June 2, 2005 SANTA CLARA VALLEY TRANSPORTATION AUTHORITY ADOPTED BIENNIAL BUDGET FISCAL YEARS 2006 and 2007 July 1, 2005 through June 30, 2006 and July 1, 2006 through June 30, 2007 2005 Board of Directors: Joe Pirzynski, Chairperson, VTA Board of Directors, Council Member, Town of Los Gatos Cindy Chavez, Vice Chairperson, VTA Board of Directors, Vice Mayor, City of San Jose Nora Campos, Council Member, City of San Jose David Casas, Mayor, City of Los Altos Dean J. Chu, Mayor, City of Sunnyvale David Cortese, Council Member, City of San Jose Don Gage, Supervisor, County of Santa Clara Ron Gonzales, Mayor, City of San Jose Liz Kniss, Chairperson, Board of Supervisors, County of Santa Clara Robert Livengood, Council Member, City of Milpitas Jamie L. Matthews, Council Member, City of Santa Clara Forrest Williams, Council Member, City of San Jose Board Member Alternates Dennis Kennedy, Mayor, City of Morgan Hill Breene Kerr, Mayor Pro Tem, Town of Los Altos Hills Pete McHugh, Supervisor, County of Santa Clara, Board of Supervisors Dolly Sandoval, Council Member, City of Cupertino Ken Yeager, Council Member, City of San Jose Ex-Officio James Beall, Jr., Supervisor, County of Santa Clara, Commissioner, Metropolitan Transportation, Commission (MTC) John McLemore, Vice Chairperson, Metropolitan Transportation, Commission (MTC) Fiscal Resources Staff Chief Financial Officer, Roger Contreras Controller, Susan M. Stark Budget Manager, Jim McCutchen Christine Huynh Pauline Man Linda Schwartz Jessica Tran Vannak Uong SANTA CLARA VALLEY TRANSPORTATION AUTHORITY ADOPTEDBIENNIAL BUDGET ~ FISCAL YEARS 2006 and 2007 SANTA CLARA VALLEY TRANSPORTATION AUTHORITY ADOPTEDBIENNIAL BUDGET ~ FISCAL YEARS 2006 and 2007 TABLE OF CONTENTS 1. General Manager's Budget Message 2. Budget Resolution 3. Section 1, Introduction Vision & Mission Current Operations Executive Summary Schedules 4. Section 2, Operating Budget Statement of Revenues & Expense Summary of Budget Assumptions 5. Section 3, Operating Budget By Division Major Accomplishments (Fiscal Year 2004 & Fiscal Year 2005) Goals, Projects, & Major Efforts (Fiscal Year 2006 & Fiscal Year 2007) Budget Summary for Office of the General Manager Budget Summary for Office of the General Counsel Budget Summary for Administrative Services Division Budget Summary for Construction Division Budget Summary for Development & Congestion Management Division Budget Summary for Fiscal Resources Division Budget Summary for Operations Division 6. Section 4, Capital Budget Introduction VTA Enterprise Capital Projects 2000 Measure A Transportation Improvement Program ~ Introduction 2000 Measure A Capital Projects VTA Enterprise & Measure A New & Carryover Summary Schedule VTA Enterprise & Measure A New & Carryover Detail Schedule 1996 Measure B Transportation Improvement Program Introduction & Projects 7. Section 5, Appendices Appendix A, Employee Classifications by Division and Pay Ranges Appendix B, Budgeted Positions by Division Appendix C, Population Data for Santa Clara County by City Appendix D, Ten Year Summary of Santa Clara county Employment Information Appendix E, ATU Pension Fund Expenditure Plan for FY2006 and FY2007 Appendix F, Basic Fare Structure for Bus, Light Rail, and Paratransit Services Appendix G, Santa Clara Valley Transportation Authority Fee Schedule Appendix H, Congestion Management Program Member Assessments 8. Section 6, Glossary GENERAL MANAGER'S BUDGET MESSAGE We are extremely pleased to present VTA's FY2006/FY2007 Biennial Budget. After nearly three years of facing one financial crisis after another, through the monumental effort of our employees, cooperation of our labor leadership, our Board of Directors and the understanding of our loyal passengers, we have regained the financial stability necessary to support our current level of operations now and in the foreseeable future. As many will recall, we entered this past two year budget cycle with Board authorization to issue up to $80 million in bonds against the 2000 Measure A Sales Tax Revenue (to be implemented in April 2006) to support operations and prevent any further major service reductions. Perhaps the greatest accomplishment by VTA and our employees these past two years was not having to issue these bonds, retaining service levels while reducing our overall costs and actually ending this period making significant contributions to replenish VTA's reserves. While most will recall the difficulties VTA faced these past few years, there were many significant accomplishments. System performance made giant improvements...99.35% of scheduled service was delivered. While overall system ridership remains down from VTA's peak years, light rail ridership continues to grow at a double-digit pace month after month, particularly after the highly successful opening of Tasman East and Capitol Extensions. Efforts to revisit "how" several elements of our service are delivered began in earnest with the adoption of a formal Service Management Plan, the focus on Enhanced Bus and Bus Rapid Transit and the soon-to-be implemented Community Bus Service. Most recently, in partnership with SamTrans, VTA introduced three Zero Emission Buses for actual in-service testing. VTA's construction efforts and accomplishments remain the example those in the industry point to as "the format to follow to do it right". Tasman East and Capitol Light Rail Extensions were completed not only on time, but $18 million under budget and with no construction claims. This is an outstanding accomplishment by both VTA staff and our consultant teams. The completion of VTA managed highway projects including Hwy. 101, I880, 85/101 South, Bailey/101 Interchange (where VTA was able to prevent the potential loss of highway funds) further reflect the capabilities this organization has refined over the past several years. VTA's current fiscal stability was enhanced by utilizing creative financial transactions when appropriate. Among them were the completion of two lease to service transactions for our low-floor light rail vehicles and the sub-leasing transactions for VTA's older light rail vehicles to Sacramento and Salt Lake City. Working closely with State officials, VTA was able to facilitate the issuance of Garvee Bonds for Hwy. 87 improvements. Many other actions we took the past two years help set the stage for improving VTA's financial stability in the future. The adoption of a formal Fare Policy and its implementation has helped improve VTA's farebox recovery ratio and set the stage for further improvements in the future. Certainly one of the more exciting efforts was the adoption and implementation of a formal Joint Development Policy and Program supported by a professional staff with development expertise. This will not only enhance VTA's transit utilization with complementary developments, but will also provide VTA with a much-needed revenue