HomeMy WebLinkAboutResolution 21-117-CC (002)BOARD OF COUNTY COMMISSIONERS
Grant County, Washington
RESOLUTION IN THE MATTER OF RESOLUTION No. 21-/7 -CC
ADOPTING THE S I X Y E A R
TRANSPORTATION IMPROVEMENT
PROGRAM FOR 2022-2027
WHEREAS, pursuant to the requirements of R.C.W. 36.81-121 and WAC
Engineer submitted 136-14, the Grant
County Road En
g ed the Six Year Transportation Improvement Program for
2022 through 2027 to the Board of County Commissioners on November 1 •
5, 2021, and
WHEREAS, A Notice of Public Hearing was published twice for 2 week
process a s preceding the Hearing,
with no objections to the
p and, said hearing was held on November 15tH at 3:05pm, and
WHEREAS, a SEPA application was submitted forre-assessment and a letter etter of Addendum
was received from Grant County Development Services, and
WHEREAS, the Board of County Commissioners has reviewed the recommended program for
2022-2027 and has made the revisions and changes deemed practicable to the County's long
program; and y g range g road
WHEREAS pursuant to the requirements of R.C.W. 36.81-121 the legislative
Transportation Improvement g ative authority shall
adopt a Six Year Trans
p p ovement Program updated yearly.
NOW, THEREFORE, BE IT HEREBY RESOLVED THAT the Grant County Board of
Commissioners, ADOPT the attached 2022-2027 Six Year Transportation Improvement Program for the
years 2022 through 2027.
DATED this I K day of � 2021.
BOARD OF COUNTY
COMMISSIO
Yea Nay Abstain NIT COU Y, ASHINGTON
Cin y a er, Chairlo
............�.. ---
ATTEST:FIIIIIIIIIIIII�
Danny E Stone, Vice -Chair
arbara . Va qu
Clerk o t o r ❑ ❑ e
Rob J nes e er
N:\Staff\BVasquez\Resolution-Ordinance\Six Year Transportation Improvement Program Resolution for 20 -
11152021.docx 22 2027
W"Wh $tot
spam of Trans
.Agency: Grant Co.
County: Grant
MPO/RTPO: Quad -Co RTPO N Inside
o'
-n rt A. PIN/Project No.
z C. Project Title
n c D. Road Name or Number
0 a. E. Begin & End Termini
cnEL F. Project Description
05 1 /6079(001)
COCHRAN RD & OTTMAR RD
41550
0to.89
Reconstruction - Work will include grade, drainage, HMA surfacing, Curb & Gutter,
sidewalks, traffic control and other items.
Location: Airway DR to Valley Rd
Funding
Status Phase Phase Start Y YYYY
Six Year Transportation Improvement Program
From 2022 to 2027
Y Outside
B. STIP ID
CLD
M
G. Structure ID �� a
WA -02546111/16/20 111/16/2-0
ear ( ) Federal Fund Code Federal Funds State Fund Code
S CN 2022 STP(US) 808,022
S CN 2022 HIP(US) 126,178
Totals 934,200
Expenditure Schedule
Phase 1st 2nd 3rd 4th
CN 1,080,000 0 0 0
Totals 1,080,0001 0 0 0
Report Date: October 28, 2021
3
D c
<
c
(D
3
=
3 0
e -r
cD z
M P
a
N
20 -094 -CC
03
P T W
State Funds
0
0
0
5th & 6th
0
0
Local Funds
126,107
19,693
145,800
0.8901 CE I Yes
Total Funds
934,129
145,871
1,080,000
Page 1
Vr'AV DeparGent of nmsportafioa,
Safety- SR 28 and White Trail Road Roundabout
U NW
22.85 to 22.91
Safety- SR 28 and White Trail Road Roundabout
Six Year Transportation Improvement Program
From 2022 to 2027
N Inside Y Outside
Intersection- Work will include earthwork, drainage, HMA surface, traffic control and
other items
Location: U NW & SR28 Intersection
B. STIP ID D
= D
cD Q. °
0 � CL
G. Structure ID
WA -12565111/16/20 111/16/20
93010
Agency: Grant Co.
County: Grant
MPO/RTPO: Quad -Co RTPO
-o
-
0
A. PIN/Project No.
°
0
C. Project Title
n
c
D. Road Name or Number
sv 0
a.
E. Begin & End Termini
ELF.
0
Project Description
05
2
Safety- SR 28 and White Trail Road Roundabout
U NW
22.85 to 22.91
Safety- SR 28 and White Trail Road Roundabout
Six Year Transportation Improvement Program
From 2022 to 2027
N Inside Y Outside
Intersection- Work will include earthwork, drainage, HMA surface, traffic control and
other items
Location: U NW & SR28 Intersection
B. STIP ID D
= D
cD Q. °
0 � CL
G. Structure ID
WA -12565111/16/20 111/16/20
93010
Report Date: October 28, 2021
Page 2
rn
0
0
0
<
0
c
°
0
E,
rt
r -r
fD
tC
o
0
o
1<
(D
M
ui
T
0
0.060
—�
CE
a
Yes
20 -094 -CC
21
Report Date: October 28, 2021
Page 2
TransportationTro Pa t o � s at Six Year Improvement ra
Pro m
g
Agenc •Gra t C
From 2022 to 2027
County: Grant
3
MPO/RTPO: Quad -Co RTPO N Inside
rn
�
Y Outside
I
I
I
D
3
u
°
-n
c
0
A. PIN/Project No.
;a
M
�:
(D
z
C. Project Title
B. STIP ID
0
o
n rt
c
0
D. Road Name or Number
z
°
m
a
C
D
CL
N
-i
Cr
E. Begin &End Termini
05
0
0
0
c.
No
F. Project Description
00
3
G. Structure ID
0
a
WA -13302
11/16/20
11/16/20
ADA Ramp/ Sidewalk upgrades Phase 1
to
Work Consists of ADA Ramp and/or Sidewalk upgrades and other items
Location: (Various)
Funding
Status
Phase Phase Start Year (YYYY) Federal Fund Code
Federal Funds State Fund Code
S
PE 2022
0
S
CN 2022
0
Totalsi
p
Expenditure Schedule
Phase
PE
CN
Totals
State Funds Local Funds Total Funds
0 20,000 20,000
0 80,000 80,000
0 100,000 100,000
1st 2nd 3rd 4th 5th & 6th
20,000 0 0 0 0
80,000 0 0 0 0
100,000 0 0 0 0
Report Date: October 28, 2021
Page 3
3
rn
�
I
I
I
D
3
u
°
<
3
c
-q
=
;a
M
�:
(D
;U
CL
3
0
o
0
CD
�•
z
°
m
a
C
-i
20 -094 -CC
05
m
P T
ICE I
c.
No
State Funds Local Funds Total Funds
0 20,000 20,000
0 80,000 80,000
0 100,000 100,000
1st 2nd 3rd 4th 5th & 6th
20,000 0 0 0 0
80,000 0 0 0 0
100,000 0 0 0 0
Report Date: October 28, 2021
Page 3
Adlbk
Co' Vi asaton
Six Year Transportation Improvement Program
From 2022 to 2027
Agency: Grant Co.
