Cou

nty

$9,1

81,7

37$5

,382

,371

$3,6

09,8

54$1

89,5

12

Mon

tgom

ery

Cou

nty

Inve

stm

ents

Brid

ge2,

074,

396

256,

000

244,

183

1,57

4,21

3

Gua

rdra

il23

6,42

321

7,34

419

,079

Ligh

ts4,

000

4,00

0

Pave

men

t Mar

king

s37

0,85

334

8,02

922

,824

Road

Sur

face

1,75

8,23

41,

250,

660

507,

574

Sign

als

135,

159

135,

159

Sign

s94

,000

22,0

0072

,000

TOC

and

Tec

hnol

ogy

100,

000

100,

000

Sum

mar

y fo

r Inv

estm

ents

$4,7

73,0

65$3

78,0

00$2

,271

,375

$2,1

23,6

90

Serv

ices

Brid

ge37

7,88

456

,504

124,

824

196,

556

Dra

inag

e/Sl

opes

472,

691

254,

000

218,

691

Equi

pmen

t and

Inve

ntor

y M

anag

emen

t34

9,17

834

9,17

8

Gua

rdra

il50

,000

50,0

00

Inci

dent

Res

pons

e66

,000

66,0

00

Ligh

ts1,

500

1,50

0

Mis

c Tr

affic

and

Saf

ety

77,0

6077

,060

Obs

truc

tion/

Haz

ardo

us D

ebri

s30

,000

30,0

00

Pave

men

t Mar

king

s1,

501

500

1,00

1

Road

Sur

face

996,

665

398,

722

597,

943

Side

wal

ks/T

rails

20,4

1020

,410

Page

96

of 1

14H

ighw

ay S

yste

m M

aint

enan

ce -

Dis

tric

t Allo

catio

ns

FY 2010 - 2011 Budget SupplementPage 178

Page 189: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

Mon

tgom

ery

Cou

nty

Serv

ices

Sign

als

95,1

2530

,125

65,0

00

Sign

s15

3,48

81,

988

6,50

014

5,00

0

Vege

tatio

n C

ontr

ol66

2,67

245

7,80

920

4,86

3

Sum

mar

y fo

r Ser

vice

s$3

,354

,174

$58,

992

$1,3

44,8

91$1

,393

,053

$557

,238

Sum

mar

y fo

r M

ontg

omer

y C

ount

y$8

,127

,239

$436

,992

$3,6

16,2

66$3

,516

,743

$557

,238

Patr

ick

Cou

nty

Inve

stm

ents

Brid

ge99

5,14

816

1,21

083

3,93

8

Gua

rdra

il20

8,56

420

8,56

4

Pave

men

t Mar

king

s23

5,14

118

5,89

849

,243

Road

Sur

face

2,14

8,80

61,

534,

774

614,

032

Sign

als

11,2

0411

,204

Sign

s23

,000

23,0

00

Sum

mar

y fo

r Inv

estm

ents

$3,6

21,8

63$2

,124

,650

$1,4

97,2

13

Serv

ices

Brid

ge26

4,34

394

,863

169,

480

Dra

inag

e/Sl

opes

511,

932

302,

942

208,

990

Equi

pmen

t and

Inve

ntor

y M

anag

emen

t12

9,61

312

9,61

3

Inci

dent

Res

pons

e17

,400

17,4

00

Mis

c Tr

affic

and

Saf

ety

40,0

0040

,000

Obs

truc

tion/

Haz

ardo

us D

ebri

s67

,366

67,3

66

Pave

men

t Mar

king

s4,

500

4,50

0

Road

Sur

face

744,

299

136,

516

607,

783

Page

97

of 1

14H

ighw

ay S

yste

m M

aint

enan

ce -

Dis

tric

t Allo

catio

ns

FY 2010 - 2011 Budget SupplementPage 179

Page 190: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

Patr

ick

Cou

nty

Serv

ices

Side

wal

ks/T

rails

7,94

17,

941

Sign

als

3,00

03,

000

Sign

s92

,784

6,50

086

,284

Snow

and

Ice

881,

470

447,

718

433,

752

Vege

tatio

n C

ontr

ol46

2,24

020

1,60

026

0,64

0

Sum

mar

y fo

r Ser

vice

s$3

,226

,888

$1,2

05,5

80$1

,834

,295

$187

,013

Sum

mar

y fo

r Pa

tric

k C

ount

y$6

,848

,751

$3,3

30,2

30$3

,331

,508

$187

,013

Pula

ski C

ount

y

Inve

stm

ents

Brid

ge73

1,57

032

,574

698,

996

Gua

rdra

il12

6,71

611

0,45

616

,260

Pave

men

t Mar

king

s25

0,75

422

2,66

828

,086

Road

Sur

face

891,

369

577,

847

313,

522

Sign

s45

,000

22,0

0023

,000

TOC

and

Tec

hnol

ogy

101,

270

101,

270

Sum

mar

y fo

r Inv

estm

ents

$2,1

46,6

79$1

23,2

70$9

66,5

45$1

,056

,864

Serv

ices

Brid

ge27

2,60

282

,786

70,5

1011

9,30

6

Dra

inag

e/Sl

opes

509,

830

323,

581

186,

249

Gua

rdra

il50

,000

50,0

00

Inci

dent

Res

pons

e58

,000

58,0

00

Mis

c Tr

affic

and

Saf

ety

40,0

0040

,000

Obs

truc

tion/

Haz

ardo

us D

ebri

s30

,000

30,0

00

Page

98

of 1

14H

ighw

ay S

yste

m M

aint

enan

ce -

Dis

tric

t Allo

catio

ns

FY 2010 - 2011 Budget SupplementPage 180

Page 191: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

Pula

ski C

ount

y

Serv

ices

Pave

men

t Mar

king

s4,

500

500

4,00

0

Sign

als

17,8

7517

,875

Sign

s8,

488

1,98

86,

500

Vege

tatio

n C

ontr

ol30

1,45

414

0,05

516

1,39

9

Sum

mar

y fo

r Ser

vice

s$1

,292

,749

$85,

274

$612

,521

$496

,954

$98,

000

Sum

mar

y fo

r Pu

lask

i Cou

nty

$3,4

39,4

28$2

08,5

44$1

,579

,066

$1,5

53,8

18$9

8,00

0

Roa

noke

Inve

stm

ents

Brid

ge78

,952

11,6

5067

,302

Sum

mar

y fo

r Inv

estm

ents

$78,

952

$11,

650

$67,

302

Serv

ices

Brid

ge42

,057

42,0

57

Sum

mar

y fo

r Ser

vice

s$4

2,05

7$4

2,05

7

Sum

mar

y fo

r R

oano

ke$1

21,0

09$1

1,65

0$1

09,3

59

Roa

noke

Cou

nty

Inve

stm

ents

Brid

ge1,

803,

682

356,

668

690,

523

756,

491

Gua

rdra

il34

3,21

111

5,46

621

7,74

510

,000

Ligh

ts4,

000

4,00

0

Pave

men

t Mar

king

s45

0,07

754

,126

360,

721

35,2

30

Road

Sur

face

4,00

1,24

42,

785,

359

921,

720

294,

165

Sign

als

140,

705

140,

705

Sign

s14

4,00

055

,000

89,0

00

Page

99

of 1

14H

ighw

ay S

yste

m M

aint

enan

ce -

Dis

tric

t Allo

catio

ns

FY 2010 - 2011 Budget SupplementPage 181

Page 192: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

Roa

noke

Cou

nty

Inve

stm

ents

Sum

mar

y fo

r Inv

estm

ents

$6,8

86,9

19$3

,366

,619

$2,4

24,4

14$1

,095

,886

Serv

ices

Brid

ge48

5,05

215

2,33

114

9,15

818

3,56

3

Dra

inag

e/Sl

opes

745,

253