stream that is not directly tied to sales tax or fares. The following pages offer details of the many and significant accomplishments by each of VTA's Divisions. I encourage you to take a few moments to read through them and reflect on the significant and positive impacts VTA has on this community and the region. While VTA is currently financially stable, the months and years ahead are filled with significant challenges in an ever-changing financial environment. When developing this FY2006-FY2007 Budget our primary goal was to present a fiscally sound plan with ample flexibility to adjust to a variety of conditions and issues VTA will need to be prepared to address. We believe we have accomplished this goal. There should be no doubt in anyone's mind that VTA must have an additional and significant permanent revenue stream if the organization is expected to grow and provide the services conceived in the 2000 Measure A Program of Projects. Grappling with that issue, the question of how much is needed versus palatable, reaching a consensus on form and format will occupy a great deal of VTA's Board of Director's and staff's efforts over the coming months. Key elements of this budget are included to assist the Board in this endeavor ranging from financial analysis to seeking public input to the process. The budget is designed to continue VTA's efforts to maximize cost efficiencies while still delivering quality service. Many on-going service contracts are scheduled to be revisited and re-bid, a necessary step to maintaining fiscal stability. Operations will be conducting a system-wide Comprehensive Operational Analysis to help VTA determine the best methods of service delivery for each area of our community, especially as we expand the Community Bus Program. Several efforts to improve our ridership while enhancing service to our customers are included in this budget. Among them is a special Summer Youth Pass Program. We are also recommending FREE Fares to all Senior Citizens age 67 or older and the Disabled currently not qualified for ADA/Paratransit Service during off-peak hours, Saturdays, Sundays and Holidays. As VTA completes its Tenth Anniversary Year and moves into its second decade, a myriad of exciting events and challenges are on the immediate horizon. This Summer, of course, the Vasona Light Rail Extension will open and be supported by VTA's first efforts into the Community Bus Program. On the highway side, before the end of the year, the Board will be presented with recommendations resulting from VTA's High Occupancy Toll Lane Study. And before the end of the following year, VTA staff will be presenting recommendations resulting from the Measure A Rail Corridor Studies. This will be preceded by the Board adoption of formal standards and criteria for future project prioritization. Certainly one of next year's highlights will be VTA's hosting of the 2006 American Public Transportation Association's Annual Meeting in October. This will present a unique opportunity for VTA and the community to expose thousands of transportation professionals to our many transportation accomplishments and our very special community. As I indicated at the outset, I am very pleased to present this budget to the Board of Directors and very proud of the VTA employees and their efforts in developing a fiscally sound plan. Michael T. Burns General Manager April 5, 2005 Resolution No. 05.06.08 RESOLUTION OF THE BOARD OF DIRECTORS OF THE SANTA CLARA VALLEY TRANSPORTATION AUTHORITY (VTA) ADOPTING A BIENNIAL BUDGET OF VTA FOR THE PERIOD JULY 1, 2005 THROUGH JUNE 30, 2007 (FY2006 AND FY2007) WHEREAS, on or before April 22, 2005, the General Manager presented the Santa Clara Valley Transportation Authority FY2006 and FY2007 ADOPTED Budget to the Board of Directors and mailed a copy to each City Manager and Mayor in the County of Santa Clara and to the County Executive; and WHEREAS, additional copies of the Recommended Budget were distributed to VTA's Advisory Committee membership, libraries in Santa Clara County, Santa Clara County's state and federal legislative delegation, senior and disabled groups, professional community organizations, and the news media, and were available for review on VTA's website www.vta.org and at VTA's Downtown Customer Service Center, as well as libraries and city halls throughout the County; and WHEREAS, the Recommended Budget includes all administrative, operational and capital expenses for the Congestion Management Program together with the apportionment of Congestion Management Program expenses by levy against the Managing Agency and each Member Agency to the extent necessary to fund the Congestion Management Program; and WHEREAS, the Recommended Budget was reviewed by the Administration and Finance Committee on May 19, 2005, and by the Board of Directors on April 22 and June 2, 2005, and at public meetings conducted throughout the County; WHEREAS, a list of employee position classifications and pay ranges is included in the recommended budget as Appendix A, and the amount of funds budgeted for wages, salaries and benefits for FY2006 and FY2007 is based upon VTA's position classification and pay plan and is set forth in the Statement of Revenues and Expenses in the Recommended Budget; and WHEREAS, the Board of Directors desires to adopt a biennial budget for the period of July 1, 2005 through June 30, 2007 (FY2006 and FY2007); NOW, THEREFORE, BE IT RESOLVED by the Board of Directors of the Santa Clara Valley Transportation Authority that the attached recommended budget for the Santa Clara Valley Transportation Authority (marked "Exhibit A" and incorporated herein as though set forth at length), is hereby adopted as VTA's budget for FY2006 and FY2007. BE IT FURTHER RESOLVED that, effective July 1, 2005, positions may be authorized and filled, as required, by the General Manager and General Counsel, as appropriate, provided that total VTA-wide budgeted wages, salaries and benefits account is not exceeded. BE IT FURTHER RESOLVED, that, as necessary for efficient administration, position classifications may be added, modified, or deleted and salary ranges adjusted with the approval of the General Manager or General Counsel, as appropriate, provided that the changes are in accordance with applicable VTA personnel policies and procedures and are consistent with pay practices in the transportation industry. Such changes shall include pay and classification adjustments arising from agreements between VTA and its recognized labor organizations. BE IT FURTHER RESOLVED, that capital appropriations, which are not expended during the fiscal year, shall carry over to successive fiscal years until the projects are completed or otherwise terminated. BE IT FURTHER RESOLVED, that the budget shall consist of five Funds: the Transit Enterprise Fund, the Congestion Management Program Fund, the 1996 