County: Grant
MPO/RTPO: Quad -Co RTPO
N Inside
Y Outside
M
3 �
.a <
o
-,� A. PIN/Project No.
B. STIP ID
3
In
0
3
c c 3
z C. Project Title
3 0
n c D. Road Name or Number
= a
�;�,
�'
F 0 a. E. Begin & End Termini
o o'
0 n �'
y F. Project DescriptionG.
Structure ID
�a
c a � ��
06 4
WA -09755 11/16/20 11/16/20
MU)�- c� a
20 -094 -CC 03 P T W 0.990 CE No
Grape &Maple Drive
42350/42600
.12/0.0 to .36/.75
Reconstruction - Work will include grade, drainage, curb and gutter, HMA, sidewalk,
traffic control and other items.
Location: SR 17 to Stratford Rd
Funding
Status Phase Phase Start Year (YYYY)
Federal Fund Code Federal Funds State Fund Code State Funds
Local Funds Total Funds
S PE 2022
STP(US)
108,125
0 16,875 125,000
S CN 2022
STP(US)
1,211,000
0 189,000 1,400,000
Totals
1,319025
0 205,875 1,525,000
Expenditure Schedule
Phase 1st
2nd 3rd
4th 5th & 6th
PE 125,000
0
0
0
0
CN 1,400,000
0
0
0
0
Totals 1,525,000
01
0
01
0
Report Date: October 28, 2021 Page 4
AMR&
min en stato
Six Year Transportation Improvement Program
From 2022 to 2027
Agency: Grant Co.
County: Grant
MPO/RTPO: Quad -Co RTPO
N Inside
Y Outside
"a
m
<
o
In A. PIN/Project No.
B. STIP ID
>
X(D 0 o
3
o 0 3
z C. Project Title
B 0
n = c D. Road Name or Number
= a
�: (D
a� a. E. Begin & End Termini
C
a
0 �' n r
cyn F. Project Description
G. Structure ID �� a
c "0 � �
06 5
WA -13303 11/16/20 11/16/20
v, c� a
20 -094 -cc 03 4.220 CE No
9 -NW Road
9 NW
5.84 to 10.06
9 NW Road 93020, work will include earthwork,
drainage, BST surface, traffic control
93020
and other items.
Location: SR 283 to Dodson Rd
Funding
Status Phase Phase Start Year (YYYY)
Federal Fund Code Federal Funds State Fund Code
State Funds
Local Funds Total Funds
P PE 2023
0 CRAB
132,900
15,100 148,000
P CN 2024
0 CRAB
1,759,500
195,500 1,955,000
Totals
0
1,892,4001
210,600 2,103,000
Expenditure Schedule
Phase 1st
2nd 3rd
4th
5th & 6th
PE 48,000
100,000
0 0
0
CN 0
0
1,955,000 0
0
Totals 48,000
100,000
1,955,0001 01
0
Report Date: October 28, 2021 Page 5
MW OtPurtme,"t Of 'amUn'State Six Year Transportation Improvement Program
From Agency: Grant Co, 2022 to 2027
County: Grant
MPO/RTPO: Quad -Co RTPO N Inside Y Outside
Report Date: October 28, 2021 Page 6
M
'o.
3
�
-n
r,
A. PIN/Project No.
C. Project Title
B. STIP ID
3
X
0
n
<
a
o
0
;az
n .�_�.,
c
D. Road Name or Number
=
a
�
�_;
rt
rt
y 0
a.
E. Begin &End Termini
„0
3
°
n
F. Project Description
G. Structure ID ��
^�
0.
c
"i
o
C
07
6
�.
c�
M CL
WA -14063
03
No
Misc Projects local only
various to various
Miscellaneous Projects including safety and maintenance with local funds.
Funding
Status
Phase Phase Start Year (YYYY) Federal Fund Code
Federal Funds State Fund Code
State Funds
Local Funds
Total Funds
S
PE 2022
0
S
PE 2023
0
10,000
10,000
S
PE 2024
0
0
10,000
10,000
S
PE 2025
0
0
10,000
10,000
S
PE 2026
0
0
10,000
10,000
S
PE 2027
00
10,000
10,000
S
CN 2022
0
0
10,000
10,000
S
CN 2023
0
0
240,000
240,000
S
0
0
240,000
240,000
CN 2024
0
0
240,000
240,000
S
CN 2025
0
0
240,000
240,000
S
CN 2026
0
0
240,000
240,000
S
CN 2027
0
0
240,000
240,000
Totals
0
0
1,500,000
1,500,000
Report Date: October 28, 2021 Page 6
TOP �'�`` � Six Year TransportationDert�t yes Improvement Program
Agency: Grant Co.
From 2022 to 2027
County: Grant
MPO/RTPO: Quad -Co RTPO N Inside
Y Outside
Expenditure Schedule
Phase 1st 2nd 3rd 4th
5th & 6th
PE 10,000 10,000 10,000 10,000
20,000
CN 240,000 240,000
240,000 240,000 480,000
Totals 250,000 250,000 250,000 250,000
500,000
Report Date: October 28, 2021
Page 7
Admilik
Washington t
Agency: Grant Co.
County: Grant
MPO/RTPO: Quad -Co RTPO N Inside
0
M.c
A. PIN/Project No.
r- C. Project Title
n 0 c D. Road Name or Number
U 0 a. E. Begin & End Termini
0 E F. Project Description
05 7
Stratford Road - Phase 2
Stratford Rd
13.24 to 17.24
Stratford Road - Phase 2
2R - Work will include earthwork, drainage, BST surface, traffic control and other
items.
Location: 16 NE Road to 20 NE Road
Funding
Status Phase Phase Start Year (YYYY) Federal Fund Code
P PE 2022
P CN 2023
Expenditure Schedule
Phase
PE
CN
Totals
Totals
1st 2nd
100,000 0
0 1,100, 000
100,000 1,100,000
Six Year Transportation Improvement Program
From 2022 to 2027
Y Outside
B. STIP ID
= a
G. Structure ID �a
WA -12567111/16/20 111/16/20
94025
Federal Funds State Fund Code
0
0
0
State Funds
0
0
0
3rd 4th 5th & 6th
0 0 0
0 0 0
0 0 0
Local Funds
100,000
1,100,000
1,200,000
rn
o�
o
m
r tD
.c
4.0001 No
Total Funds
100,000
1,100,000
1,200,000
Report Date: October 28, 2021 Page 8
3
C
O
M
3
rt
n
CD
M
o
a
CD
V!
20 -094 -cc
1 04
1 P T
State Funds
0
0
0
3rd 4th 5th & 6th
0 0 0
0 0 0
0 0 0
Local Funds
100,000
1,100,000
1,200,000
rn
o�
o
m
r tD
.c
4.0001 No
Total Funds
100,000
1,100,000
1,200,000
Report Date: October 28, 2021 Page 8
AML
r�ing:t ►n titAM
Ve rtm o Tks rtatto =
Agency: Grant Co.