310,

793

434,

460

Equi

pmen

t and

Inve

ntor

y M

anag

emen

t18

0,00

018

0,00

0

Gua

rdra

il10

0,03

950

,039

50,0

00

Inci

dent

Res

pons

e1,

295,

689

1,29

5,68

9

Ligh

ts1,

900

1,90

0

Mis

c Tr

affic

and

Saf

ety

80,0

0080

,000

Obs

truc

tion/

Haz

ardo

us D

ebri

s50

,981

50,9

81

Pave

men

t Mar

king

s2,

500

500

2,00

0

Road

Sur

face

962,

000

489,

500

447,

500

25,0

00

Side

wal

ks/T

rails

10,6

905,

690

5,00

0

Sign

als

355,

152

305,

152

50,0

00

Sign

s55

,488

1,98

86,

500

47,0

00

Snow

and

Ice

1,00

4,45

254

7,45

245

7,00

0

TOC

and

Tec

hnol

ogy

1,04

6,73

211

0,00

093

6,73

2

Vege

tatio

n C

ontr

ol42

1,45

21,

500

214,

702

205,

250

Sum

mar

y fo

r Ser

vice

s$6

,797

,380

$266

,319

$2,0

82,8

86$1

,880

,754

$2,5

67,4

21

Sum

mar

y fo

r R

oano

ke C

ount

y$1

3,68

4,29

9$3

,632

,938

$4,5

07,3

00$2

,976

,640

$2,5

67,4

21

Roc

ky M

ount

Serv

ices

Brid

ge3,

657

3,65

7

Page

100

of 1

14H

ighw

ay S

yste

m M

aint

enan

ce -

Dis

tric

t Allo

catio

ns

FY 2010 - 2011 Budget SupplementPage 182

Page 193: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

Roc

ky M

ount

Serv

ices

Sum

mar

y fo

r Ser

vice

s$3

,657

$3,6

57

Sum

mar

y fo

r R

ocky

Mou

nt$3

,657

$3,6

57

Sale

m

Serv

ices

Vege

tatio

n C

ontr

ol1,

500

1,50

0

Sum

mar

y fo

r Ser

vice

s$1

,500

$1,5

00

Sum

mar

y fo

r Sa

lem

$1,5

00$1

,500

Dis

tric

t Wid

e

Inve

stm

ents

Pave

men

t Mar

king

s1,

630,

000

300,

000

1,33

0,00

0

TOC

and

Tec

hnol

ogy

135,

000

135,

000

Sum

mar

y fo

r Inv

estm

ents

$1,7

65,0

00$4

35,0

00$1

,330

,000

Serv

ices

Brid

ge71

2,06

371

2,06

3

Dra

inag

e/Sl

opes

841,

560

536,

000

293,

460

12,1

00

Equi

pmen

t and

Inve

ntor

y M

anag

emen

t97

2,80

097

2,80

0

Gua

rdra

il90

2,56

390

2,56

3

Inci

dent

Res

pons

e8,

000

8,00

0

Man

agem

ent a

nd D

irec

tion

9,21

6,81

89,

216,

818

Mis

c Fa

cilit

y an

d O

ther

172,

000

172,

000

Mis

c Tr

affic

and

Saf

ety

281,

600

281,

600

Obs

truc

tion/

Haz

ardo

us D

ebri

s41

,842

41,8

42

Pave

men

t Mar

king

s60

,188

60,1

88

Page

101

of 1

14H

ighw

ay S

yste

m M

aint

enan

ce -

Dis

tric

t Allo

catio

ns

FY 2010 - 2011 Budget SupplementPage 183

Page 194: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

Dis

tric

t Wid

e

Serv

ices

Perm

ittin

g77

0,54

077

0,54

0

Road

Sur

face

607,

250

607,

250

Sign

s24

0,68

824

0,68

8

Snow

and

Ice

5,05

0,94

91,

686,

188

2,20

7,21

01,

157,

551

TOC

and

Tec

hnol

ogy

884,

857

884,

857

Vege

tatio

n C

ontr

ol2,

209,

622

1,50

5,06

013

7,91

256

6,65

0

Sum

mar

y fo

r Ser

vice

s$2

2,97

3,34

0$7

,134

,857

$2,8

10,5

82$1

,778

,143

$2,0

32,9

40$9

,216

,818

Sum

mar

y fo

r D

istr

ict W

ide

$24,

738,

340

$7,5

69,8

57$4

,140

,582

$1,7

78,1

43$2

,032

,940

$9,2

16,8

18

Sum

mar

y fo

r Sa

lem

Dis

tric

t$1

29,8

30,1

65$2

1,83

0,11

0$4

9,02

0,91

5$4

2,33

1,41

9$7

,430

,903

$9,2

16,8

18

Stau

nton

Dis

tric

tA

llegh

any

Cou

nty

Inve

stm

ents

Brid

ge2,

147,

300

1,00

0,00

01,

147,

300

Ligh

ts55

055

0

Pave

men

t Mar

king

s64

2,29

247

3,00

214

1,82

227

,468

Road

Sur

face

2,89

8,08

91,

788,

141

1,10

9,94

8

Sign

als

528,

250

5,25

052

3,00

0

Sign

s58

,661

33,2

2025

,441

TOC

and

Tec

hnol

ogy

238,

194

238,

194

Sum

mar

y fo

r Inv

estm

ents

$6,5

13,3

36$3

,266

,393

$3,1

94,0

34$5

2,90

9

Serv

ices

Brid

ge40

,000

40,0

00

Page

102

of 1

14H

ighw

ay S

yste

m M

aint

enan

ce -

Dis

tric

t Allo

catio

ns

FY 2010 - 2011 Budget SupplementPage 184

Page 195: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

Alle

ghan

y C

ount

y

Serv

ices

Dra

inag

e/Sl

opes

1,13

6,63

281

,963

1,05

4,66

9

Gua

rdra

il21

,962

21,9

62

Inci

dent

Res

pons

e3,

905

3,90

5

Ligh

ts3,

400

2,80

060

0

Mis

c Tr

affic

and

Saf

ety

32,8

5132

,851

Road

Sur

face

704,

123

47,4

0065

6,72

3

Sign

als

760,

806

1,35

069

1,35

068

,106

Sign

s76

,500

15,0

0061

,500

Snow

and

Ice

351,

772

224,

155

127,

617

TOC

and

Tec

hnol

ogy

566,

594

566,

594

Vege

tatio

n C

ontr

ol16

6,64

081

,073

85,5

67

Sum

mar

y fo

r Ser

vice

s$3

,865

,185

$44,

150

$1,7

30,0

97$1

,986

,076

$104

,862

Sum

mar

y fo

r A

llegh

any

Cou

nty

$10,

378,

521

$3,3

10,5

43$4

,924

,131

$2,0

38,9

85$1

04,8

62

Aug

usta

Cou

nty

Inve

stm

ents

Brid

ge5,

343,

004

1,26

0,00

01,

824,

054

2,25

8,95

0

Gua

rdra

il1,

082,

739

582,

739

500,

000

Pave

men

t Mar

king

s82

8,87

629

0,05

439

9,06

913

9,75

3

Road

Sur

face

5,24

4,53

42,

193,

747

3,05

0,78

7

Sign

als

209,

410

47,9

5913

0,00

031

,451

Sign

s69

,920

69,9

20

TOC

and

Tec

hnol

ogy

712,

640

500,

000

212,

640

Sum

mar

y fo

r Inv

estm

ents

$13,

491,

123

$4,8

74,4

99$6

,186

,470

$2,4

30,1

54

Page

103

of 1

14H

ighw

ay S

yste

m M

aint

enan

ce -

Dis

tric

t Allo

catio

ns

FY 2010 - 2011 Budget SupplementPage 185

Page 196: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

Aug

usta

Cou

nty

Serv

ices

Barr

iers

12,0

0012

,000

Brid

ge57

2,15

847

4,00

050

,000

48,1

58