Measure B Transportation Improvement Program Fund, the 2000 Measure A Transit Program Fund and the Highway Improvement Fund. The General Manager may reallocate appropriations between budget units and cost groups within each Fund up to the limits of each Fund's annual appropriation. Any net increase in authorized appropriations to any Fund (including an allocation from reserves) shall require an affirmative vote of at least eight Directors. BE IT FURTHER RESOLVED, that the Recommended Assessments of member agencies for the Congestion Management Program are hereby approved. PASSED AND ADOPTED by the Santa Clara Valley Transportation Authority Board of Directors on June 3, 2005, by the following vote: AYES: DIRECTORS: CAMPOS, CASAS, CHAVEZ, CHU, GAGE, GONZALES, KNISS, LIVENGOOD, MATTHEWS, WILLIAMS, YAEGER, PIRZYNSKI NOES: DIRECTORS: NONE ABSENT: DIRECTORS: CORTESE Joe Pirzynski, Chairperson Board of Directors ATTEST: SANDRA WEYMOUTH, Secretary Board of Directors APPROVED AS TO FORM: SUZANNE GIFFORD, General Counsel Section I INTRODUCTION Vision & Mission VISION AND MISSION In September 1995, the Board of Directors adopted a vision and mission statement for the Santa Clara Valley Transportation Authority (VTA). This statement provides a framework for making future policy, planning and budgetary decisions. VISION STATEMENT The vision of the Santa Clara Valley Transportation Authority (VTA) is to provide a transportation system that allows anyone to go anywhere in the region easily and efficiently. This statement contains the long-range vision for VTA and portrays the desired future VTA seeks to achieve. The vision is regional, including both the immediate areas of Santa Clara County and the bordering Bay Area to which the County is linked economically, socially, and culturally. MISSION STATEMENT The mission of the Santa Clara Valley Transportation Authority (VTA) is to provide the public with a safe and efficient countywide transportation system. The system increases access and mobility, reduces congestion, improves the environment, and supports economic development, thereby enhancing quality of life. The mission or core purpose of VTA is to provide a "safe and efficient countywide transportation system." The emphasis is on an integrated transportation system that comprises the full range of mobility options, from cars, buses, and rail systems to walking and bicycle trips. The system will allow members of the public to travel easily and comfortably to their destination by the most appropriate means. POLICY DIRECTIONS In adopting the vision and mission in 1995, the Board of Directors specified four key policy directions for VTA. In March 1999, the Board adopted a fifth policy direction related to the 1996 Measure A transportation program of projects. Integrate transportation and land use Use all transportation options Create a safe, convenient, reliable and high-quality bus/rail operation Build a regional perspective In partnership with the County of Santa Clara, implement the 1996 Measure A transportation program of projects Section I INTRODUCTION Current Operations CURRENT OPERATIONS The Santa Clara Valley Transportation Authority (VTA) is an independent public agency responsible for bus and light rail operation, regional commuter and inter-city rail service, ADA paratransit service, congestion management, specific highway improvement projects, and countywide transportation planning. As such, VTA is both an accessible transit provider and a multi-modal transportation planning and implementation organization involved with transit, roadways, bikeways, and pedestrian facilities. VTA provides transit services to the 326 square mile urbanized portion of Santa Clara County that is comprised of 15 cities and the County of Santa Clara with a total population of more than 1.7 million residents. A historical summary of the county population by city is presented in Appendix C. VTA operates 69 bus routes and three light rail transit (LRT) lines within this service area. In addition, VTA funds paratransit and privately operated shuttle services in the County and participates in providing inter-regional commuter rail and express bus services. All of the bus and rail vehicles are accessible for individuals with disabilities. Map of Santa Clara County Transit Service Area -- Description The map depicts the urbanized area of Santa Clara County. It shows the locations of the following cities: Campbell, Cupertino, Gilroy, Los Altos, Los Altos Hills, Los Gatos, Milpitas, Monte Sereno, Morgan Hill, Mountain View, Palo Alto, San Jose, Santa Clara, Saratoga and Sunnyvale. This map shows the location of the existing VTA Light Rail lines and inter-modal stations, as well as the Caltrain line. In addition, it shows the major highways such as 17, 85, 87, 101, 237, 280, 680, and 880 traversing the County and some major surface streets in the County. In January 1995, VTA was designated as the Congestion Management Agency and changed from being exclusively a transit provider to an organization responsible for countywide transportation planning, funding and congestion management within the County. VTA, in partnership with the County of Santa Clara, assumed the responsibility for implementing the 1996 Measure B Transportation Improvement Program of transit and highway improvement projects. In addition, VTA is responsible for implementing the latest voter-approved transportation improvement measure - the 2000 Measure A, an essential element of VTP 2030. The following section provides a summary of VTA's services: BUS OPERATIONS VTA has an active bus fleet of 430 buses powered by clean diesel fuel, which includes 237 low-floor buses. The average age of the active fleet is about 5.7 years with the buses ranging between 1 to 13 years old. There are approximately 4,400 bus stops and 730 shelters along the bus routes. VTA also maintains nine bus park & ride lots -- five owned by VTA and four provided under a lease, permit, or joint use agreement with other agencies. Buses are operated and maintained from three operating divisions and an Overhaul and Repair (O&R) facility: Cerone Operating Division, Don Pedro Chaboya Operating Division, North Operating Division and Cerone O&R Division. LIGHT RAIL TRANSIT (LRT) VTA operates a 42-mile LRT system connecting the Silicon Valley industrial areas of Mountain View, Sunnyvale, Santa Clara, North San Jose and Milpitas to residential areas in East and South San Jose and Campbell. The LRT system has a total of 54 stations and 19 park & ride lots. It operates on three alignments: service between Santa Teresa in South San Jose and Alum Rock in East San Jose service between Mountain View and the Baypointe Station, and shuttle service between Almaden and Ohlone-Chynoweth Stations in South San Jose. A fleet of 100 new Kinkisharyo low floor light rail vehicles operates on these three routes