County: Grant
MPO/RTPO: Quad -Co RTPO N Inside
Six Year Transportation Improvement Program
From 2022 to 2027
Y Outside
B. STIP ID 3
= D 0
CL 0
CL
M. � B
G. Structure ID a r*
WA -10859111/16/20 111/16/20 111/26/19
Funding
Status Phase Phase Start Year (YYYY) Federal Fund Code Federal Funds State Fund Code State Funds
S PE 2022 0 0
S CN 2022 STP(R) 1,903,000 0
Totals 1,903,000 0
X
0
N
0
0
z
O
20 -094 -CC
Local Funds
25,000
297,000
322,000
Total Funds
25,000
2,200,000
2,225,000
Report Date: October 28, 2421
Page 9
.o
0
_
A. PIN/Project No.
Z
C. Project Title
n
=
D. Road Name or Number
iv
Cr
E. Begin & End Termini
rn
F. Project Description
05
8
U -SE Rd Overlay
92035
5.20 to 12.59
2R Overlay- Work will include HMA overlay, shoulder finishing, guardrail, traffic
control and other items.
Location: 7.5 SE to South Frontage Rd
Six Year Transportation Improvement Program
From 2022 to 2027
Y Outside
B. STIP ID 3
= D 0
CL 0
CL
M. � B
G. Structure ID a r*
WA -10859111/16/20 111/16/20 111/26/19
Funding
Status Phase Phase Start Year (YYYY) Federal Fund Code Federal Funds State Fund Code State Funds
S PE 2022 0 0
S CN 2022 STP(R) 1,903,000 0
Totals 1,903,000 0
X
0
N
0
0
z
O
20 -094 -CC
Local Funds
25,000
297,000
322,000
Total Funds
25,000
2,200,000
2,225,000
Report Date: October 28, 2421
Page 9
q/1%*tmingtontate
4 -f Department o T,�Nzzrtao
Agency: Grant Co.
County: Grant
MPO/RTPO: Quad -Co RTPO N Inside
0
- A. PIN/Project No.
C. Project Title
n ,_��, c D. Road Name or Number
U0 a E. Begin & End Termini
y F. Project Description
07 9
B -SE Culverts
B SE
.24 to .44
Culvert replacement - Work will include removal of failing existing culvert pipe,
addition of new pre -fabricated concrete bridge, approaches, traffic control, and other
items. Location: (.025 miles south of Lower Crab Creek Road)
Funding
Status Ph P
Six Year Transportation Improvement Program
From 2022 to 2027
Y Outside
20550
hase Start Year (YYYY)
Federal Fund Code Federal Funds State Fund Code
M3
Local Funds
B. STIP ID
2022
0
�
o
0
<
2027
>
;a
=
D
Q'
{D
1,000,000
M
Q
3
O
3
G. Structure ID
��
a
o
WA -13301
11/16/20
111/16/20
�
20 -094 -CC
20550
ase
hase Start Year (YYYY)
Federal Fund Code Federal Funds State Fund Code
M3
Local Funds
S PE
2022
0
�
0
<
2027
0
;a
0
0
1,000,000
Totals 0
0
1,200,000
Expenditure Schedule
N
cQ
rt
�
CL
11
0.200
CE
No
ase
hase Start Year (YYYY)
Federal Fund Code Federal Funds State Fund Code
State Funds
Local Funds
S PE
2022
0
P CN
2027
0
200,000
0
0
1,000,000
Totals 0
0
1,200,000
Expenditure Schedule
Phase
1st
2nd 3rd 4th
5th & 6th
PE
200,000
0 0 0
0
CN
0
--
0 0 0
1,000,000
Totals
200,000
0 0 0
1,000,000
Report Date: October 28, 2021
Total Funds
200,000
1,000,000
1,200,000
Page 10
Report Date: October 28, 2021 Page 11
vr"o DePar4timmtolTrans.portaffon
Six Year Trans ortation
Improvementp Program
From
2022 to 2027
Agency: Grant Co.
County: Grant
MPO/RTPO: Quad -Co RTPO N Inside
Y Outside
3
o
--nrt A. PIN/Project No.
Project
z C. Pt Title
B. STIP ID
3
o
c c o 3
n c D. Road Name or Number
= D
Q as rt
y0 a E. Begin & End Termini
0
3
0 rt 0 r
cn �; F. Project DescriptionG.
Structure ID �a
c CL
c `< �'
05 10
WA -13304 11/16/20 11/16/20
`�
tD fn C.
20 -094 -CC 04 P T 3.040 No
Stratford Road Phase 3
Stratford Rd
17.24 to 20.28
Stratford Road 94025 BMP 17.24 to EMP 20.28
94025
2R - Work will include earthwork, drainage, BST surface, traffic control and other
items.
Location 20 NE Rd to BNSF RR Crossing
Funding
Status Phase Phase Start Year (YYYY) Federal Fund Code
Federal Funds State Fund Code
State Funds
Local Funds Total Funds
S CN 2022
0 CRAB
678,000
172,000 850,000
Totals
0
678,000
172,000 850,000
Expenditure Schedule
Phase 1st 2nd
3rd 4th
5th & 6th
CN 0 0
850,000 0
0
Totals 0 0
850,000 0
0
Report Date: October 28, 2021 Page 11
AML
Department of Mate
„s;tSix Year Transportation Improvement Program
_ From 2022 to 2027
Agency: Grant Co.
County: Grant
MPO/RTPO: Quad -Co RTPO N Inside Y Outside
0
-A. PIN/Project No. B. BSTIP ID
C. Project Title
n = r- n D. Road Name or Number =
a.E. Begin & End Termini
N RL F. Project Description G. Structure ID Q
07 11 WA -14069
23 -NE Rd Br 171 replacement
93048
9.323 to 9.64
23 NE Bridge 171 replacement
Funding
Status Phase Phase Start Year (YYYY) Federal Fund Code Federal Funds State Fund Code
P PE 2022 0
P CN 2024 0
Totals 0
Expenditure Schedule
Phase 1st 2nd 3rd 4th
PE 25,000 0 0 0
CN 225,000 0 0 0
Totals 250,000 01 01 0
State Funds Local Funds Total Funds
0 25,000 25,000
0 225,000 225,000
0 250,000 250,000
5th & 6th
0
0
0
Report Date: October 28, 2021 Page 12
M
z
e�
�
c
3
0
<
a
_
•_�,
m
3
n
0
r
-i
M
7
P
CD
0.320
11
State Funds Local Funds Total Funds
0 25,000 25,000
0 225,000 225,000
0 250,000 250,000
5th & 6th
0
0
0
Report Date: October 28, 2021 Page 12
M
e�
c
o
0
B
cD
;a
_
rt
X
n
0
r
-i
cD
(DD
2
No
0.320
State Funds Local Funds Total Funds
0 25,000 25,000
0 225,000 225,000
0 250,000 250,000
5th & 6th
0
0
0
Report Date: October 28, 2021 Page 12
.ir.,
Department at Thnsportatiort, Six Year Transportation Improvement Program
______ From 2022 to 2027
Agency: Grant Co.
3
County: Grant
rn
�
MPO/RTPO: Quad -Co RTPO N Inside
X
Y Outside
o
3
-
-v
M
M.
A. PIN/Project No.
,q
0
3
C. Project Title
B. STIP ID
°
cD
n
c
D. Road Name or Number
(D
=
a
N 0
a.
