Boston Region MPO - Draft FFY 2014 UPWP Project Budgets: CTPS

Project #CTPS Project NameUPWP Project GroupTotal Project or Contract BudgetFFY 2013 CTPS UPWP BudgetStatus as of 10/1/13PL CTPS §5303 CTPS SPRMassDOTMassDOT §5303 MBTA Other FFY 2014 CTPS UPWP Budget
60405-60492Computer Resource ManagementCTPS Administration and Resource Management Projects N/A$330,000Ongoing$233,300$107,300nullnullnullnullnull$340,600
60120-60600Data Resources Management CTPS Administration and Resource Management Projects N/A$435,000Ongoing$187,500$88,300nullnullnullnullnull$275,800
90000Direct Support CTPS Administration and Resource Management Projects N/A$79,200Ongoing$37,500$22,500$43,000null$5,000$800null$108,800
90011Support to MPO and Its SubcommitteesCTPS 3C Activities/Certification Requirements N/A$264,800Ongoing$186,000$87,600nullnullnullnullnull$273,600
90014 Planning Topics CTPS 3C Activities/Certification Requirements N/A$13,000Ongoing$5,100$2,300nullnullnullnullnull$7,400
90019Subregional Outreach CTPS 3C Activities/Certification Requirements N/A$8,000Ongoing$8,600$4,100nullnullnullnullnull$12,700
90021RTAC Support CTPS 3C Activities/Certification Requirements N/A$58,000Ongoing$46,200$21,800nullnullnullnullnull$68,000
90025TRANSreportCTPS 3C Activities/Certification Requirements N/A$40,000Ongoing$24,500$11,500nullnullnullnullnull$36,000
90026Public Participation Process CTPS 3C Activities/Certification Requirements N/A$82,000Ongoing$46,600$21,900nullnullnullnullnull$68,500
90027Boston MPO Web SiteCTPS 3C Activities/Certification Requirements N/A$80,000Ongoing$26,200$12,100nullnullnullnullnull$38,300
90012Professional Development CTPS 3C Activities/Certification Requirements N/A$8,000Ongoing$5,400$2,600nullnullnullnullnull$8,000
90090General Graphics CTPS 3C Activities/Certification Requirements N/A$125,000Ongoing$59,900$27,500nullnullnullnullnull$87,400
10112Air Quality Conformity DeterminationsCTPS 3C Activities/Certification Requirements N/A$12,000Ongoing$8,800$4,200nullnullnullnullnull$13,000
90061Air Quality Support Activity CTPS 3C Activities/Certification Requirements N/A$36,000Ongoing$26,000$12,300nullnullnullnullnull$38,300
11355Boston Region MPO Title VI ReportingCTPS 3C Activities/Certification Requirements N/A$13,000Ongoing$9,500$4,500nullnullnullnullnull$14,000
90024Access Advisory Committee SupportCTPS 3C Activities/Certification Requirements N/A$69,600Ongoing$58,300$27,400nullnullnullnullnull$85,700
90028Provision of Materials in Accessible Formats CTPS 3C Activities/Certification Requirements N/A$17,400Ongoing$34,000$16,000nullnullnullnullnull$50,000
10101Long-Range Transportation Plan CTPS 3C Activities/Certification Requirements N/A$200,000Ongoing$204,000$96,000nullnullnullnullnull$300,000
11244Regional Model Enhancement CTPS 3C Activities/Certification Requirements N/A$790,000Ongoing$513,800$236,200nullnullnullnullnull$750,000
11132Transportation Equity/Environmental Justice SupportCTPS 3C Activities/Certification Requirements N/A$88,000Ongoing$62,300$28,700nullnullnullnullnull$91,000
10103Transportation Improvement Program (CTPS)CTPS 3C Activities/Certification Requirements N/A$160,000Ongoing$113,000$52,000nullnullnullnullnull$165,000
10104Unified Planning Work Program (CTPS)CTPS 3C Activities/Certification Requirements N/A$80,000Ongoing$60,400$28,400nullnullnullnullnull$88,800
TBDAccelerated Bridge Program SupportCTPS Planning Studies $190,000$40,000Contractnullnullnull$10,000nullnullnull$10,000
13259Addressing Safety, Mobility, and Access on Subregional Priority Arterial RoadwaysCTPS Planning Studies $120,000$75,00063%$30,600$14,400nullnullnullnullnull$45,000
13208Bicycle/Pedestrian Support ActivitiesCTPS Planning Studies N/A$40,000Ongoing$28,100$13,100nullnullnullnullnull$41,200
11123Congestion Management ProcessCTPS Planning Studies N/A$209,500Ongoing$144,400$68,000nullnullnullnullnull$212,400
11377Green Line Extension SIP MitigationCTPS Planning Studies $80,000$17,00095%nullnullnull$3,700nullnullnull$3,700
22336Completion of Green Line Extension New Starts AnalysisCTPS Planning Studies $191,700N/A70%nullnullnullnullnull$40,000null$40,000
73216Modeling Support for MassDOT EIS of I93-I95 WoburnCTPS Planning Studies $157,000$52,40050%nullnullnull$78,500nullnullnull$78,500