and will be deployed on the new Vasona route, scheduled to open in Summer 2005. All 100 Kinkisharyo light rail vehicles are stored and maintained at the Guadalupe Operating Division near downtown San Jose. PARATRANSIT SERVICES VTA contracts with Outreach and Escort, Inc. to serve as a broker and provide the paratransit service through contracts with private transportation providers. Eligible riders call Outreach to schedule their trips. Outreach then assigns the trips based on the most appropriate mode that can meet the riders' needs: taxi, sedan, accessible van, or transfer to or from fixed-route. VTA is in full compliance with the Americans with Disabilities Act (ADA). CONTRACTED AND INTERAGENCY TRANSIT SERVICES VTA is also a partner in various ventures that expand the transportation options for our customers. These relationships include commuter rail, inter-county express bus lines, and rail feeder services. They are operated either by contract or through cooperative agreements. The following is a description of these services: Peninsula Corridor Joint Powers Board (PCJPB aka Caltrain) Caltrain is the commuter rail service provided by the PCJPB, which is governed by representatives from San Francisco, San Mateo and Santa Clara counties. It operates between Gilroy and San Francisco. Eighty-six trains operate between San Jose Diridon Station and San Francisco each weekday, with 53 of these trains extended to the Tamien Station in San Jose where a connection can be made to the Light Rail Transit (LRT) system. Connection to the LRT system can also be made at the Mountain View Caltrain Station. Eight peak-hour weekday trains (four northbound in the morning and four southbound in the evening) extend Caltrain from Tamien station to Gilroy. There are 32 stations along the line; 15 are located in Santa Clara County. The system uses diesel-powered locomotives. The funding share of the operating costs apportioned to each member agency is based upon morning peak period boardings that occur in each county. Altamont Commuter Express Rail Service The Altamont Commuter Express (ACE) is an 85 mile weekday commuter rail service from Stockton to San Jose via the Tri-Valley area of Alameda County. Operating on the Union Pacific railroad track, ACE service consists of two morning trains originating in Stockton and one morning train originating in Lathrop providing service to San Jose Diridon Station. Three afternoon trains provide return trip service from San Jose. Two of these trains return to Stockton and one terminates in Lathrop. ACE service began in October 1998. The San Joaquin Regional Rail Commission is the owner, operator, and policy making body for ACE service. The Santa Clara Valley Transportation Authority (VTA), San Joaquin Regional Rail Commission (SJRRC), and the Alameda County Congestion management Agency provide funding of ACE service under the terms of a cooperative service agreement. Capitol Corridor Intercity Rail Service The Capitol Corridor Intercity Rail service is a 170-mile train corridor from Auburn and Sacramento to San Jose, through Placer, Sacramento, Yolo, Solano, Contra Costa, Alameda and Santa Clara Counties. Operating on the Union Pacific railroad tracks, Capitol Corridor service consists of four daily round trips from Sacramento to San Jose and six daily round trips from Sacramento to Oakland with connecting bus service to and from San Jose. One round trip per day extends beyond Sacramento to Auburn. The train service parallels the Interstate 80 corridor between Sacramento and Oakland, and Interstate 880 between Oakland and San Jose. Service includes stops in Roseville, Sacramento, Davis, Suisun/Fairfield, Martinez, Richmond, Berkeley, Emeryville, Oakland, Hayward, Fremont, Santa Clara at Great America, and San Jose Diridon Station. The Capitol Corridor Joint Powers Authority (CCJPA), which is comprised of representatives from the eight counties served by the corridor, is responsible for managing the service. Under contract with the CCJPA, the Bay Area Rapid Transit District (BART) manages the service and Amtrak operates the service on tracks owned by Union Pacific Railroad. The funding is provided by the State of California. Inter-county Bus Services VTA sponsors two inter-county bus services through cooperative arrangements with other transit systems: The Dumbarton Express is a transbay express route operating between the Union City BART Station and the Stanford Research Park in Palo Alto. It provides the only regularly scheduled public transit service over the Dumbarton Bridge. A consortium comprised of representatives from the Alameda-Contra Costa Transit District (AC Transit), the San Francisco Bay Area Rapid Transit District (BART), the City of Union City, the San Mateo County Transit District (SamTrans) and VTA underwrite the net operating costs of the service. SamTrans and VTA are responsible for 50% of the net operating costs and AC Transit, BART and the City of Union City are responsible for the rest. The Highway 17 Express provides direct bus service from Santa Cruz to Downtown San Jose. The service is managed and operated by Santa Cruz Metro Transit District (Metro) under a Joint Powers Authority Agreement with VTA. In 2004, Caltrans and the Capitol Corridor Joint Powers Authority (CCJPA) joined as service partners by merging their connector bus service with the Highway 17 Express. This consolidation added new weekend and holiday service, more weekday trips and extended the route to the Downtown Santa Cruz Metro Center. These improvements are fully funded by Caltrans and CCJPA. VTA and Metro continue to share the operating subsidy for the remainder of the weekday service on a 50/50 basis. Rail Shuttle Program Under this program, VTA offers financial assistance to employers and entities that wish to operate shuttle bus service between LIGHT RAIL TRANSIT (LRT) stations and nearby employment/activity centers. The service is operated through a private contractor provided by VTA or sponsoring agency. Funding to operate this program is provided by the sponsoring agency, VTA, and grants from the Transportation Fund for Clean Air Act (AB434). Downtown Area Shuttle (DASH) and HP Pavilion Shuttle Programs VTA operates a free shuttle (DASH) on weekdays between the downtown San Jose Transit Mall, San Jose State University and the San Jose Diridon Train Station. VTA, the Transportation Fund for Clean Air Act, the City of San Jose, and the San Jose Downtown Association fund this service. San Jose Airport Flyer Service VTA, in partnership with the City of San Jose, provides free Airport Flyer bus service connecting San Jose International Airport terminals and airport employee parking lots with VTA's Metro/Airport Light Rail Station and the Santa Clara Caltrain Station. The City of San Jose and VTA equally share the operating costs for this service. CONGESTION MANAGEMENT VTA, as the Congestion Management Agency for Santa Clara County, is responsible for coordinating and prioritizing projects for state and federal transportation funds, administering the Transportation Fund for Clean Air Program, and coordinating land use and other transportation planning. 