Dra

inag

e/Sl

opes

815,

306

442,

272

373,

034

Equi

pmen

t and

Inve

ntor

y M

anag

emen

t20

,000

20,0

00

Gua

rdra

il42

,000

25,0

0017

,000

Inci

dent

Res

pons

e21

,878

21,8

78

Ligh

ts1,

500

1,50

0

Mis

c Fa

cilit

y an

d O

ther

123,

752

8,30

081

,214

34,2

38

Mis

c Tr

affic

and

Saf

ety

130,

006

130,

006

Obs

truc

tion/

Haz

ardo

us D

ebri

s80

,000

80,0

00

Perm

ittin

g25

,772

25,7

72

Road

Sur

face

1,63

6,50

459

3,00

01,

043,

504

Side

wal

ks/T

rails

390

390

Sign

als

93,9

814,

200

19,2

002,

475

68,1

06

Sign

s35

,000

25,0

0010

,000

Snow

and

Ice

916,

344

458,

172

458,

172

TOC

and

Tec

hnol

ogy

816,

996

816,

996

Vege

tatio

n C

ontr

ol86

4,48

542

8,52

043

5,96

5

Sum

mar

y fo

r Ser

vice

s$6

,208

,072

$486

,500

$2,1

36,2

68$2

,502

,546

$1,0

82,7

58

Sum

mar

y fo

r A

ugus

ta C

ount

y$1

9,69

9,19

5$5

,360

,999

$8,3

22,7

38$4

,932

,700

$1,0

82,7

58

Bat

h C

ount

y

Inve

stm

ents

Brid

ge64

2,24

764

2,24

7

Page

104

of 1

14H

ighw

ay S

yste

m M

aint

enan

ce -

Dis

tric

t Allo

catio

ns

FY 2010 - 2011 Budget SupplementPage 186

Page 197: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

Bat

h C

ount

y

Inve

stm

ents

Pave

men

t Mar

king

s11

6,05

487

,496

28,5

58

Road

Sur

face

297,

804

297,

804

Sign

als

1,25

01,

250

Sign

s38

,421

17,2

2021

,201

Sum

mar

y fo

r Inv

estm

ents

$1,0

95,7

76$1

05,9

66$9

89,8

10

Serv

ices

Brid

ge29

2,50

029

2,50

0

Dra

inag

e/Sl

opes

211,

721

84,3

0012

7,42

1

Gua

rdra

il5,

000

5,00

0

Ligh

ts4,

000

4,00

0

Mis

c Tr

affic

and

Saf

ety

24,6

3824

,638

Obs

truc

tion/

Haz

ardo

us D

ebri

s14

,924

14,9

24

Road

Sur

face

649,

195

190,

000

459,

195

Sign

als

225

225

Sign

s82

,002

21,6

2660

,376

Snow

and

Ice

415,

067

249,

447

165,

620

Vege

tatio

n C

ontr

ol16

2,76

187

,074

75,6

87

Sum

mar

y fo

r Ser

vice

s$1

,862

,033

$637

,672

$1,1

99,7

23$2

4,63

8

Sum

mar

y fo

r B

ath

Cou

nty

$2,9

57,8

09$7

43,6

38$2

,189

,533

$24,

638

Cla

rke

Cou

nty

Inve

stm

ents

Brid

ge25

0,94

725

0,94

7

Pave

men

t Mar

king

s18

9,54

62,

227

135,

855

51,4

64

Page

105

of 1

14H

ighw

ay S

yste

m M

aint

enan

ce -

Dis

tric

t Allo

catio

ns

FY 2010 - 2011 Budget SupplementPage 187

Page 198: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

Cla

rke

Cou

nty

Inve

stm

ents

Road

Sur

face

1,25

8,82

242

,310

1,21

6,51

2

Sign

als

25,3

7525

,375

Sign

s25

,720

25,7

20

Sum

mar

y fo

r Inv

estm

ents

$1,7

50,4

10$4

4,53

7$1

,403

,462

$302

,411

Serv

ices

Brid

ge47

4,00

047

4,00

0

Dra

inag

e/Sl

opes

158,

356

66,6

7891

,678

Gua

rdra

il20

,000

20,0

00

Inci

dent

Res

pons

e10

,000

10,0

00

Mis

c Fa

cilit

y an

d O

ther

5,00

05,

000

Mis

c Tr

affic

and

Saf

ety

49,2

7649

,276

Obs

truc

tion/

Haz

ardo

us D

ebri

s42

,200

42,2

00

Road

Sur

face

452,

127

181,

576

270,

551

Sign

als

14,1

166,

525

7,59

1

Snow

and

Ice

374,

070

226,

942

147,

128

Vege

tatio

n C

ontr

ol33

7,61

820

3,62

013

3,99

8

Sum

mar

y fo

r Ser

vice

s$1

,936

,763

$1,1

84,3

41$6

85,5

55$6

6,86

7

Sum

mar

y fo

r C

lark

e C

ount

y$3

,687

,173

$44,

537

$2,5

87,8

03$9

87,9

66$6

6,86

7

Fre

deri

ck C

ount

y

Inve

stm

ents

Brid

ge1,

353,

775

440,

149

258,

217

655,

409

Gua

rdra

il1,

631,

669

1,63

1,66

9

Pave

men

t Mar

king

s63

0,06

315

,773

457,

259

157,

031

Page

106

of 1

14H

ighw

ay S

yste

m M

aint

enan

ce -

Dis

tric

t Allo

catio

ns

FY 2010 - 2011 Budget SupplementPage 188

Page 199: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

Fre

deri

ck C

ount

y

Inve

stm

ents

Road

Sur

face

6,56

8,81

26,

065,

175

503,

637

Sign

als

192,

875

45,0

0013

1,00

016

,875

Sign

s10

1,64

082

,140

19,5

00

Sum

mar

y fo

r Inv

estm

ents

$10,

478,

834

$500

,922

$8,6

25,4

60$1

,352

,452

Serv

ices

Barr

iers

2,50

02,

500

Brid

ge40

,000

40,0

00

Dra

inag

e/Sl

opes

1,49

6,24

41,

045,

068

451,

176

Equi

pmen

t and

Inve

ntor

y M

anag

emen

t38

,000

38,0

00

Gua

rdra

il25

,000

25,0

00

Mis

c Tr

affic

and

Saf

ety

164,

253

164,

253

Obs

truc

tion/

Haz

ardo

us D

ebri

s29

,705

29,7

05

Road

Sur

face

1,87

9,44

475

9,06

21,

120,

382

Sign

als

106,

357

6,60

026

,700

4,95

068

,107

Sign

s11

8,82

211

8,82

2

Snow

and

Ice

838,

388

366,

438

471,

950

Vege

tatio

n C

ontr

ol55

6,27

320

2,31

435

3,95

9

Sum

mar

y fo

r Ser

vice

s$5

,294

,986

$46,

600

$2,4

27,0

82$2

,550

,944

$270

,360

Sum

mar

y fo

r Fr

eder

ick

Cou

nty

$15,

773,

820

$547

,522

$11,

052,

542

$3,9

03,3

96$2

70,3

60

Hig

hlan

d C

ount

y

Inve

stm

ents

Brid

ge95

8,72

732

5,00

063

3,72

7

Pave

men

t Mar

king

s15

0,73

411

7,67

733

,057

Page

107

of 1

14H

ighw

ay S

yste

m M

aint

enan

ce -

Dis

tric

t Allo

catio

ns

FY 2010 - 2011 Budget SupplementPage 189

Page 200: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

Hig

hlan

d C

ount

y

Inve

stm

ents

Road

Sur

face

816,

739

534,

192

282,

547

Sign

als

1,75

01,

750

Sign

s22

,700

14,2

208,

480

Sum

mar

y fo

r Inv

estm

ents

$1,9

50,6