E. Begin & End Termini
M,
n
a
0 2
t°
F. Project Description
G. Structure ID
�
ao
a
05
12
1<
co
a
1 No
04
WA -14070
Dodson Rd Overlay Ph 1
91030
15.88 to 18.7
Dodson Rd Overlay Ph 1
2R Overlay - Work will include HMA surfacing, traffic control and other items.
Location: N Frontage Rd to 4 NW
Funding
Status Phase Phase Start Year (YYYY) Federal Fund Code
Federal Funds State Fund Code
S CN 2022 STP(R)
544,950
Totals
544,950
Expenditure Schedule
Phase 1st 2nd
3rd
4th
CN 630,000 0
0
0
Totals 630,000 0
0
0
Report Date: October 28, 2021
State Funds Local Funds Total Funds
0 851050F 630,000
0 85,050 630,000
5th & 6th
0
0
Page 13
3
rn
�
X
o
3
cD
°
0
<
`°
,q
0
3
3
—
°
cD
M
(D
�'
�,
M
3
M,
n
a
cD
cD
ti.
z
°
ctDn
cc
�'
2.8201
1<
co
a
1 No
04
State Funds Local Funds Total Funds
0 851050F 630,000
0 85,050 630,000
5th & 6th
0
0
Page 13
Adihk
Wasft'n
Six Year Transportation Improvement Program
From 2022 to 2027
Agency: Grant Co.
County: Grant
MPO/RTPO: Quad -Co RTPO
N Inside
Y Outside
o
-n A. PIN/Project No.
C. Project Title
B. STIP ID
3
o
0 < C o �
0
n 0 c D. Road Name or Number
= a �
; ��,
0 a. E. Begin &End Termini
�. n � .s
y F. Project Description
G. Structure ID
a 0.
c -"a � N.
05 13
WA -10861 11/16/20 11/16/20 11/26/19
N �- m o.
20 -094 -CC 04 P T 1.990 CE No
3 -NE Rd Phase 3
94000
8.91 to 10.9
3R - Work will include earthwork, drainage, HMA surface, traffic control and other .
items
Location: S NE to U NE
Funding
Status Phase Phase Start Year (YYYY)
Federal Fund Code Federal Funds State Fund Code State Funds
Local Funds Total Funds
S PE 2023
0
0 100,000 100,000
S CN 2023
STP(R)
865,000
0 135,000 1,000,000
Totals
865,000
0 235,000 1000,000
Expenditure Schedule
Phase 1st
2nd 3rd
4th 5th & 6th
PE 0
100,000
0
0
0
CN 0
1,000,000
0
0
0
Totals 0
1,100,000
01
01
0
Report Date: October 28, 2021 Page 14
W+�'�inat'a i td
spa nwn'of 'ranportatlo ,
Agency: Grant Co.
County: Grant
MPO/RTPO: Quad -Co RTPO N Inside
-v
0
M.
c A. PIN/Project No.
0C. Project Title
n rt c D. Road Name or Number
U 0a E. Begin & End Termini
0 R F. Project Description
04 14
Valley Road Overlay / Sidewalk
Valley Rd
1.53 to 2.11
2R Overlay - Work will include HMA surfacing, ADA ramps, new curb & sidewalk,
traffic control and other items. Location: Scott Rd to South of H -NE Rd
Funding
Status Phase Phase Start Year (YYYY) Federal Fund Code
S PE 2023
S CN 2023 STP(US)
Totals
Expenditure Schedule
Phase 1st 2nd
ALL 0 500,000
Totals 0 500,000
Six Year Transportation Improvement Program
From 2022 to 2027
Y Outside
B. STIP ID
= D
Q.
G. Structure ID �a
WA -12569111/16/20 111/16/20
41250
Federal Funds State Fund Code
0
389,250
389,250
3rd
0
0
4th
State Funds Local Funds
0 50,000
0 60,750
0 110,750
5th & 6th
0 0
0 p
m
0
0 3
0 ;a
r Q
=r ( a
0.580 CE No
Total Funds
50,000
450,000
500,000
Report Date: October 28, 2021 Page 15
X
c
3
0
M
CL
o
rt
n
z
1<
a
rt
o
20 -094 -cc
04
P T
State Funds Local Funds
0 50,000
0 60,750
0 110,750
5th & 6th
0 0
0 p
m
0
0 3
0 ;a
r Q
=r ( a
0.580 CE No
Total Funds
50,000
450,000
500,000
Report Date: October 28, 2021 Page 15
Report Date: October 28, 2021
�'nontate
Six Year Transportation Program
From
2022 to 2027
Agency: Grant Co.
County: Grant
3
MPO/RTPO: Quad -Co RTPO N Inside
'
<
Y Outside
Report Date: October 28, 2021
0
M
3
'
<
A. PIN/Project No.
_
D
B
C. Project Title
<
cD
B. STIP ID
n
c
D. Road Name or Number
_
o,
=
a
Cn
a.
E. Begin & End Termini
3
v,
te
n
�
F. Project Description
0•
�o
�-
05
U)
P T
15
.a
�•
a
1 No
G. Structure ID
a
WA -14071
3 -NE Rd Phase 4
94000
10.90 to 13.90
3R Work will include earthwork, drainage, BST
surface, traffic control and other
items.
Location: U NE to Adams County Line
Funding
Status
Phase Phase Start Year (YYYY)
Federal Fund Code
Federal Funds State Fund Code
S
PE 2023
0
S
CN 2023
0
Totals
0
Expenditure Schedule
Phase
1st
2nd
3rd
4th
PE
0
150,000
0
0
CN
0
950,000
0
0
Totals 0
1,100,0001
01
0
Report Date: October 28, 2021
State Funds Local Funds Total Funds
0 150,000 150,000
0 950,000 950,000
0 1,100,000 1,100,000
5th & 6th
0
0
0
Page 16
M
3
'
<
D
B
N
<
cD
c
B
_
o,
(D
3
0
te
n
�
o
-a
03
U)
P T
3.0001
.a
�•
a
1 No
State Funds Local Funds Total Funds
0 150,000 150,000
0 950,000 950,000
0 1,100,000 1,100,000
5th & 6th
0
0
0
Page 16
Agency: Grant Co.
County: Grant
MPO/RTPO: Quad -Co RTPO N Inside
Expenditure Schedule
Phase 1st
PE
CN
Totals
Totals
2nd
0 0
0 0
0 0
Six Year Transportation Improvement Program
From 2022 to 2027
Y Outside
B. STIP ID 3
= D
CL
a
G. Structure ID to a M
WA -14072 rt
Federal Funds State Fund Code State Funds
0 CRAB 166,500
0 CRAB 1,498,500
0 1,665,000
3rd 4th 5th & 6th
0 185,000
0 1,665,000
0 1,850,000
0
-n
M
A. PIN/Project No.
C. Project Title
n
c
D. Road Name or Number
U 0a.