1996 MEASURE B TRANSPORTATION IMPROVEMENT PROGRAM (MBTIP) In November 1996, the voters in Santa Clara County approved Measure A, an advisory measure listing an ambitious program of transportation improvements for Santa Clara County. Also approved on the same ballot, Measure B authorized the County Board of Supervisors to collect a nine-year half-cent sales tax for general county purposes. Subsequently, the County Board of Supervisors adopted a resolution dedicating the tax for Measure A projects. Collection of the tax began in April 1997; however, use of the revenue was delayed pending the outcome of litigation challenging the legality of the sales tax. In August 1998, the California courts upheld the tax allowing the implementation of the Measure A transportation projects to move forward. In February 2000, the VTA Board of Directors approved a Master Agreement formalizing the partnership with the County of Santa Clara to implement the 1996 Measure B Transportation Improvement Program. With this partnership in place, the County and VTA are in a position to complete a transportation program valued at over $1.4 billion. VTA is responsible for project implementation and management of the transit and highway projects and assists in the administration of the pavement management and bicycle elements of the program. A more detailed description of the program elements can be found in Section IV of this document. To monitor the progress of the program, VTA and County staff update the Measure B Program Revenue and Expenditure Plan for each upcoming fiscal year in June. Any scope, schedule or budget changes are formally requested through this document, upon which the VTA Board of Directors and the County Board of Supervisors take action during a joint workshop. In December, VTA and County staff prepare the Measure B Program Status Report, which describes the status of each project within the program. The report is also presented to the VTA Board of Directors and the County Board of Supervisors for review and acceptance. The Measure B tax will expire on March 31, 2006. Some deferred projects may be continued with any residual funds. VTA will close-out the program during FY2006. 2000 MEASURE A TRANSIT IMPROVEMENT PROGRAM In August 2000, the VTA Board of Directors approved placing a measure on the November 7, 2000, General Election ballot allowing Santa Clara County voters the opportunity to vote on transportation improvements funded by a 30 year half-cent sales tax to take effect after the 1996 Measure B sales tax expires (March 31, 2006) in the county. More than 70% of the voters approved the 2000 Measure A. We are currently estimating projected Measure A Sales Tax Revenue of $9.9 billion in year of expenditure dollars over the thirty year term. The revenue from this Measure may be used to finance the transit projects and operations specified in 2000 Measure A and listed in VTA's VTP 2030 Transportation Plan. A draft Long-Term Transit Capital Investment Program and Expenditure Plan is currently under review, and will be updated on an annual basis to reflect actual revenues/expenditures, revised projections, and if necessary, revised priorities of the Board of Directors. VTP 2030 provides for a balanced transportation system consisting of transit, roadway, bicycle and pedestrian improvements. A more detailed description of the program elements can be found in Section IV. Section I INTRODUCTION Executive Summary Schedules The following chart is a Summary of VTA Enterprise Sources and Uses of Funds for Fiscal Year 2005 and Fiscal Year 2007. The numbers are expressed in thousand dollars. Fiscal Year 2005 Approved Total Revenues are $354,831, Total Operating expenses are $349,574, and Operating Revenues Over (under) Expenses are $5,257 Fiscal Year 2005 Approved Total VTA Enterprise Capital Expenditures are $12,048, Capital Funding is $0, Grants & Other Sources are $3,889,and VTA Enterprise Share, drawn from Reserves is $8,159. Fiscal Year 2005 Approved Beginning Reserves are $35,332, Operating Revenues Over Expenses are $5,257, Total VTA Funds for Capital Program are -$8,159, Net Local Capital Program Savings are $0, Additional Grants for Carryover Projects are $0, Ending Reserves are $32,430, and Operating Reserve Percentage is 9.28% Fiscal Year 2005 Revised Total Revenues are 335,972, Total Operating Expenses are $327,415, and Operating Revenues Over Expenses are $8,557. Fiscal Year 2005 Revised Total VTA Enterprise Capital Expenditures are $13,579, Capital Funding is $0, Grants & Other Sources are $3,889, and VTA Enterprise Share, drawn from Reserves is $9,690 Fiscal Year 2005 Revised Beginning Reserves are $65,367, Operating Revenues Over Expenses are $8,557, Total VTA Funds for Capital Program are -$9,690, Net Local Capital Program Savings are $3,225, Additional Grants for Carryover Projects are $0, Ending Reserves are $67,459, and Operating Reserve Percentage is 20.60% Fiscal Year 2006 Adopted Total Revenues are $325,487, Total Operating Expenses are $338,693, and Operating Revenues Under Expenses are -$13,206 Fiscal Year 2006 Adopted Total VTA Enterprise Capital Expenditures are $10,742, Capital Funding is $0, Grants & Other Sources are $1,184, and VTA Enterprise Share, drawn from Reserves is $9,558 Fiscal Year 2006 Adopted Beginning Reserves are $67,459, Operating Revenues Over (under) Expenses are -$13,206, Total VTA Funds for Capital Program are -$9,558, Net Local Capital Program Savings are $0, Additional Grants for Carryover Projects are $4,040, Ending Reserves are $48,735, and Operating Reserve Percentage is 14.39% Fiscal Year 2007 Adopted Total Revenues are $358,857, Total Operating Expenses are $348,657, and the Operating Revenues Over Expenses are $10,200. Fiscal Year 2007 Adopted Total VTA Enterprise Capital Expenditures are $14,957, Capital Funding is $0, Grants & Other Sources are $6,327, and VTA Enterprise Share, drawn from Reserves is $8,630 Fiscal Year 2007 Adopted Beginning Reserves are $48,735, Operating Revenues Over Expenses are $10,200, Total VTA Funds for Capital Program are -$8,630, Net Local Capital Program Savings are $0, Additional Grants for Carryover Projects are $1,513, Ending Reserves are $51,818, and Operating Reserve Percentage is 14.86% Note: Fiscal Year 2005 Approved information is for Revenue and Expenditure comparisons only Executive Summary for Santa Clara Valley Transportation Authority Fiscal year 2006 and fiscal year 2007 Budgets Ridership (In Thousand Trips) Bus: FISCAL YEAR 2004 Actual 32,902, FISCAL YEAR 2005 Adopted Budget 33,651, FISCAL YEAR 2005 Revised Budget 29,800, FISCAL