50$9

92,8

39$9

57,8

11

Serv

ices

Barr

iers

5,00

02,

500

2,50

0

Brid

ge50

9,00

050

9,00

0

Dra

inag

e/Sl

opes

210,

375

71,3

5613

9,01

9

Gua

rdra

il15

,000

5,00

010

,000

Mis

c Tr

affic

and

Saf

ety

8,21

38,

213

Obs

truc

tion/

Haz

ardo

us D

ebri

s10

,019

10,0

19

Road

Sur

face

653,

234

266,

000

387,

234

Sign

als

225

225

Sign

s44

,024

13,5

2430

,500

Snow

and

Ice

722,

600

425,

748

296,

852

Vege

tatio

n C

ontr

ol14

7,94

360

,236

87,7

07

Sum

mar

y fo

r Ser

vice

s$2

,325

,633

$844

,589

$1,4

72,8

31$8

,213

Sum

mar

y fo

r H

ighl

and

Cou

nty

$4,2

76,2

83$1

,837

,428

$2,4

30,6

42$8

,213

Page

Cou

nty

Inve

stm

ents

Brid

ge63

4,16

438

3,21

725

0,94

7

Pave

men

t Mar

king

s11

0,44

676

,614

33,8

32

Road

Sur

face

549,

224

549,

224

Page

108

of 1

14H

ighw

ay S

yste

m M

aint

enan

ce -

Dis

tric

t Allo

catio

ns

FY 2010 - 2011 Budget SupplementPage 190

Page 201: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

Page

Cou

nty

Inve

stm

ents

Sign

als

18,1

2518

,125

Sign

s21

,220

21,2

20

Sum

mar

y fo

r Inv

estm

ents

$1,3

33,1

79$1

,048

,400

$284

,779

Serv

ices

Dra

inag

e/Sl

opes

257,

050

75,0

0018

2,05

0

Mis

c Tr

affic

and

Saf

ety

41,0

6341

,063

Obs

truc

tion/

Haz

ardo

us D

ebri

s25

,000

25,0

00

Road

Sur

face

673,

693

210,

000

463,

693

Sign

als

1,57

51,

575

Snow

and

Ice

305,

448

150,

000

155,

448

Vege

tatio

n C

ontr

ol34

0,92

615

1,17

018

9,75

6

Sum

mar

y fo

r Ser

vice

s$1

,644

,755

$587

,745

$1,0

15,9

47$4

1,06

3

Sum

mar

y fo

r Pa

ge C

ount

y$2

,977

,934

$1,6

36,1

45$1

,300

,726

$41,

063

Roc

kbri

dge

Cou

nty

Inve

stm

ents

Brid

ge86

0,98

121

8,73

530

0,00

034

2,24

6

Pave

men

t Mar

king

s36

2,24

748

,873

252,

422

60,9

52

Road

Sur

face

3,28

3,97

73,

283,

977

Sign

als

33,7

5033

,750

Sign

s94

,790

65,1

0829

,682

Sum

mar

y fo

r Inv

estm

ents

$4,6

35,7

45$2

67,6

08$3

,935

,257

$432

,880

Serv

ices

Barr

iers

5,50

55,

505

Page

109

of 1

14H

ighw

ay S

yste

m M

aint

enan

ce -

Dis

tric

t Allo

catio

ns

FY 2010 - 2011 Budget SupplementPage 191

Page 202: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

Roc

kbri

dge

Cou

nty

Serv

ices

Brid

ge50

,000

50,0

00

Dra

inag

e/Sl

opes

465,

495

91,1

0037

4,39

5

Equi

pmen

t and

Inve

ntor

y M

anag

emen

t44

,201

44,2

01

Gua

rdra

il34

,934

34,9

34

Inci

dent

Res

pons

e25

,781

25,7

81

Mis

c Tr

affic

and

Saf

ety

49,2

7649

,276

Obs

truc

tion/

Haz

ardo

us D

ebri

s27

,346

27,3

46

Perm

ittin

g41

,957

41,9

57

Road

Sur

face

1,44

6,14

222

7,11

81,

219,

024

Sign

als

426,

189

358,

083

68,1

06

Sign

s12

4,51

840

,134

84,3

84

Snow

and

Ice

744,

052

462,

765

281,

287

Vege

tatio

n C

ontr

ol37

8,86

514

0,42

623

8,43

9

Sum

mar

y fo

r Ser

vice

s$3

,864

,261

$1,4

04,5

60$2

,230

,380

$229

,321

Sum

mar

y fo

r R

ockb

ridg

e C

ount

y$8

,500

,006

$267

,608

$5,3

39,8

17$2

,663

,260

$229

,321

Roc

king

ham

Cou

nty

Inve

stm

ents

Brid

ge2,

712,

170

615,

149

1,09

8,22

199

8,80

0

Pave

men

t Mar

king

s43

6,68

715

,773

269,

681

151,

233

Road

Sur

face

1,79

8,69

01,

420,

405

378,

285

Sign

als

113,

025

6,25

010

4,27

52,

500

Sign

s21

9,76

712

6,64

093

,127

Sum

mar

y fo

r Inv

estm

ents

$5,2

80,3

39$6

37,1

72$3

,019

,222

$1,6

23,9

45

Page

110

of 1

14H

ighw

ay S

yste

m M

aint

enan

ce -

Dis

tric

t Allo

catio

ns

FY 2010 - 2011 Budget SupplementPage 192

Page 203: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

Roc

king

ham

Cou

nty

Serv

ices

Barr

iers

2,00

02,

000

Brid

ge47

4,00

047

4,00

0

Dra

inag

e/Sl

opes

696,

514

146,

820

549,

694

Equi

pmen

t and

Inve

ntor

y M

anag

emen

t67

,000

67,0

00

Gua

rdra

il13

4,27

213

4,27

2

Inci

dent

Res

pons

e21

,877

21,8

77

Mis

c Fa

cilit

y an

d O

ther

8,90

08,

900

Mis

c Tr

affic

and

Saf

ety

130,

008

130,

008

Obs

truc

tion/

Haz

ardo

us D

ebri

s8,

000

8,00

0

Perm

ittin

g19

5,48

319

5,48

3

Road

Sur

face

3,26

2,20

21,

038,

181

2,22

4,02

1

Sign

als

89,5

5690

019

,500

1,05

068

,106

Sign

s63

9,50

655

7,60

081

,906

Snow

and

Ice

1,14

1,70

248

4,98

965

6,71

3

Vege

tatio

n C

ontr

ol1,

141,

397

324,

473

816,

924

Sum

mar

y fo

r Ser

vice

s$8

,012

,417

$474

,900

$2,5

82,4

63$4

,472

,580

$482

,474

Sum

mar

y fo

r R

ocki

ngha

m C

ount

y$1

3,29

2,75

6$1

,112

,072

$5,6

01,6

85$6

,096

,525

$482

,474

Shen

ando

ah C

ount

y

Inve

stm

ents

Brid

ge82

2,45

082

2,45

0

Gua

rdra

il11

6,54

811

6,54

8

Pave

men

t Mar

king

s54

9,40

517

0,28

335

3,49

025

,632

Road

Sur

face

5,63

9,36

71,

060,

584

4,57

8,78

3

Page

111

of 1

14H

ighw

ay S

yste

m M

aint

enan

ce -

Dis

tric

t Allo

catio

ns

FY 2010 - 2011 Budget SupplementPage 193

Page 204: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

Shen

ando

ah C

ount

y

Inve

stm

ents

Sign

als

40,5

005,

625

34,8

75

Sign

s78

,320

60,9

2017

,400

Sum

mar

y fo

r Inv

estm

ents

$7,2

46,5

90$1

,236

,492

$5,0

28,0

68$9

82,0

30

Serv

ices

Brid

ge50

9,00

047

4,00

035

,000