E. Begin & End Termini
N R
F. Project Description
05
16
0
H SE
c
3
92005
0.00 to 4.67
Reconstruction- work will include earthwork, drainage, BST surface, traffic contro
and other items.
c
Location 12 SE to SR 262
Funding
Status Phase Phase Start Year (YYYY) Federal Fund Code
S PE 2025
S CN 2025
Expenditure Schedule
Phase 1st
PE
CN
Totals
Totals
2nd
0 0
0 0
0 0
Six Year Transportation Improvement Program
From 2022 to 2027
Y Outside
B. STIP ID 3
= D
CL
a
G. Structure ID to a M
WA -14072 rt
Federal Funds State Fund Code State Funds
0 CRAB 166,500
0 CRAB 1,498,500
0 1,665,000
3rd 4th 5th & 6th
0 185,000
0 1,665,000
0 1,850,000
0
0
0
Local Funds Total Funds
18,500 185,000
166,500 1,665,000
185,0001 1,850,000
Report Date: October 28, 2021
Page 17
M
o
�
0
c
3
X
c
cD
z
o
4<
m
M
N
CQ
M
a
04
P T
4.670
CE
No
0
0
0
Local Funds Total Funds
18,500 185,000
166,500 1,665,000
185,0001 1,850,000
Report Date: October 28, 2021
Page 17
of �Timsportation, Six Year Transportation Improvement Program
Ane..... r...+ n..
From 2022 to 2027
U y. ran U.
County: Grant
MPO/RTPO: Quad -Co RTPO
N Inside
M
Y Outside
D
3CD
n
<
CD
_c
o,CD
-,�
-v
0
A. PIN/Project No.
__
z
�G
C. Project Title
>
B. STIP ID
3
CD
M'
z
0 rt
n
o
CL
ami
=
-�
(DD
D. Road Name or Number
=
D
y 0
CE
s
E. Begin & End Termini
v,
F. Project Description
05
17
G. Structure ID
�
Q.
WA -14073
Westshore Drive Overlay / Sidewalk
40950
0.83 to 2.95
2R Work will include HMA surfacing, new ADA ramps & sidewalk, traffic control and
other items.
Location: Fairway Drive to 0.25 S. of 4 NE
Funding
Status
Phase Phase Start Year (YYYY)
Federal Fund Code
Federal Funds State Fund Code
S
PE 2022
HIP(US)
126,178
P
CN 2023
STP(US)
1,3841000
Totalsl
1,510,178
Expenditure Schedule
Phase
PE
CN
Totals
State Funds Local Funds Total Funds
do- 0 126,178
0 216,000 1,600,000
0 216,000 1,726,178
1st 2nd 3rd 4th 5th & 6th
0 126,178 0 0 0
0 1,600,000 0 0 0
0 1,726,178 70' 0 0
Report Date: October 28, 2021
Page 18
M
D
3CD
n
<
CD
_c
o,CD
3
__
CD
�G
=>
>
;a
3
CD
M'
z
-�
CDD
n
o
CL
ami
CD
-�
(DD
.a
M
04
P T
2.1201
CE
I No
State Funds Local Funds Total Funds
do- 0 126,178
0 216,000 1,600,000
0 216,000 1,726,178
1st 2nd 3rd 4th 5th & 6th
0 126,178 0 0 0
0 1,600,000 0 0 0
0 1,726,178 70' 0 0
Report Date: October 28, 2021
Page 18
wasw
gtan
�t�$,o,tSix Year Transportation Improvement Program
From 2022 to 2027
gency. rant Co.
County: Grant
MPO/RTPO: Quad -Co RTPO N Inside Y Outside
0
-A. PIN/Project No.
C. Project Title B. STIP ID
n rt c D. Road Name or Number = D
sv 0 a E. Begin & End Termini o
-a
v, F. Project Description G. Structure ID
cc n.
05 18 WA -14074
Q SW
91035
0.00 to 5.82
3R Work will include earthwork, drainage, BST surface, traffic control and other
items.
Location: George City Limits to Frenchman Hills Rd
Funding
Status Phase Phase Start Year (YYYY) Federal Fund Code Federal Funds State Fund Code
P PE 2025 0 CRAB
P CN 2025 0 CRAB
Totals 0
Expenditure Schedule
Phase 1st 2nd 3rd 4th
PE 0 0 0 160,000
CN 0 0 0 1,440,000
Totals 0 0 01 1,600,000
Report Date: October 28, 2021
State Funds Local Funds Total Funds
144,000 16,000 160,000
1,296,000 144,000 1,440,000
1,440,000 160,0001 1,600,000
5th & 6th
0
0
0
Page 19
3
m
�
o
D
°
<
c
-f
;U3
3
_
°
Q
CL
0
z
-i
0
o
a
r
--�
=
°
cin
03
v,
P T
5m8201
�
CE
Q
I No
State Funds Local Funds Total Funds
144,000 16,000 160,000
1,296,000 144,000 1,440,000
1,440,000 160,0001 1,600,000
5th & 6th
0
0
0
Page 19
ung ton $tote
Department Thmsportation
Agency: Grant Co.
County: Grant
MPO/RTPO: Quad -Co RTPO
Six Year Transportation Improvement Program
From 2022 to 2027
N Inside Y Outside
Funding
Status
Phase Phase Start Year (YYYY) Federal Fund Code Federal Funds State Fund Code State Funds Local Funds Total Funds
P
PE 2025 NHPP 60,000 0 15,000 75,000
P
CN 2025 NHPP 640,000 0 160,000 800,000
Totals 700,000 0 175,000 875,000
M
<
0
M
c
0
-n
rt
A. PIN/Project No. B. STIP ID
30
c
c
3
z
C. Project Title
�
n 0 c
Cr
D. Road Name or Number
E. Begin & End Termini
�'
a
�°
a
3
o
M.
c
M
_
U)
F. Project Description G. Structure ID
Q,
c
N
a
06
19
WA -14075
11
P T
0.010
CE
No
Bridge 382 H NW Rd
30430
2.28 to 2.29
Bridge replacement- Work will include demolition, structure replacement,
approaches, traffic control and other items.
Location:.4 miles north of SR 28
Funding
Status
Phase Phase Start Year (YYYY) Federal Fund Code Federal Funds State Fund Code State Funds Local Funds Total Funds
P
PE 2025 NHPP 60,000 0 15,000 75,000
P
CN 2025 NHPP 640,000 0 160,000 800,000
Totals 700,000 0 175,000 875,000
Expenditure Schedule
Phase 1st 2nd 3rd 4th 5th & 6th
PE 0 0 0 75,000 0
CN 0 0 0 800,000 0
Totals 0 0 0 875,000 0
Report Date: October 28, 2021 Page 20
WrM#"ngton State
Af V.P..,...t of Transportation,
Agency: Grant Co.
County: Grant
MPO/RTPO: Quad -Co RTPO
Six Year Transportation Improvement Program
From 2022 to 2027
N Inside Y Outside
Funding
-Q
rn
_
o'D
A. PIN/Project No. B. STIP ID
o
o
E;
Z
C. Project Title
o
3
A
,,.
c
D. Road Name or Number
=
D
a
X
��
—, 0
E. Begin & End Termini
=
°
Q .
a.
3
v,
F. Project DescriptionG. Structure ID
�•
CL
=
07
20
WA -14076
a
11I
Bridge 353 R NW
1 0.0101
No
30330
.01 to .02
Bridge replacement - Work will include demolition, structure replacement,
approaches, traffic control and other items.