YEAR 2006 Adopted Budget 30,790, and FISCAL YEAR 2007 Adopted Budget 30,810 Light Rail: FISCAL YEAR 2004 Actual 5,473, FISCAL YEAR 2005 Adopted Budget 5,909, FISCAL YEAR 2005 Revised Budget 6,600, FISCAL YEAR 2006 Adopted Budget 7,210, and FISCAL YEAR 2007 Adopted Budget 7,290 Total Ridership: FISCAL YEAR 2004 Actual 38,357, FISCAL YEAR 2005 Adopted Budget 39,560, FISCAL YEAR 2005 Revised Budget 36,400, FISCAL YEAR 2006 Adopted Budget 38,000, and FISCAL YEAR 2007 Adopted Budget 38,100 Service Miles (In Thousand Miles) Bus service miles: FISCAL YEAR 2004 Actual 18,682, FISCAL YEAR 2005 Adopted Budget 18,433, FISCAL YEAR 2005 Revised Budget 18,310, FISCAL YEAR 2006 Adopted Budget 18,758, and FISCAL YEAR 2007 Adopted Budget 18,732 Light Rail Train miles: FISCAL YEAR 2004 Actual 1,464, FISCAL YEAR 2005 Adopted Budget 1,789, FISCAL YEAR 2005 Revised Budget 1,795, FISCAL YEAR 2006 Adopted Budget 2,224, and FISCAL YEAR 2007 Adopted Budget 2,223 Total Service Miles: FISCAL YEAR 2004 Actual 20,146, FISCAL YEAR 2005 Adopted Budget 20,222, FISCAL YEAR 2005 Revised Budget 20,105, FISCAL YEAR 2006 Adopted Budget 20,982, and FISCAL YEAR 2007 Adopted Budget 20,955 Service Hours (In Thousand Hours) Bus Hours: FISCAL YEAR 2004 Actual 1,360, FISCAL YEAR 2005 Adopted Budget 1,352, FISCAL YEAR 2005 Revised Budget 1,349, FISCAL YEAR 2006 Adopted Budget 1,363, and FISCAL YEAR 2007 Adopted Budget 1,361 Light Rail Train Hours: FISCAL YEAR 2004 Actual 99, FISCAL YEAR 2005 Adopted Budget 117, FISCAL YEAR 2005 Revised Budget 117, FISCAL YEAR 2006 Adopted Budget 145, and FISCAL YEAR 2007 Adopted Budget 145 Total Service Hours: FISCAL YEAR 2003-04 Actual 1,459, FISCAL YEAR 2004-05 Adopted Budget 1,469, FISCAL YEAR 2004-05 Revised Budget 1,466, FISCAL YEAR 2005-06 Adopted Budget 1,508, and FISCAL YEAR 2006-07 Adopted Budget 1,506 Revenues (In Thousand Dollars) Total Revenue: FISCAL YEAR 2004 Actual $419,630, FISCAL YEAR 2005 Adopted Budget $354,831, FISCAL YEAR 2005 Revised Budget $335,972, FISCAL YEAR 2006 Adopted Budget $325,487, and FISCAL YEAR 2007 Adopted Budget $358,857 Major Revenue Components Half Cent Sales Tax: FISCAL YEAR 2004 Actual $138,917, FISCAL YEAR 2005 Adopted Budget $139,000, FISCAL YEAR 2005 Revised Budget $142,005, FISCAL YEAR 2006 Adopted Budget $148,865, and FISCAL YEAR 2007 Adopted Budget $156,120 TDA: FISCAL YEAR 2004 Actual $64,993, FISCAL YEAR 2005 Adopted Budget $67,098, FISCAL YEAR 2005 Revised Budget $67,098, FISCAL YEAR 2006 Adopted Budget $71,044, and FISCAL YEAR 2006-07 Adopted Budget $73,376 Fare: FISCAL YEAR 2004 Actual $30,625, FISCAL YEAR 2005 Adopted Budget $34,524, FISCAL YEAR 2005 Revised Budget $32,374, FISCAL YEAR 2006 Adopted Budget $36,732, and FISCAL YEAR 2007 Adopted Budget $36,857 Federal Operating Grants: FISCAL YEAR 2004 Actual $38,143, FISCAL YEAR 2005 Adopted Budget $37,134, FISCAL YEAR 2005 Revised Budget $34,429, FISCAL YEAR 2006 Adopted Budget $33,381, and FISCAL YEAR 2007 Adopted Budget $34,546 EXPENSES (In Thousand Dollars) Total Expense Excluding Contingency: FISCAL YEAR 2004 Actual $385,717, FISCAL YEAR 2005 Adopted Budget $347,574, FISCAL YEAR 2005 Revised Budget $325,705, FISCAL YEAR 2006 Adopted Budget $336,693, and FISCAL YEAR 2007 Adopted Budget $346,657 Major Expense Components are: Wages & Benefits: FISCAL YEAR 2004 Actual $222,722, FISCAL YEAR 2005 Adopted Budget $240,184, FISCAL YEAR 2005 Revised Budget $229,257, FISCAL YEAR 2006 Adopted Budget $238,863, and FISCAL YEAR 2007 Adopted Budget $238,757 ADA: FISCAL YEAR 2004 Actual $26,728, FISCAL YEAR 2005 Adopted Budget $29,533, FISCAL YEAR 2005 Revised Budget $25,837, FISCAL YEAR 2006 Adopted Budget $26,662, and FISCAL YEAR 2007 Adopted Budget $27,446 Debt Service: FISCAL YEAR 2004 Actual $104,199, FISCAL YEAR 2005 Adopted Budget $23,579, FISCAL YEAR 2005 Revised Budget $23,465, FISCAL YEAR 2006 Adopted Budget $23,336, and FISCAL YEAR 2007 Adopted Budget $23,593 Caltrain: FISCAL YEAR 2004 Actual $14,562, FISCAL YEAR 2005 Adopted Budget $15,025, FISCAL YEAR 2005 Revised Budget $15,025, FISCAL YEAR 2006 Adopted Budget $15,479, and FISCAL YEAR 2007 Adopted Budget $15,940 Materials & Supplies: FISCAL YEAR 2004 Actual $9,131, FISCAL YEAR 2005 Adopted Budget $14,978, FISCAL YEAR 2005 Revised Budget $10,975, FISCAL YEAR 2006 Adopted Budget $12,784, and FISCAL YEAR 2007 Adopted Budget $12,925 Security: FISCAL YEAR 2004 Actual $7,687, FISCAL YEAR 2005 Adopted Budget $8,499, FISCAL YEAR 2005 Revised Budget $7,993, FISCAL YEAR 2006 Adopted Budget $7,880, and FISCAL YEAR 2007 Adopted Budget $8,062 Other Services: FISCAL YEAR 2004 Actual $5,381, FISCAL YEAR 2005 Adopted Budget $6,705, FISCAL YEAR 2005 Revised Budget $6,418, FISCAL YEAR 2006 Adopted Budget $7,567, and FISCAL YEAR 2007 Adopted Budget $7,483 Fuel: FISCAL YEAR 2003-04 Actual $6,060, FISCAL YEAR 2004-05 Adopted Budget $8,634, FISCAL YEAR 2004-05 Revised Budget $8,638, FISCAL YEAR 2005-06 Adopted Budget $9,726, and FISCAL YEAR 2006-07 Adopted Budget $9,869 Operating Cost Recovery Ratio: FISCAL YEAR 2004 Actual 14.0%, FISCAL YEAR 2005 Adopted Budget 13.3%, FISCAL YEAR 2005 Revised Budget 13.4%, FISCAL YEAR 2006 Adopted Budget 14.6%, and FISCAL YEAR 2007 Adopted Budget 14.2% Operating cost recovery ratio includes advertising income, whereas farebox recovery ratio does not. Farebox Recovery Ratio: FISCAL YEAR 2004 Actual 13.4%, FISCAL YEAR 2005 Adopted Budget 12.6%, FISCAL YEAR 2005 Revised Budget 12.7%, FISCAL YEAR 2006 Adopted Budget 13.9%, and FISCAL YEAR 2007 Adopted Budget 13.5% Capital Projects Number of Projects: New Projects: FISCAL YEAR 2005 Adopted Budget 12, FISCAL YEAR 2005 Revised Budget 20, FISCAL YEAR 2006 Adopted Budget 20, and FISCAL YEAR 2007 Adopted Budget 1. Augmented Projects: FISCAL YEAR 2005 Adopted Budget 2, FISCAL YEAR 2005 Revised Budget 0,FISCAL YEAR 2006 Adopted Budget 0, and FISCAL YEAR 2007 Adopted Budget 0. Carryover Projects: FISCAL YEAR 2005 Adopted Budget 71, FISCAL YEAR 2005 Revised Budget 60, FISCAL YEAR 2006 Adopted Budget 79, and FISCAL YEAR 2007 Adopted Budget 99. Total number of Projects: FISCAL YEAR 2005 Adopted Budget 85, FISCAL YEAR 2005 Revised Budget 80, FISCAL YEAR 2006 Adopted Budget 99, and FISCAL YEAR 2007 Adopted Budget 100. Gross Project Expenditures (In Thousand Dollars) New Projects: FISCAL YEAR 2005 Adopted Budget $4,008, FISCAL YEAR 2005 Revised Budget $29,565, FISCAL YEAR 2006 Adopted Budget $28,693, and FISCAL YEAR 2007 Adopted Budget $911. Augmented Projects: FISCAL YEAR 2005 Adopted Budget $1000, FISCAL YEAR 2005 Revised Budget $0, FISCAL YEAR 2006 Adopted Budget $0, and FISCAL YEAR 2007 Adopted Budget $0. Carryover Projects: FISCAL YEAR 2005 Adopted Budget $991,022, FISCAL YEAR 2005 Revised Budget $1,160,494, FISCAL YEAR 2006 Adopted Budget $1,190,059, and FISCAL YEAR 2007 Adopted Budget $1,245,641. Total Project Budgets: FISCAL YEAR 2005 Adopted Budget $996,030, FISCAL YEAR 2005 Revised