Dra

inag

e/Sl

opes

561,

319

120,

482

440,

837

Equi

pmen

t and

Inve

ntor

y M

anag

emen

t37

,277

37,2

77

Gua

rdra

il25

,000

25,0

00

Mis

c Tr

affic

and

Saf

ety

354,

828

354,

828

Obs

truc

tion/

Haz

ardo

us D

ebri

s35

,000

35,0

00

Perm

ittin

g23

1,56

723

1,56

7

Road

Sur

face

1,21

9,13

218

4,00

01,

035,

132

Sign

als

553,

231

900

484,

225

68,1

06

Sign

s50

,438

50,4

38

Snow

and

Ice

785,

754

456,

092

329,

662

Vege

tatio

n C

ontr

ol38

9,05

21,

300

90,4

6929

7,28

3

Sum

mar

y fo

r Ser

vice

s$4

,751

,598

$2,2

00$1

,834

,268

$2,2

23,3

52$6

91,7

78

Sum

mar

y fo

r Sh

enan

doah

Cou

nty

$11,

998,

188

$1,2

38,6

92$6

,862

,336

$3,2

05,3

82$6

91,7

78

War

ren

Cou

nty

Inve

stm

ents

Brid

ge98

2,57

544

0,14

954

2,42

6

Ligh

ts80

040

040

0

Pave

men

t Mar

king

s38

3,58

023

7,24

211

0,06

736

,271

Page

112

of 1

14H

ighw

ay S

yste

m M

aint

enan

ce -

Dis

tric

t Allo

catio

ns

FY 2010 - 2011 Budget SupplementPage 194

Page 205: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

War

ren

Cou

nty

Inve

stm

ents

Road

Sur

face

2,99

3,28

52,

238,

284

704,

525

50,4

76

Sign

als

47,1

2512

,750

34,3

75

Sign

s24

,220

24,2

20

Sum

mar

y fo

r Inv

estm

ents

$4,4

31,5

85$2

,928

,425

$873

,587

$629

,573

Serv

ices

Dra

inag

e/Sl

opes

113,

712

56,7

1257

,000

Equi

pmen

t and

Inve

ntor

y M

anag

emen

t3,

000

3,00

0

Gua

rdra

il20

,000

20,0

00

Inci

dent

Res

pons

e4,

000

4,00

0

Ligh

ts4,

800

600

3,00

01,

200

Mis

c Fa

cilit

y an

d O

ther

7,00

03,

500

3,50

0

Mis

c Tr

affic

and

Saf

ety

82,1

2682

,126

Road

Sur

face

445,

868

149,

000

296,

868

Sign

als

15,6

161,

800

6,22

57,

591

Snow

and

Ice

234,

022

50,1

1218

3,91

0

Vege

tatio

n C

ontr

ol30

4,80

313

0,09

517

4,70

8

Sum

mar

y fo

r Ser

vice

s$1

,234

,947

$2,4

00$4

18,6

44$7

17,1

86$9

6,71

7

Sum

mar

y fo

r W

arre

n C

ount

y$5

,666

,532

$2,9

30,8

25$1

,292

,231

$1,3

46,7

59$9

6,71

7

Dis

tric

t Wid

e

Serv

ices

Brid

ge1,

144,

374

1,14

4,37

4

Dra

inag

e/Sl

opes

878,

185

861,

419

16,7

66

Equi

pmen

t and

Inve

ntor

y M

anag

emen

t88

0,15

288

0,15

2

Page

113

of 1

14H

ighw

ay S

yste

m M

aint

enan

ce -

Dis

tric

t Allo

catio

ns

FY 2010 - 2011 Budget SupplementPage 195

Page 206: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Dis

tric

t Allo

catio

nsB

y C

ount

y

Dis

tric

t Wid

e

Serv

ices

Gua

rdra

il1,

450,

531

1,45

0,53

1

Inci

dent

Res

pons

e4,

500

4,50

0

Man

agem

ent a

nd D

irec

tion

5,74

1,15

35,

741,

153

Obs

truc

tion/

Haz

ardo

us D

ebri

s66

,205

66,2

05

Pave

men

t Mar

king

s96

,729

96,7

29

Perm

ittin

g6,

475

6,47

5

Road

Sur

face

975,

927

975,

927

Sign

s38

6,81

538

6,81

5

Snow

and

Ice

5,25

5,74

54,

161,

914

1,09

3,83

1

Vege

tatio

n C

ontr

ol2,

468,

481

2,41

8,82

331

,327

18,3

31

Sum

mar

y fo

r Ser

vice

s$1

9,35

5,27

2$1

1,49

6,53

2$1

,141

,924

$84,

536

$891

,127

$5,7

41,1

53

Sum

mar

y fo

r D

istr

ict W

ide

$19,

355,

272

$11,

496,

532

$1,1

41,9

24$8

4,53

6$8

91,1

27$5

,741

,153

Sum

mar

y fo

r St

aunt

on D

istr

ict

$118

,563

,489

$26,

309,

330

$51,

342,

418

$31,

180,

410

$3,9

90,1

78$5

,741

,153

$1,2

11,1

16,6

27G

rand

Tot

al$3

01,7

99,1

83$4

34,5

76,3

59$3

24,8

16,5

24$9

1,44

6,15

4$5

8,47

8,40

7

Page

114

of 1

14H

ighw

ay S

yste

m M

aint

enan

ce -

Dis

tric

t Allo

catio

ns

FY 2010 - 2011 Budget SupplementPage 196

Page 207: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Vir

gini

a D

epar

tmen

t of T

rans

port

atio

nFi

scal

Yea

r 20

11 M

aint

enan

ce B

udge

tPr

ogra

m 6

04

Tot

alIn

ters

tate

Mai

nten

ance

Prim

ary

Mai

nten

ance

Seco

ndar

yM

aint

enan

ceT

rans

port

atio

nO

pera

tions

Serv

ices

Mai

nten

ance

Prog

ram

Man

agem

ent

and

Dir

ectio

n

Cen

tral

Off

ice

Allo

catio

ns

Inve

stm

ents

TOC

and

Tec

hnol

ogy

10,1

65,5

8810

,165

,588

Sum

mar

y fo

r In

vest

men

ts$1

0,16

5,58

8$1

0,16

5,58

8

Serv

ices

Brid

ge5,

880,

730

4,83

0,73

080

0,00

025

0,00

0

Gua

rdra

il69

,422

69,4

22

Man

agem

ent a

nd D

irec

tion

12,0

64,1

1212

,064

,112

Mis

c Fa

cilit

y an

d O

ther

4,62

6,92

51,

251,

200

3,37

5,72

5

Mis

c Fa

cilit

y an

d O

ther

1,80

5,97

325

0,24

01,

023,

529

532,

204

Mis

c Tr

affic

and

Saf

ety

13,8

72,5

0313

,872

,503

Perm

ittin

g55

5,15

155

5,15

1

Rese

rves

56,8

84,3

069,

507,

075

20,3

37,4

4120

,217

,045

6,82

2,74

5

Safe

ty R

est A

reas

and

Way

side

s16

,137

,876

16,1

37,8

76

Sign

s1,

335,

814

1,33

5,81

4

TOC

and

Tec

hnol

ogy

10,7

50,4

471,

250,

000

9,50

0,44

7

Sum

mar

y fo

r Se

rvic

es$1

23,9

83,2

59$3

3,29

6,54

3$2

2,16

0,97

0$2

0,46

7,04

5$2

9,17

1,84

4$1

8,88

6,85

7

$134

,148

,847

Gra

nd T

otal

$43,

462,

131

$22,

160,

970

$20,

467,

045

$29,

171,

844

$18,

886,

857

Hig

hway

Sys

tem

Mai

nten

ance

- C

entr

al O

ffice

Allo

catio

ns

FY 2010 - 2011 Budget SupplementPage 197

Page 208: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Commonwealth Toll Facilities (Program 6060000)