Location R NW and Martin Rd
Funding
Status Phase Phase Start Year (YYYY) Federal Fund Code Federal Funds State Fund Code State Funds Local Funds Total Funds
P PE 2026 0 0 5,000 5,000
P CN 2026 0 0 95,000 95,000
Totals 0 0 100,000 100,000
Expenditure Schedule
Phase 1st 2nd 3rd 4th 5th & 6th
PE 0 0 0 0 5,000
CN 0 0 0 0 95,000
Totals 0 0 0 0 100,000
Report Date: October 28, 2021 Page 21
rn
c�
V
0
o
o
E;
o
3
X
ort
n
r
z
a
-i
=
°
a
11I
P T
1 0.0101
No
Status Phase Phase Start Year (YYYY) Federal Fund Code Federal Funds State Fund Code State Funds Local Funds Total Funds
P PE 2026 0 0 5,000 5,000
P CN 2026 0 0 95,000 95,000
Totals 0 0 100,000 100,000
Expenditure Schedule
Phase 1st 2nd 3rd 4th 5th & 6th
PE 0 0 0 0 5,000
CN 0 0 0 0 95,000
Totals 0 0 0 0 100,000
Report Date: October 28, 2021 Page 21
IFrWa rZ t-' 'n at0
ff Vepartment o isp ral 1,;
Agency: Grant Co.
County: Grant
MPO/RTPO: Quad -Co RTPO
Six Year Transportation Improvement Program
From 2022 to 2027
N Inside Y Outside
Funding
Status
Phase Phase Start Year (YYYY) Federal Fund Code Federal Funds State Fund Code State Funds Local Funds
Total Funds
P
PE 2025 0 0 180,000
180,000
P
rn
1,806,700
M
1,986,700
o0
0
c
A. PIN/Project No. B. STIP ID
>
c
Q
c
c
�
C. Project Title
3
�;
n =c
D. Road Name or Number
a
a
o'
�.
o
r
{D
o
Cr.
EM Begin & End Termini
2
�°
CD
�
—i
N
F. Project Description G. Structure ID
CL
o
N
=
Q.
05
21
WA -14077
04
P T
6.230
CE
No
Dodson Rd Overlay Ph 2
91030
21.76 to 27.99
2R Work will include HMA resurfacing and traffic control.
Location 7 NW to Ephrata City Limits.
Funding
Status
Phase Phase Start Year (YYYY) Federal Fund Code Federal Funds State Fund Code State Funds Local Funds
Total Funds
P
PE 2025 0 0 180,000
180,000
P
CN 2025 0 0 1,806,700
1,806,700
Totals 0 0 1,986,700
1,986,700
Expenditure Schedule
Phase 1st 2nd 3rd 4th 5th & 6th
PE 0 0 0 180,000 0
CN 0 0 0 1,806,700 0
Totals 0 0 0 1,986,700 0
Report Date: October 28, 2021 Page 22
.ai
v7Pw1lawingtIon $tie
IDepartm- ent of Ttns rta
Agency: Grant Co.
County: Grant
MPO/RTPO: Quad -Co RTPO
Six Year Transportation Improvement Program
From 2022 to 2027
N Inside Y Outside
Funding
Status Phase Phase Start Year (YYYY) Federal Fund Code Federal Funds State Fund Code State Funds Local Funds Total Funds
P PE 2026 0 0 19,700 19,700
P CN 2026 0 0 197,200 197,200
Totals 0 0 216,900 216,900
Expenditure Schedule
Phase 1st 2nd 3rd 4th 5th & 6th
PE 0 0 0 0 19,700
CN 0 0 0 0 197,200
Totals 0 0 0 0 216,900
Report Date: October 28, 2021 Page 23
rn
0'X
0
e
0
-,�
A. PIN/Project No. B. STIP ID
�
c
rt
o
3
z
C. Project Title
o
a
n rt
N 0
c
a
D. Road Name or Number
E. Begin & End Termini
3
'
a
'a
S
=
i
o
M
�-
-
0 21
�
F. Project Description G. Structure ID
��
Q.
�
c
�
y
P T
�
0.690
�
CE
a
No
05
22
WA -14078
04
Dodson Rd Overlay Ph 3
91030
28.99 to 29.68
2R Work will include HMA resurfacing and traffic control.
Location 13 NW to Ephrata City Limits
Funding
Status Phase Phase Start Year (YYYY) Federal Fund Code Federal Funds State Fund Code State Funds Local Funds Total Funds
P PE 2026 0 0 19,700 19,700
P CN 2026 0 0 197,200 197,200
Totals 0 0 216,900 216,900
Expenditure Schedule
Phase 1st 2nd 3rd 4th 5th & 6th
PE 0 0 0 0 19,700
CN 0 0 0 0 197,200
Totals 0 0 0 0 216,900
Report Date: October 28, 2021 Page 23
AMA
M. 111AUll't"10 -7r
nat fl -
on
VA Departmen-tof -Twen-s.portafica,
Agency: Grant Co.
County: Grant
MPO/RTPO: Quad -Co RTPO
Six Year Transportation Improvement Program
From 2022 to 2027
N Inside Y Outside
Funding
Status Phase Phase Start Year (YYYY) Federal Fund Code Federal Funds State Fund Code State Funds Local Funds Total Funds
P PE 2024 0 0 40,000 40,000
P CN 2024 0 CRAB 648,750 101,250 750,000
Totals 0 648,750 141,250 790,000
Expenditure Schedule
Phase 1st 2nd 3rd 4th 5th & 6th
PE 0 0 40,000 0 0
CN 0 0 750,000 0 0
-r- I
Totals 0 0 790,000 0 0
Report Date: October 28, 2021 Page 24
M
.a
<
0
�
c
o.
m
`�
A. PIN/Project No. B. STIP ID
D
v
°
c
C. Project Title
3
3
=
_
°•
n rt
D. Road Name or Number
a
M
o
�.
;v 0
a.
E. Begin & End Termini
•°a
3
3
.�
c
v, R
F. Project Description G. Structure ID
a
M
c
M
C
M
a
05
23
WA -14079
04
P T
3.060
CE
No
Dodson Rd Overlay Ph 4
91030
18.70 to 21.76
2R Work will include HMA resurfacing and traffic control.
Location: 4 NW to 7 NW
Funding
Status Phase Phase Start Year (YYYY) Federal Fund Code Federal Funds State Fund Code State Funds Local Funds Total Funds
P PE 2024 0 0 40,000 40,000
P CN 2024 0 CRAB 648,750 101,250 750,000
Totals 0 648,750 141,250 790,000
Expenditure Schedule
Phase 1st 2nd 3rd 4th 5th & 6th
PE 0 0 40,000 0 0
CN 0 0 750,000 0 0
-r- I
Totals 0 0 790,000 0 0
Report Date: October 28, 2021 Page 24
;rk
ln- aton state
Agency: Grant Co.
County: Grant
MPO/RTPO: Quad -Co RTPO
Six Year Transportation Improvement Program
From 2022 to 2027
N Inside Y Outside
Funding
Status Phase Phase Start Year (YYYY) Federal Fund Code Federal Funds State Fund Code State Funds Local Funds Total Funds
P PE 2023 0 0 10,000 10,000
P CN 2023 0 0 50,000 50,000
Totals 0 0 60,000 60,000
Expenditure Schedule
Phase 1st 2nd 3rd 4th 5th & 6th
PE 0 0 0 10,000 0
CN 0 0 0 50,000 0
Totals 0 0 0 60,000 0
Report Date: October 28, 2021 Page 25
m
0,
o
o
o.