Budget $1,190,059, FISCAL YEAR 2006 Adopted Budget $1,218,751, and FISCAL YEAR 2007 Adopted Budget $1,246,552 The following is a description of the organizational chart for the Santa Clara Transportation Authority: General Manager, Michael T. Burns, and General Counsel, Suzanne Gifford, report to the Board of Directors. General Manager, Michael T. Burns is supported by Board Secretary, Maria Marinos, Administration, Government Affairs Mgr. State & Federal, Kurt Evans, Government Affairs Mgr. Local & Regional, Jim Lawson, Administrative Services, Chief Administrative Officer, Vacant, Construction, Chief Construction Officer, Jack Collins, Development/Congestion Mgmt., Chief Development Officer, Carolyn Gonot, Fiscal Resources, Chief Financial Officer, Roger Contreras, Operations, Chief Operating Officer, Matthew Tucker, and Technology, Chief Technology Officer, George Barlow. Section II OPERATING BUDGET Statement of Revenues & Expenses The following table is the Statement of Revenues and Expenses for Santa Clara Valley Transportation Authority for Fiscal Year 2006 And Fiscal Year 2007 Adopted Budgets. The numbers below are expressed in thousands. Fares: FISCAL YEAR 2004 Actual $30,625, FISCAL YEAR 2005 Budget $34,524, FISCAL YEAR 2005 Revised $32,734, FISCAL YEAR 2006 Adopted Budget $36,732, and FISCAL YEAR 2007 Adopted Budget $36,857 1976 1/2 Cent Sales Tax: FISCALYEAR 2004 Actual $138,917, FISCALYEAR 2005 Budget $139,000, FISCAL YEAR 2005 Revised $142,005, FISCAL YEAR 2006 Adopted Budget $148,865, and FISCAL YEAR 2007 Adopted Budget $156,120. TDA: FISCAL YEAR 2004 Actual $64,993, FISCAL YEAR 2005 Budget $67,098, FISCAL YEAR 2005 Revised $67,098, FISCAL YEAR 2006 Adopted Budget $71,044, and FISCAL YEAR2007 Adopted Budget $73,376 2000 Measure A Sales Tax: FISCAL YEAR 2004 Actual $0, FISCAL YEAR 2005 Budget $0, FISCAL YEAR 2005 Revised $0 FISCAL YEAR 2006 Adopted Budget $6,869, and FISCAL YEAR 2007 Adopted Budget $28,815 This tax revenue represents 18.46 percent of tax for support of operations STA: FISCAL YEAR 2004 Actual $4,417, FISCAL YEAR 2005 Budget $7,537, FISCAL YEAR 2005 Revised $7,537, FISCAL YEAR 2006 Adopted Budget $6,331, and FISCAL YEAR 2007 Adopted Budget $8,112 Federal Operating Grants: FISCAL YEAR 2004 Actual $38,143, FISCAL YEAR 2005 Budget $37,134, FISCAL YEAR 2005 Revised $34,429, FISCAL YEAR 2006 Adopted Budget $33,381, and FISCAL YEAR 2007 Adopted Budget $34,546 State Operating Grants: FISCAL YEAR 2004 Actual $751, FISCAL YEAR 2005 Budget $1,104, FISCAL YEAR 2005 Revised $1,104, FISCAL YEAR 2006 Adopted Budget $1,100, and FISCAL YEAR 2007 Adopted Budget $1,100 Local Operating Assistance: FISCAL YEAR 2004 Actual $3,272, FISCALYEAR 2005 Budget $221, FISCAL YEAR 2005 Revised $500, FISCAL YEAR 2006 Adopted Budget $474, and FISCAL YEAR 2007 Adopted Budget $0 Investment Earnings: FISCAL YEAR 2004 Actual $2,352, FISCAL YEAR 2005 Budget $1,500, FISCAL YEAR 2005 Revised $2,500, FISCAL YEAR 2006 Adopted Budget $2,425, and FISCAL YEAR 2007 Adopted Budget $2,097 Advertising Income: FISCAL YEAR 2004 Actual $1,871, FISCAL YEAR 2005 Budget $1,838, FISCAL YEAR 2005 Revised $1,838, FISCAL YEAR 2006 Adopted Budget $1,921, and FISCAL YEAR 2007 Adopted Budget $1,933 Other Income: FISCAL YEAR 2004 Actual $134,289, FISCAL YEAR 2005 Budget $64,875, FISCAL YEAR 2005 Revised $46,588, FISCAL YEAR 2006 Adopted Budget $16,345, and FISCAL YEAR 2007 Adopted Budget $15,901 Total Revenue: FISCAL YEAR 2004 Actual $419,630, FISCAL YEAR 2005 Budget $354,831, FISCAL YEAR 2005 Revised $335,972, FISCAL YEAR 2006 Adopted Budget $325,487, and FISCAL YEAR 2007 Adopted Budget $358,857 Wages & Benefits: FISCAL YEAR 2004 Actual $222,722, FISCAL YEAR 2005 Budget $240,183, FISCAL YEAR 2005 Revised $229,257, FISCAL YEAR 2006 Adopted Budget $238,863, and FISCAL YEAR 2007 Adopted Budget $238,757 Materials & Supplies: FISCAL YEAR 2004 Actual $9,131, FISCAL YEAR 2005 Budget $14,978, FISCAL YEAR 2005 Revised $10,975, FISCAL YEAR 2006 Adopted Budget $12,784, and FISCAL YEAR 2007 Adopted Budget $12,925 Security: FISCAL YEAR 2004 Actual $7,687, FISCAL YEAR 2005 Budget $8,499, FISCAL YEAR 2005 Revised $7,993, FISCAL YEAR 2006 Adopted Budget $7,880, and FISCAL YEAR 2007 Adopted Budget $8,062 Professional & Special Services: FISCAL YEAR 2004 Actual $3,226, FISCAL YEAR 2005 Budget $5,575, FISCAL YEAR 2005 Revised $5,126, FISCAL YEAR 2006 Adopted Budget $5,807, and FISCAL YEAR 2007 Adopted Budget $4,790 Other Services: FISCAL YEAR 2004 Actual $5,381, FISCAL YEAR 2005 Budget $6,705, FISCAL YEAR 2005 Revised $6,418, FISCAL YEAR 2006 Adopted Budget $7,567, and FISCAL YEAR 2007 Adopted Budget $7,483 Fuel: FISCAL YEAR 2004 Actual $6,060, FISCAL YEAR 2005 Budget $8,634, FISCAL YEAR 2005 Revised $8,638, FISCAL YEAR 2006 Adopted Budget $9,726, and FISCAL YEAR 2007 Adopted Budget $9,869 Traction Power: FISCAL YEAR 2004 Actual $2,152, FISCAL YEAR 2005 Budget $3,949, FISCAL YEAR 2005 Revised $3,074, FISCAL YEAR 2006 Adopted Budget $3,441, and FISCAL YEAR 2007 Adopted Budget $3,441 Tires: FISCAL YEAR 2004 Actual $963, FISCAL YEAR 2005 Budget $1,038, FISCAL YEAR 2005 Revised $1,004, FISCAL YEAR 2006 Adopted Budget $1,050, and FISCAL YEAR 2007 Adopted Budget $1,105 Utilities: FISCAL YEAR 2004 Actual $2,013, FISCAL YEAR 2005 Budget $2,538, FISCAL YEAR 2005 Revised $2,383, FISCAL YEAR 2006 Adopted Budget $2,321, and FISCAL YEAR 2007 Adopted Budget $2,373 Insurance: FISCAL YEAR 2004 Actual $3,413, FISCAL YEAR 2005 Budget $3,821, FISCAL YEAR 2005 Revised $3,821, FISCAL YEAR 2006 Adopted Budget $3,899, and FISCAL YEAR 2007 Adopted Budget $4,194 Data Processing: FISCAL YEAR 2004 Actual $2,221, FISCAL YEAR 2005 Budget $2,726, FISCAL YEAR 2005 Revised $2,600, FISCAL YEAR 2006 Adopted Budget $2,708, and FISCAL YEAR 2007 Adopted Budget $2,652 Office Expense: FISCAL YEAR 2004 Actual $383, FISCAL YEAR 2005 Budget $630, FISCAL YEAR 2005 Revised $471, FISCAL YEAR 2006 Adopted Budget $422, and FISCAL YEAR 2007 Adopted Budget $422 Communications: FISCAL YEAR 2004 Actual $899, FISCAL YEAR 2005 Budget $1,611, FISCAL YEAR 2005 Revised $1,363, FISCAL YEAR 2006 Adopted Budget $1,138, and FISCAL YEAR 2007 Adopted Budget $1,208 Employee Related Expense: FISCAL YEAR 2004 Actual $458, FISCAL YEAR 2005 Budget $1,150, FISCAL YEAR 2005 Revised $967, FISCAL YEAR 2006 Adopted Budget $1,017, and FISCAL YEAR 2007 Adopted Budget $1,011 Leases & Rents: FISCAL YEAR 2004 Actual $551, FISCAL YEAR 2005 Budget $653, FISCAL YEAR 2005 Revised $632, FISCAL YEAR 2006 Adopted Budget $638, and FISCAL YEAR 2007 Adopted Budget $654 Miscellaneous: FISCAL YEAR 2004 Actual $972, FISCAL YEAR 2005 Budget $1,441, FISCAL YEAR 2005 Revised $1,306, FISCAL YEAR 2006 Adopted Budget $1,258, and FISCAL YEAR 2007 Adopted Budget $1,265 Reimbursements: FISCAL YEAR 2004 Actual -$33,855, FISCAL YEAR 2005 Budget -$31,210, FISCAL YEAR 2005 Revised -$30,651, FISCAL YEAR 2006 Adopted Budget -$35,710, and