AllocationProgram Summary by Service Area

Toll Facility Acquisition and Construction

Service Area 6060100 -

Toll Facility Debt Service

Service Area 6060200

6,310,500

3,187,600

Toll Facilities Debt Service Total $9,498,100

Toll Facility Maintenance and Operation

Service Area 6060300

Dulles Toll Road (Fund 0806) 2,000,000

Powhite Parkway Extension

Powhite Parkway Extension (Fund 0807) 4,696,713

Provided from Toll Facility Revolving Account (TFRA) (1,216,396)

Provided from prior allocations of Toll Facility Revolving Account (TFRA) (483,998)

George P. Coleman Memorial Bridge (Fund 0782) 2,494,044

George P. Coleman Bridge - TFRA Outstanding Loan 300,000

George P. Coleman Bridge - Maintenance Replacement Fund 346,170

Toll Facility Maintenance and Operation Total $8,136,533

Powhite Parkway Extension (Fund 0807)

George P. Coleman Memorial Bridge (Fund 0782)

FY 2010 - 2011 Budget SupplementPage 198

Page 209: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Commonwealth Toll Facilities (Program 6060000)

AllocationProgram Summary by Service Area

Toll Facilities Revolving Fund

Service Area 6060400

Public Private Transportation Act (PPTA) Project Allocations

I-495 Support UPC 89486 8,250,000

Other PPTA Initiatives UPC 81327 4,927,432

Subtotal - PPTA Project Allocations $13,177,432

Other Toll Facility Revolving Account (TFRA) Allocations

Powhite Parkway Extension Toll Road 1,216,396

Violation Enforcement System (VES) 3,100,000

Electronic Toll Collection/E-Z Pass 11,000,000

Other Tolling Initiatives 4,927,432

Subtotal - Other Toll Facility Revolving Account (TFRA) Allocations $20,243,828

Toll Facilities Revolving Fund Total $33,421,260

Commonwealth Toll Facilities - Program Total $51,055,893

FY 2010 - 2011 Budget SupplementPage 199

Page 210: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Statement of Estimated Revenues and Expenses/Operations and Maintenance Budget, by Facility

Powhite Parkway Extension Toll RoadStatement of Estimated Revenues and ExpendituresJuly 1, 2010 - June 30, 2011

FY 2011 Estimated Revenue

Toll Revenues (Subfund 080702) 9,265,028$ Interest Earnings 41,791

Other Financing SourcesAmount transferred from TFRA (Subfund 047600) 1,216,396 Amount provided from prior TFRA allocations (Subfund 047600) 483,998 Total Available 11,007,213$

FY 2011 Expenditure Budget Revenue Fund

Operations & Maintenance (Subfund 080702) 4,696,713$

Debt Service Fund (Subfund 080705)Principal 6,010,000 Interest 300,500

Total Debt Service 6,310,500$ Total Estimated Expenditures 11,007,213$

FOOTNOTES -

Expenses do not include ordinary roadway maintenance. This is budgeted and performed by the Virginia Department of Transportation in accordance with the Memorandum of Understanding.

This allocation authorized by Section 33.1-23.03:4. of the Code of Virginia.

Partial funding provided from previous years' allocations from the Toll Facilities Revolving Account.

Commonwealth Toll Facilities

FY 2010 - 2011 Budget SupplementPage 200

Page 211: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Commonwealth Toll FacilitiesStatements of Estimated Revenues and Expenses/Operations and Maintenance Budget, by Facility

Powhite Parkway Extension Toll RoadOperations BudgetJuly 1, 2010 - June 30, 2011

ALLOCATION RECOMMENDED INCREASE 2009-2010 2010-2011 (DECREASE)

Personal ServicesSalaries, wages and fringe benefits 1,695,625$ 1,245,168$ (450,457)$

Contractual Services 2,773,003 2,409,435 (363,568) Printing, telecommunications and equipment repair

Supplies and Materials 97,800 87,554 (10,246) Uniforms, office supplies, building and grounds materials

Continuous Charges 752,669 821,756 69,087

Equipment rentals, water service, sewer service and electrical service, State Police Patrol

Property and Improvements - 50,000 50,000

Property and improvements acquisition, natural resource acquisition, and site development

Equipment 27,800 27,800 - Office machines and office furniture

Plant and Improvements 50,000 55,000 5,000 Minor building improvements

Total - Operations 5,396,897$ 4,696,713$ (700,184)$

FY 2010 - 2011 Budget SupplementPage 201

Page 212: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Statement of Estimated Revenues and Expenses/Operations and Maintenance Budget, by Facility

Commonwealth Toll Facilities

George P. Coleman Memorial BridgeStatement of Estimated Revenues and ExpendituresJuly 1, 2010 - June 30, 2011

FY 2011 Estimated Revenue

Toll Revenues (Subfund 078202) 6,091,224$ Interest Earnings 236,590 Total Estimated Revenue 6,327,814$

FY 2011 Expenditure BudgetRevenue Fund (Subfund 078202)

Operations 2,494,044$

Maintenance Replacement Fund (Subfund 078203) 346,170 Amount to be Provided for Outstanding TFRA Loan (subfund 078202) 300,000

Debt Service Fund (Subfund 078204)Principal 1,975,000 Interest 1,212,600

Total Debt Service 3,187,600$

Total Estimated Expenditures 6,327,814$

FY 2010 - 2011 Budget SupplementPage 202

Page 213: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Commonwealth Toll FacilitiesStatements of Estimated Revenues and Expenses/Operations and Maintenance Budget, by Facility

George P. Coleman Memorial BridgeOperations BudgetJuly 1, 2010 - June 30, 2011

ALLOCATION RECOMMENDED INCREASE 2009-2010 2010-2011 (DECREASE)

Personal Services 611,996$ 489,898$ (122,098)$ Salaries, wages and fringe benefits

Contractual Services 1,605,908 1,762,391 156,483 Printing, telecommunications, toll facility operations

Supplies and Materials 133,500 94,500 (39,000) Uniforms, office supplies, building and grounds materials

Transfer Payments 400 400 - Payments to substate entities

Continuous Charges 83,546 91,355 7,809 Equipment rentals, water service, sewer service and electrical service

Equipment 34,000 55,500 21,500 Office machines and office furniture

Total - Operations 2,469,350$ 2,494,044$ 24,694$

FY 2010 - 2011 Budget SupplementPage 203

Page 214: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Statement of Estimated Revenues and Expenses/Operations and Maintenance Budget, by Facility

Commonwealth Toll Facilities

Toll Facilities Revolving AccountStatement of Estimated Revenues and ExpendituresJuly 1, 2010 - June 30, 2011

FY 2011 Estimated RevenueInterest Earnings (Subfund 047600) 21,021,260$

Electronic Toll Collection (ETC) 1,400,000 E-ZPass Virginia 11,000,000

Total Available 33,421,260$

FY 2011 Expenditure Budget

Public Private Transportation Act (PPTA) Projects:

I-495 Support (UPC 89486) 8,250,000 Other PPTA Initiatives (UPC 81327) 4,927,432

Subtotal - PPTA Project Funding 13,177,432$

Other TFRA Allocations

Powhite Parkway Extension Toll Road 1,216,396$ Violation Enforcement System 3,100,000 Electronic Toll Collection/Violation Enforcement System 11,000,000 Other Tolling Initiatives 4,927,432

Subtotal - Other TFRA Allocations 20,243,828$

Toll Facilities Revolving Fund Total 33,421,260$

FY 2010 - 2011 Budget SupplementPage 204

Page 215: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Financial Assistance to Localities for Ground Transportation (Program 6070000)