-n
A. PIN/Project No. B. STIP ID
3
0
<
c
o
0
3
z
C. Project Title
a
�
�
rt
�
c�
=
c
D. Road Name or Number
=
n
a
n
a
E. Begin & End Termini
�°
c
U),
F. Project DescriptionG. Structure ID
a
a
o
y
24
P T
=
0.070
CE
CL
No
05
WA -14082
47
Stratford Bridge 110
94026
0.208 to 0.278
Work includes excavation to spring line of the pipes, CDF fill; one lift HMA, traffic
control and other items.
Location: 22.7 NE to 23 NE
Funding
Status Phase Phase Start Year (YYYY) Federal Fund Code Federal Funds State Fund Code State Funds Local Funds Total Funds
P PE 2023 0 0 10,000 10,000
P CN 2023 0 0 50,000 50,000
Totals 0 0 60,000 60,000
Expenditure Schedule
Phase 1st 2nd 3rd 4th 5th & 6th
PE 0 0 0 10,000 0
CN 0 0 0 50,000 0
Totals 0 0 0 60,000 0
Report Date: October 28, 2021 Page 25
aswngtan $tate
Agency: Grant Co.
County: Grant
MPO/RTPO: Quad -Co RTPO
Six Year Transportation Improvement Program
From 2022 to 2027
N Inside Y Outside
Funding
Phase
1st 2nd 3rd
4th 5th & 6th
Status
Phase Phase Start Year (YYYY)
Federal Fund Code
Federal Funds State Fund Code
M
Total Funds
P
PE 2024
HSIP
337,500
0 37,500
375,000
P
RW 2024
HSIP
45,000
0 5,000
50,000
P
o
HSIP
1,867,500
0 207,500
2,075,000
F—
c
Totals
2,250,000
o.
2,500,000
-a
A. PIN/Project No. B. STIP ID
0
o
Z
C. Project Title
3
O rt
iv 0
c
a.
D. Road Name or Number
E. Begin & End Termini
�
'�
a
-°a
a
3
c
�.
`�
o
�
m
�
M
U)
�
F. Project Description G. Structure ID
a
o
N
m
a
05
25
WA -14081
21
P T
0.010
CE
Yes
Dodson roundabout at 12 SW
91030
2.235 to 2.245
Install a roundabout at the intersection of Dodson and 12 SW. Work includes earth
work, curb installation, traffic control devices, and other items.
Funding
Phase
1st 2nd 3rd
4th 5th & 6th
Status
Phase Phase Start Year (YYYY)
Federal Fund Code
Federal Funds State Fund Code
State Funds Local Funds
Total Funds
P
PE 2024
HSIP
337,500
0 37,500
375,000
P
RW 2024
HSIP
45,000
0 5,000
50,000
P
CN 2025
HSIP
1,867,500
0 207,500
2,075,000
F—
Totals
2,250,000
0 250,000
2,500,000
Expenditure Schedule
Phase
1st 2nd 3rd
4th 5th & 6th
PE
0 0 375,000
0 0
RW
0 0 50,000
0 0
CN
0 0 0
2,075,000 0
Totals
0 0 425,000
2,075,000 0
Report Date: October 28, 2021 Page 26
m IF
,„, state „gporkat-fon Six Year Transportation Improvement Program
From 2022 to 2027
Agency: Grant Co.
County: Grant
MPO/RTPO: Quad -Co RTPO N Inside Y Outside
o'
-nA. PIN/Project No. B. STIP ID
C. Project Title n
0 =c D. Road Name or Number = a
N 0 a E. Begin & End Termini .a
y E F. Project Description G. Structure ID toa
07 26 WA -14084
K.7 NE 7 NE to 8 NE
43070
0.0 to 1.06
Work includes earthwork, BST, traffic control, and other items.
Funding
Status Phase Phase Start Year (YYYY) Federal Fund Code Federal Funds State Fund Code
S PE 2025 0
P CN 2026 0
Totals 0
Expenditure Schedule
Phase 1st 2nd 3rd 4th
PE 0 0 0 15,000
CN 0 0 0 0
Totals 0 0 r— 0 15,000
Federal Funds
Grand Totals for Grant Co. 12,488,403
State Funds Local Funds Total Funds
0 15,000 15,000
0 100,000 100,000
01 115,0001 115,000
5th & 6th
0
100,000
100,000
State Funds Local Funds Total Funds
6,439,300 10,558,075 29,485,778
Report Date: October 28, 2021 Page 27
M
c
o�
c
M
c
-1
:33
°
cD
3
0
n
a.
�'
E
ti.
z
o
M
CCD
°
cD
03
P T
1.060
CE
No
State Funds Local Funds Total Funds
0 15,000 15,000
0 100,000 100,000
01 115,0001 115,000
5th & 6th
0
100,000
100,000
State Funds Local Funds Total Funds
6,439,300 10,558,075 29,485,778
Report Date: October 28, 2021 Page 27
Revenue and Expenditure Analysis
Grant, County
SIX-YEAR TRANSPORTATION IMPROVEMENT PROGRAM
REVENUE AND EXPENDITURE ANALYS
Co Rd/Co Rd Construction: 2022 2023 la 2024 2026 2026-2027
REVENUES:
BEGINNING FUND BALANCE
REAL & PERSONAL PROPERTY —T—A—X--------------
136,300
LESS CO ROAD DIVERSION
10 G0.010K
MOTOR VEHICLE FUEL TAX
650,0001 ,
CO ARTERIAL PRES PROGRAM
0
RURAL ARTERIAL PROGRAM2
1 72474.,
TRANSPORTATION IMPROVEMENT BOARD
.882,900:
7
UAIA
0
IAC -SALMON RECOVERY FUND
0.
Sip
12 Q,000:
STBG
4,466j972
SRTS
0,
WSDOT PARTICIPATION
75j,000;
'-BRIDGE REPLACEMENT PROGRAM
:1.15,150,
HSIP
. 0 9
OTHER INTERGOVERNMENT & STATE SHARED
2,072,700;
CHARGES FOR SERVICES
0
INTERFUND/INTERGOVMNT REIMB FOR SERVICES5;000:
OTHER MISCELLANEOUS REVENUES
_GENERAL
25,000;
OBLIGATION BOND PROCEEDS
-PROCEEDS
FOR SALE OF FIXED ASSETS
_SPECIAL
PURPOSE PATH
0.