22124Massport Technical Assistance SFY 2012-2014CTPS Planning Studies $150,000$50,000Contractnullnullnullnullnullnull$15,000$15,000
53312MetroWest RTA Planning AssistanceCTPS Planning Studies $30,000$30,00060%null$12,500nullnullnullnull$12,500
43213Route 79 Interchange, Fall RiverCTPS Planning Studies $60,000$33,70085%nullnullnull$9,000nullnullnull$9,000
TBDFFY 2014 Safety and Operations Analyses at Selected Intersections CTPS Planning Studies $67,100N/A0%$45,600$21,500nullnullnullnullnull$67,100
43212South Coast Rail Commuter Rail FEIRCTPS Planning Studies $40,000$10,00095%nullnullnull$16,000nullnullnull$16,000
12311South Station Expansion: SupportCTPS Planning Studies $350,000$125,00060%nullnullnull$111,500nullnullnull$111,500
11142Freight Planning SupportCTPS Technical Support/Operations Analysis Projects $24,600$0TBD$24,600nullnullnullnullnullnull$24,600
13801Livable Communities Workshop Program (CTPS Portion Only)CTPS Technical Support/Operations Analysis Projects N/A$60,000Ongoing$28,100$13,200nullnullnullnullnull$41,300
13150Community Transportation Technical Assistance (CTPS Portion Only)CTPS Technical Support/Operations Analysis Projects N/A$40,000Ongoing$28,000$13,200nullnullnullnullnull$41,200
11146Household Survey-Based Travel Profiles and TrendsCTPS Technical Support/Operations Analysis Projects $66,700$66,70080%$12,500$6,000nullnullnullnullnull$18,500
60616MassDOT Roadway Inventory Supplemental GrantCTPS Technical Support/Operations Analysis Projects $259,800$120,00060%nullnullnull$119,000nullnullnull$119,000
11124MassDOT SPR Program SupportCTPS Technical Support/Operations Analysis Projects $498,000$332,000Contractnullnull$498,000nullnullnullnull$498,000
11380MassDOT Transit Planning AssistanceCTPS Technical Support/Operations Analysis Projects $256,100$251,100Contractnullnullnullnull$256,100nullnull$256,100
TBDMassDOT Title VI Program CTPS Technical Support/Operations Analysis Projects $50,000$47,0000%nullnullnull$50,000nullnullnull$50,000
14333MBTA 2013 National Transit Database: Directly Operated ServiceCTPS Technical Support/Operations Analysis Projects $95,900$92,40099%nullnullnullnullnull$500null$500
14332MBTA 2013 National Transit Database: Purchased ServiceCTPS Technical Support/Operations Analysis Projects $21,600$22,30095%nullnullnullnullnull$500null$500
TBDMBTA 2014 National Transit Database: Directly Operated ServiceCTPS Technical Support/Operations Analysis Projects $97,500N/A1%nullnullnullnullnull$97,000null$97,000
TBDMBTA 2014 National Transit Database: Purchased ServiceCTPS Technical Support/Operations Analysis Projects $24,000N/A2%nullnullnullnullnull$23,500null$23,500
11384MBTA Bus Service Data Collection VIIICTPS Technical Support/Operations Analysis Projects $450,000$227,0006%nullnullnullnullnull$150,000null$150,000
14303MBTA Rider Oversight Committee SupportCTPS Technical Support/Operations Analysis Projects N/A$8,000TBDnullnullnullnullnull$6,100null$6,100
TBDMBTA Title VI Program Monitoring 2013/2014CTPS Technical Support/Operations Analysis Projects $150,000N/A47%nullnullnullnullnull$80,000null$80,000
TBDRegional Transit Service Planning Technical SupportCTPS Technical Support/Operations Analysis Projects $12,000$18,0000%null$12,000nullnullnullnullnull$12,000
90080Travel Data ForecastsCTPS Technical Support/Operations Analysis Projects N/A$5,000Ongoing$3,400$1,600nullnullnullnullnull$5,000
90040Travel Operations AnalysesCTPS Technical Support/Operations Analysis Projects N/A$8,000Ongoingnull$7,800nullnullnullnullnull$7,800
nullTotal for All CTPS Administration and Resource Management Projects nullN/A$844,200N/A$458,300$218,100$43,000$0$5,000$800$0$725,200
nullTotal for All CTPS 3C Activities/Certification Requirements nullN/A$2,144,800N/A$1,498,600$697,100$0$0$0$0$0$2,195,700
nullTotal for All CTPS Planning StudiesnullN/A$682,600N/A$248,700$129,500$0$228,700$0$40,000$15,000$661,900
nullTotal for All CTPS Technical Support/Operations Analysis Projects nullN/A$1,297,500N/A$96,600$53,800$498,000$169,000$256,100$357,600$0$1,431,100
nullGrand Total for CTPS, All ProjectsAll Project GroupsN/A$4,969,100N/A$2,302,200$1,098,500$541,000$397,700$261,100$398,400$15,000$5,013,900