Allocation

6070100Financial Assistance for City Road Maintenance

Service Area

Financial Assistance for City Road Maintenance

Bristol District1,362,731Abingdon

649,723Big Stone Gap

904,005Bluefield

2,973,639Bristol

768,820Lebanon

1,035,602Marion

723,930Norton

798,379Richlands

898,809Saltville

369,015Tazewell

439,159Wise

2,103,374Wytheville

Summary for Bristol District $13,027,187

Culpeper District3,408,755Charlottesville

1,433,502Culpeper

775,428Orange

1,169,429Warrenton

Summary for Culpeper District $6,787,114

Fredericksburg District2,278,016Fredericksburg

FY 2010 - 2011 Budget SupplementPage 205

Page 216: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Financial Assistance to Localities for Ground Transportation (Program 6070000)

Allocation

Financial Assistance for City Road Maintenance

Hampton Roads District27,595,655Chesapeake

1,000,000Chesapeake Bridge Maintenance

547,798Chincoteague

967,531Emporia

1,406,045Franklin

13,051,899Hampton City of

13,959,590Newport News

20,140,873Norfolk

1,222,497Poquoson

10,151,017Portsmouth

951,305Smithfield

18,767,063Suffolk

39,570,617Virginia Beach

1,426,219Williamsburg

Summary for Hampton Roads District $150,758,109

Lynchburg District553,763Altavista

8,869,915Danville

1,415,148Farmville

9,657,837Lynchburg

1,754,394South Boston

Summary for Lynchburg District $22,251,058

FY 2010 - 2011 Budget SupplementPage 206

Page 217: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Financial Assistance to Localities for Ground Transportation (Program 6070000)

Allocation

Financial Assistance for City Road Maintenance

Northern Virginia District6,625,768Alexandria

223,730Dumfries

2,190,901Fairfax

881,010Falls Church

1,507,726Herndon

2,799,442Leesburg

3,173,691Manassas

630,448Manassas Park

574,129Purcellville

1,559,085Vienna

Summary for Northern Virginia District $20,165,929

Richmond District1,404,399Ashland

821,260Blackstone

367,379Chase City

2,166,918Colonial Heights

3,315,224Hopewell

4,731,919Petersburg

22,626,883Richmond

1,157,007South Hill

Summary for Richmond District $36,590,989

FY 2010 - 2011 Budget SupplementPage 207

Page 218: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Financial Assistance to Localities for Ground Transportation (Program 6070000)

Allocation

Financial Assistance for City Road Maintenance

Salem District1,135,531Bedford

2,767,794Blacksburg

2,833,444Christiansburg

1,568,647Galax

2,721,036Martinsville

313,611Narrows

425,355Pearisburg

1,760,386Pulaski

1,911,779Radford

11,615,889Roanoke

1,117,402Rocky Mount

3,412,833Salem

979,402Vinton

Summary for Salem District $32,563,111

FY 2010 - 2011 Budget SupplementPage 208

Page 219: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Financial Assistance to Localities for Ground Transportation (Program 6070000)

Allocation

Financial Assistance for City Road Maintenance

Staunton District579,585Bridgewater

1,014,424Buena Vista

488,637Clifton Forge

884,514Covington

399,979Elkton

1,570,650Front Royal

471,781Grottoes

3,761,030Harrisonburg

596,748Lexington

918,036Luray

3,332,609Staunton

482,415Strasburg

2,949,591Waynesboro

2,576,104Winchester

636,447Woodstock

Summary for Staunton District $20,662,550

Statewide4,111Unallocated Balance

Payment in Lieu of Taxes (Transfer from Virginia Port Authority)

Hampton Roads District114,762Newport News

609,666Norfolk

201,030Portsmouth

Summary for Hampton Roads District $925,458

Staunton District24,542Warren County

Summary for Financial Assistance for City Road Maintenance

$306,038,172

FY 2010 - 2011 Budget SupplementPage 209

Page 220: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Financial Assistance to Localities for Ground Transportation (Program 6070000)

Allocation

Financial Assistance for Planning, Access Roads, and Special Projects

Service Area 6070400

Recreational Access 1,500,000

Economic Development, Airport and Rail Access 5,500,000

Metro Planning - Federal 6,926,436

Metro Planning - State Match and 10% Local Contribution 865,805

Northern Virginia Transportation Authority - Transportation Planning Activities

50,000

$14,842,241Summary for Financial Assistance for Planning, Access Roads, and Special Projects

6070200

Financial Assistance for County Road MaintenanceService AreaNorthern Virginia District

15,492,631Arlington County

Richmond District

30,776,818Henrico County

Summary for Financial Assistance for County Road Maintenance

$46,269,449

Financial Assistance to Localities for Ground Transportation Total

$367,149,862

FY 2010 - 2011 Budget SupplementPage 210

Page 221: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Non-Toll Supported Transportation Debt Service(Program 6120000)

Allocation

Service Area 6120100

Highway Transportation Improvement District Debt Service

Debt Service - Contract Revenue Refunding Bonds, Route 28 7,528,835

$7,528,835Highway Transportation Improvement District Debt Service Total

Service Area 6120200Designated Highway Corridor Debt Service

Debt Service - Oak Grove Connector 2,226,750

Debt Service - Northern Virginia Transportation District (NVTD) 34,488,518

Debt Service - Route 58 51,369,488

$88,084,756Designated Highway Corridor Debt Service Total

Service Area 6120300

Federal Highway Revenue Anticipation Notes Debt Service

Debt Service - Federal Reimbursement Anticipation Notes (FRANs) 112,005,441

$112,005,441Federal Highway Revenue Anticipation Notes Debt Service Total

Service Area 6120400

Commonwealth Transportation Capital Projects Bond Act Debt Service

Debt Service - Capital Project Revenue (CPR) Bonds 36,911,046

Priority Transportation Fund Debt Service Reserve 3,668,513

$40,579,559Commonwealth Transportation Capital Projects Bond Act Debt Service Total

$248,198,591Non-Toll Supported Transportation Debt Service Program Total

FY 2010 - 2011 Budget SupplementPage 211

Page 222: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Administrative and Support Services (Program 6990000)Allocation

General Management and Direction

Service Area 6990100

Administration and Support, Central Office Divisions

Administrative Services Division $14,660,039Central Office Supply Center 314,943

Civil Rights Division 2,859,321 EO Claims 5,000 Construction Training - Supported Services (State) 15,000 Construction Training - Supported Services (Federal) 150,000

Commissioner's Office 2,194,486 Commonwealth Transportation Board 109,500 Safety and Performance Management Division 4,635,991

Safety and Health Statewide 963,298 External Audit Division 1,072,356 Financial Planning Division 1,475,274 Fiscal Division 5,701,835

Uncollectable Accounts 4,300,000 Human Resources Division 7,763,999

Commuter Subsidy 425,000 Employee Programs 246,000 Moving and Relocation 400,000 Unemployment Payments 2,275,000

Innovative Project Delivery Division 299,497 Inspector General 961,877 Internal Audit Division 2,746,308 Investigations Division 830,942 Local Assistance Division 347,109 Location and Design Division 657,702 Policy Division 1,155,580

Agency Organization Memberships 161,762 Program Management Division 2,998,325 Public Affairs Division 3,033,692

Advertising 310,000 Public Affairs Services 1,617,491

Right of Way Division 2,417,926 Scheduling and Contract Division 562,367 Structure and Bridge Division 737,814 Administration and Support, Central Office Divisions $68,405,434

FY 2010 - 2011 Budget SupplementPage 212

Page 223: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Administrative and Support Services (Program 6990000)Allocation

General Management and Direction (continued)

Administration and Support, Districts

Bristol District 2,037,657Culpeper District 1,815,341Fredericksburg District 2,078,291Hampton Roads District 3,109,572Lynchburg District 1,605,783Northern Virginia District 4,977,331Richmond District 2,870,815Salem District 2,144,549Staunton District 2,596,713Administration and Support, Districts $23,236,052