PUBLIC WORKS TRUST FUND
_C_RIDS
6
SEPA
0;,
OPERATING TRANSFER
0:
IMPACT FEES
0
0
TOTAL REVENUES & FUND BALANCES:
6,207,581
---------- .5,161,581 6,2.07,331
- --------------------- 13,884,591
10,100,000
6,690,000r
1,44258,000
.818.21.900
0;1
0,
0:
1,384,000'
0:
0,
0:
0
5,001a
675,000 ,
0
0
01
0
0
0:
®r
0
Or
$261150;681 .$27,394,481
EXPENDITURES:
$6,736s900
ENDING FUND BALANCE
$27,232,900
ADMINISTRATION & SUPPORT SERVICES
3500,.00b,R
SSWM PROGRAM ASSESSMENT
'
650,0001 ,
A T -T f-% r, j
COUNTY RISK MANAGEMENT ALLOCATION
0
COUNTY INDIRECT COST ALLOCATION
G
------------
ENGINEERING SERVICES
$3,884,691
SURVEYING & RIGHT OF WAY MANAGEMENT
39Q,000,
DEVELOPMENT REVIEW & INSPECTION
1 1:Q0.&
ROAD SYSTEM MAINTENANCE
12 Q,000:
TRAFFIC OPERATIONS
121000,006
TRANSPORTATION PLANNING
MISCELLANEOUS EXPENDITURES
75j,000;
SPECIAL PURPOSE PATHS
50.0."�000'
REIMBURSABLE SERVICES
1,000
LONG 'TERM DEBT (PW TRUST FUND)
'000
CONTRIB. TO OTHER FUNDS (DEBT SERVICE)
0
CONSTRUCTION IN HOUSE SERVICES
0:
SUBTOTAL OPERATIONS:
CONSTRUCTION:
AVAILABLE FOR CONSTRUCTION
SIX-YEAR TIP
SUBTOTAL CONSTRUCTION:
TOTAL EXPENDITURES
FUND BALANCE:
5,0Q.0.pm
650,00&
01
------------- - 0
225, 0'00
IQOP000
12,000,000;
1,800;000
7 5
,;,00G'
500,000:
1,000
25,000
0
0
0
m $19,161,000 $20,496,000
6,989,581 6,898,481
5,782,000. 6,736.900
$5,782,000
$6,736s900
$24,943,000
$27,232,900
$1,207,681
$161,581
10,201,0M
61..690,000.;
1,425,000
------------------
0:
0,
0,
.11340,750,
0:
b'
0
0
0
0
6jQ00r
25,000;
B75,000
Q.
0
0
0
0.
0
0
$26,623,331
_51002,000
059.00&
0:
0.
0
. 225,000
.1-00,300.0:
125,Q00:
12,500;000`
1,8001000;
75,000:
5'00,,Qoor
1,000
25,000
0"
0
0:
$21,0013000
1-0)3031010
1,425, 000,
-50
7.�5 9,)
0
0'
2,2O5;760
0.
0
0,
0'
;0.
0
.0
.0
0
$29,295,591
5,,000;:00.0.
650000,
.0;
.22L5.000
100,0:00!
121500 10,00
'800
7.
.00ro'
600"000,
25"0001
0,
n
01
$213001,000
20*,6.06 020L L
13,380,000
2,850;00.0
L
.2
0
J0.
0
�0
.............................
0
- - - - - - - - - -
0
0.
700,000
0
.0
1:0,000
50,000
1,3'50,00:0
-0
Q
0
:0
4G
0
0
- - - - - - - - - -
$56,435,611
to� I 0,00:i;000
1,300,
0�
0
501; 00
2.0.01,000
15 0. 0 0=0
251000,000
31600,000
150.000
'0001600
2,0013
0 r
0
0
$42,002,000
4,52.2,331
8;294,591
13.i4331611
31315,000
— 4,41 O'L000
8,760,250,
$3,316,000
$4,410,000
$8,760,260
$24,316,000
$25,411,000
$50,7623260
---------- $1,207,331
$3,884,691
$4,673,361
Print Date: 11/15/2021
Page 1 of 1
GRANT COUNTY SIX YEAR TRANSPORTATION IMPROVEMENT PROGRAM
Project I PE/RW/rN I F:pri 1:11r%,4 1 C-4 T..-,. I.--_ _-- - - -
YEN Z: 2022
.�
PE
PE
PE
126178 HIP (US)
126178;; FED 2022'35
.,.<e: ..,,.. .. .
6792028
0
0
0
0
STATE 22
793150
aulll
Cochran
CN
808022 STP(US)
240000
126107
Cochran
CN
126178 HIP (US)
CN
19693
U NW
ADA
CN
2072700 HSIP
115150 WSDOT
115150
Grape
CN
CN
1211000 STP (US)
10000
337500 HSIP 37500
80000
MISC 2022
CN
865000 STP R
865000
189000
U -S E
CN
1903000 STP R
10000
Stratford Ph3
CN
297000
Dodson 1
CN
544950 STP R
678000 CRAB
172000
F -� :.:,...,....
y6665850" FED 2022
85050
793150 STATE 22 '. 1094000 .Local22 -
Grape
PE
108125 STP (US)
p
16875
MISC 2022
PE
PE
132900 CRAB
Stratford ph 2
PE
PE
0
10000
U -SE
PE
PE
0
100000
RcP
-
0
25000
23 NE Br 171
Westshore
ADA
.�
PE
PE
PE
126178 HIP (US)
126178;; FED 2022'35
.,.<e: ..,,.. .. .
6792028
0
0
0
0
STATE 22
793150
200000
25000
0
20000
396875 Loca122
1490875 9076053
YEAR' 2tJ23' = `
MISC
CN
240000
23 NE Br 171
MISC_,......_....,.....,:.._...._.�,,
........_ CN
Dodson Overlay Ph 4
CN
225000
648750 CRAB 101250
Stratford ph 2
CN
a r :
Lit, � � � O FED 2022 2408250: STATE 22 761750' Local 22 t 3170000 CN TOTAL ;
MISC
240000
Westshore
CN
1384000 STP (US)
10000
337500 HSIP 37500
1100000
3 NE
CN
865000 STP R
865000
216000
135000
Valley Overlay
CN
389250 STP (US)
3 NE PH4
CN
60750
Stratford Br 110
CN
950000
50000
`2638250►FED 2022
8650004STATE 22
2751750 Lncal 22 r'
r
9 NW
PE
132900 CRAB
15100
MISC
PE
3 NE
PE
10000
Valley Overlay
PE
100000
3 NE PH4
PE
50000
Stratford Br 110
PE
150000
10000
�O FED 2022
132904' STATE 22
335100 Local 22 s
2638250
997900
3086850 6723000
2022 Total
672300012023 TOTAL
YEAR' 2624
9 NW
CN
1759500 CRAB 195500
MISC
CN
240000
23 NE Br 171
CN
Dodson Overlay Ph 4
CN
225000
648750 CRAB 101250
a r :
Lit, � � � O FED 2022 2408250: STATE 22 761750' Local 22 t 3170000 CN TOTAL ;
MISC
PE
Dodson Roundabout
PE
10000
337500 HSIP 37500
1of2
10/28/2021
GRANT COUNTY SIX YEAR TRANSPORTATION IMPROVEMENT PROGRAM
Dodson Overlay Ph 4
PE
40000
337500; FED 2022
1a ... ..-.....
0 STATE 22
87500 t,oca- 22
-
4Z5fOfl PE TQTAL�
Dodson Roundabout
RW
45000 HSIP
5000
. '45000,! FED 2022
0; STATE 22
5000 Locat22Ile
y
SOQ00 RW TOTA
382500
2408250
854250
3645000 2024 TOTAL
YEAR 2Q25
MISC
CN
Dodson Roundabout
CN
1867500 HSIP
240000
H SE
CN
207500
Q SW
CN
1498500 CRAB
166500
1296000 CRAB
144000
CN
64onnn NHPP
2of2
10/28/2021