Materials Testing

Materials Division 5,024,893Bristol District 803,699Culpeper District 1,049,077Fredericksburg District 752,497Hampton Roads District 864,836Lynchburg District 539,398Northern Virginia District 1,224,909Richmond District 911,526Salem District 919,274Staunton District 579,888Materials Testing $12,669,997

Trust Fund Management (Fund 0471)

Fiscal Division 281,978Financial Planning Division 446,664Trust Fund Management $728,642

Federal Grants - Civil Rights Division

Disadvantaged Business Enterprises 312,250Hampton University Grant 53,396Virginia State University Grant 54,195Civil Rights Grants $419,841

FY 2010 - 2011 Budget SupplementPage 213

Page 224: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Administrative and Support Services (Program 6990000)Allocation

General Management and Direction(continued)Other Administrative Expenses

eVA Transaction Fees 2,000,000 Camp 30 Lease Payments 7,827,688 Support for the Office of the Attorney General (Department of Law) 1,728,627 Blueprint Severance Costs (Estimate) 2,300,000 Enterprise Application Project Support 2,800,000 3% Classified Salary Bonus Estimate (Fund 0410) 1,730,101 Program Reserve 1,719,830

General Management and Direction Total $125,566,212

Information Technology Services

Service Area 6990200

Information Technology Operations - VITA $36,941,029Information Technology Division 32,284,370 3% Classified Salary Bonus Estimate (Fund 0410) 189,168

Information Technology Services Total $69,414,567

Facilities and Grounds Management Services

Service Area 6991500

Facilities and Grounds Management Services

Bristol $1,640,771Culpeper 1,068,374 Fredericksburg 1,161,021 Hampton Roads 1,365,191 Lynchburg 1,095,997 Northern Virginia 1,090,594 Richmond 1,824,441 Salem 1,348,267 Staunton 1,360,224 Central Office 1,208,398 Facilities and Grounds Management Services Total $13,163,278

FY 2010 - 2011 Budget SupplementPage 214

Page 225: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Administrative and Support Services (Program 6990000)Allocation

Facilities and Grounds Management Services(continued)

OSHA Initiatives 150,000 Asbestos Abatement 200,000 3% Classified Salary Bonus Estimate (Fund 0410) 41,157

Facilities and Grounds Management Services Total $13,554,435

Employee Training and DevelopmentService Area 6992400

State (HMOF) FederalTraining Allocations by Cateogory, by Fund

Learning Center Administrative Budget 2,863,295$ -$ Engineer Associate/Core Development Program 658,585 - Learning Partnerships Program 412,000 Training and Development 194,500 4,338,000 Fall Conference 44,998 250,000

3% Classified Salary Bonus Estimate (Fund 0410) 79,213 - Program Reserve 64,694 -

Total by Fund $3,905,285 $5,000,000

Employee Training and Development Total $8,905,285

Administrative and Support Services Program Total $217,440,499

FY 2010 - 2011 Budget SupplementPage 215

Page 226: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Capital Outlay (Program 9980000)AllocationCARS

Project

15732 Maintenance Reserve

Administrative Services Wide

Maintenance Reserve 2,500,000

2,500,000Administrative Services Wide Total

$2,500,000Maintenance Reserve Total

$2,500,000Capital Outlay Total

FY 2010 - 2011 Budget SupplementPage 216

Page 227: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Other Expenditures

Allocation

Support to Other State Agencies

Support from Highway Maintenance and Operating Fund (Fund 0410)

Department of Agriculture and Consumer Services

97,586For inspection of gasoline, diesel fuel and motor oils

Department of Education

240,942Driver Education Program

Department of Emergency Management

933,251Hazardous Materials Response

Department of General Services

362,854Petroleum Products Testing

Department of Historic Resources

100,000Required Review of Transportation Projects

Department of Minority Business Enterprise

1,506,868Transportation Minority Business Activities

Department of Motor Vehicles

1,500,000Fuels Tax Evasion Program

11,532,000Motor Carrier Service Centers (formerly Weigh Stations)

Summary for Department of Motor Vehicles $13,032,000

Department of Rail and Public Transportation

269,579Federal Transit Administration (FTA) 5303 State Matching Funds

4,998,450Operating Budget

340,000Indirect Costs

290,706Washington Metropolitan Area Transit Commission (WMATC)

Summary for Department of Rail and Public Transportation

$5,898,735

FY 2010 - 2011 Budget SupplementPage 217

Page 228: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Other Expenditures

Allocation

Department of State Police

4,831,625Commercial Vehicle Enforcement

810,687Springfield Interchange Enforcement

150,710High Occupancy Vehicle (HOV) Enforcement

1,631,282Motorist Assistants

Summary for Department of State Police $7,424,304

General Fund Transfer

681,606Telecommunication Contract Savings

7,416,469Chesapeake Bay Initiatives

Summary for General Fund Transfer $8,098,075

Marine Resources Commission

313,768Marine Life Regulation Enforcement and Artificial Reef Construction

Secretary of Transportation

624,426Administrative and Support Services

Summary for Support from Highway Maintenance and Operating Fund (Fund 0410)

$38,632,809

Support from Transportation Trust Fund - Construction (Fund 0472)

Virginia Liaison Office

140,533Federal Transportation Legislative Support

Summary for Support from Transportation Trust Fund - Construction (Fund 0472)

$140,533

Summary for Support to Other State Agencies $38,773,342

FY 2010 - 2011 Budget SupplementPage 218

Page 229: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Other Expenditures

Allocation

Trust Fund Management

Departments of Taxation and Treasury

Sales Tax Compliance Efforts and Fund Management

74,622Transportation Trust Fund - Airport Fund (Fund 0475)

130,589Transportation Trust Fund - Port Fund (Fund 0474)

457,061Transportation Trust Fund - Mass Transit (Fund 0477)

2,446,984Transportation Trust Fund - Construction (Fund 0472)

Summary for Trust Fund Management $3,109,256

Indirect Costs for Expenses incurred by Central Service Agencies

509,970Highway Maintenance and Operating Fund (Fund 0410)

58Transportation Partnership Opportunity Fund (Fund 0422)

22,570Transportation Trust Fund - Construction (Fund 0472)

4,967Toll Facilities Revolving Account (Fund 0476)

Summary for Indirect Costs for Expenses incurred by Central Service Agencies

$537,565

FY 2010 - 2011 Budget SupplementPage 219

Page 230: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Other Expenditures

Allocation

Support to Other Transportation Modes

Department of Rail and Public Transportation3,000,000Rail Assistance - Shortline Railway Preservation and

Development Fund

4,000,000Transportation Efficiency Improvement Fund (TEIF)

2,235,323State Match - Congestion Mitigation and Air Quality (CMAQ)

2,191,755State Match - Surface Transportation Program (STP) Regional

Summary for Department of Rail and Public Transportation

$11,427,078

Virginia Port Authority519,437State Match - Congestion Mitigation and Air Quality (CMAQ)

Summary for Virginia Port Authority $519,437

Summary for Support to Other Transportation Modes

$11,946,515

FY 2010 - 2011 Budget SupplementPage 220

Page 231: Fiscal Year 2010 - 2011€¦ · FY 2010 - 2011 Budget Supplement Page 6. Estimate of Revenues Revenue Transportation Trust Fund State Revenue Sources Northern Virginia Transportation

Budget SummaryAllocation

3,267,178,125Operating Budget

2,500,000Capital Outlay

38,773,342Support to Other State Agencies

3,109,256Trust Fund Management

537,565Indirect Costs

11,946,515Support to Other Modes

$3,324,044,803TOTAL

FY 2010 - 2011 Budget SupplementPage 221