FISCAL YEAR 2007, Adopted Budget -$26,886 Operating Expense: FISCAL YEAR 2004 Actual $234,377, FISCAL YEAR 2005 Budget $272,921, FISCAL YEAR 2005 Revised $255,379, FISCAL YEAR 2006 Adopted Budget $264,807, and FISCAL YEAR 2007 Adopted Budget $273,326 ADA: FISCAL YEAR 2004 Actual $26,728, FISCAL YEAR 2005 Budget $29,533, FISCAL YEAR 2005 Revised $25,837, FISCAL YEAR 2006 Adopted Budget $26,662, and FISCAL YEAR 2007 Adopted Budget $27,446. Note: The amounts include allocation of VTA Support Staff. Caltrain: FISCAL YEAR 2004 Actual $14,562, FISCAL YEAR 2005 Budget $15,025, FISCAL YEAR 2005 Revised $15,025, FISCAL YEAR 2006 Adopted Budget $15,479, and FISCAL YEAR 2007 Adopted Budget $15,940 Note: The amounts include allocation of VTA Support Staff. Light Rail Shuttles: FISCAL YEAR 2004 Actual $824, FISCAL YEAR 2005 Budget $955, FISCAL YEAR 2005 Revised $955, FISCAL YEAR 2006 Adopted Budget $906, and FISCAL YEAR 2007 Adopted Budget $927 Note: The amounts include allocation of VTA Support Staff. Altamont Commuter Express: FISCAL YEAR 2004 Actual $3,635, FISCAL YEAR 2005 Budget $3,912, FISCAL YEAR 2005 Revised $3,712, FISCAL YEAR 2006 Adopted Budget $3,842, and FISCAL YEAR 2007 Adopted Budget $3,952. Note: The amounts include allocation of VTA Support Staff. Highway 17 Express: FISCAL YEAR 2004 Actual $345, FISCAL YEAR 2005 Budget $415, FISCAL YEAR 2005 Revised $415, FISCAL YEAR 2006 Adopted Budget $427, and FISCAL YEAR 2007 Adopted Budget $443. Note: The amounts include allocation of VTA Support Staff. Dumbarton Express: FISCAL YEAR 2004 Actual $384, FISCAL YEAR 2005 Budget $390, FISCAL YEAR 2005 Revised $390, FISCAL YEAR 2006 Adopted Budget $449, and FISCAL YEAR 2007 Adopted Budget $413. Note: The amounts include allocation of VTA Support Staff. Contribution to Other Agencies: FISCAL YEAR 2004 Actual $523, FISCAL YEAR 2005 Budget $470, FISCAL YEAR 2005 Revised $510, FISCAL YEAR 2006 Adopted Budget $567, and FISCAL YEAR 2007 Adopted Budget $597. Debt Service: FISCAL YEAR 2004 Actual $104,199, FISCAL YEAR 2005 Budget $23,579, FISCAL YEAR 2005 Revised $23,465, FISCAL YEAR 2006 Adopted Budget $23,336, and FISCAL YEAR 2007 Adopted Budget $23,593. Other Expense: FISCAL YEAR 2004 Actual $139, FISCAL YEAR 2005 Budget $373, FISCAL YEAR 2005 Revised $16, FISCAL YEAR 2006 Adopted Budget $219, and FISCAL YEAR 2007 Adopted Budget $20. Other Expense: FISCAL YEAR 2004 Actual $151,340, FISCAL YEAR 2005 Budget $74,653, FISCAL YEAR 2005 Revised $70,326, FISCAL YEAR 2006 Adopted Budget $71,886, and FISCAL YEAR 2007 Adopted Budget $73,331. Total Expense: FISCAL YEAR 2004 Actual $385,717, FISCAL YEAR 2005 Budget $347,574, FISCAL YEAR 2005 Revised $325,705, FISCAL YEAR 2006 Adopted Budget $336,693, and FISCAL YEAR 2007 Adopted Budget $346,657. Contingency: FISCAL YEAR 2004 Actual $0, FISCAL YEAR 2005 Budget $2,000, FISCAL YEAR 2005 Revised $1,710, FISCAL YEAR 2006 Adopted Budget $2,000, and FISCAL YEAR 2007 Adopted Budget $2,000. Surplus (Deficit) to Reserves: FISCAL YEAR 2004 Actual $33,913, FISCAL YEAR 2005 Budget $5,257, FISCAL YEAR 2005 Revised $8,557, FISCAL YEAR 2006 Adopted Budget -$13,206, and FISCAL YEAR 2007 Adopted Budget $10,200 Section II OPERATING BUDGET Summary of Budget Assumptions SUMMARY OF BUDGET ASSUMPTIONS The FY2006 and FY2007 Santa Clara Valley Transportation Authority ("VTA") Operating Budget presented here is significantly improved from the tenor of the budget we presented two years ago. At that time, sales tax revenue was still experiencing a historic decline, forcing VTA to rapidly consume its accumulated reserves. In response to this financial crisis, VTA embarked upon a series of actions designed to reduce costs, enhance revenues, and implement efficiencies. These actions included both service and staff reductions, labor contract revisions, two fare increases, reducing or eliminating capital projects, reorganizing major programs and functions, and generally tightening our belt throughout the entire organization. These actions allowed VTA to keep from implementing a possible 21% service reduction and to do it without the need of bonding up to $80 million against future Measure A sales tax revenues. While these measures have had an impact upon our customers, our employees, and the community, these same measures have enabled VTA to stabilize operations and prevent the severe reductions that were being considered two years ago. We have even begun replenishing our cash reserves. This budget continues to strive for efficiencies while minimizing impacts upon our customers. This is evidenced in the fact that although the proposed overall operating budget for both FY2006 and FY2007 has been reduced from the level of the FY2005 Budget adopted by the Board last June, the level of service provided will increase. This service level increases slightly for bus and significantly for light rail. The increase, both in service miles and hours, includes the opening of the Vasona Corridor Light Rail line and the implementation of Community Buses. We will submit periodic budget reviews and updates during the course of this two-year budget. These reviews will provide the Board and the public with an opportunity to evaluate VTA's actual performance after several months of operations. In addition, it presents a forum for VTA management to report to the Board any major differences between budgetary assumptions and actual results that have been occurred since the budget adoption and to request resource reallocations that are warranted due to changes caused by both internal and external factors. REVENUES Ridership and Fares Santa Clara County's economic recession during the first years of this decade created a multi-faceted problem for VTA, especially in the area of ridership and fares. The dramatic downturn in the economy not only reduced sales tax revenues needed to support operations, but the staggering drop in employment also resulted in a decline in ridership. This ridership decrease, in turn, led to a correlating decrease in fare revenue. The Board authorized two fare increases, the last one implemented in January of this year, in order to compensate for falling revenues and address our operating deficits. Another goal of these actions was to increase the percentage of operating costs paid by patrons and the average fare revenue per boarding. Fare increases generally result in an initial ridership loss, followed by a gradual return over the following months. Although every situation is unique, it is generally observed that lost patronage after a fare increase typically returns in the first six months. This budget assumes such a recovery following the January 2005 fare increase. In conjunction with the opening of the Vasona light rail line in the summer of 2005 and a continuing improvement in the overall economy, this budget projects an annual increase of 1.6 million riders in FY2006 from the most current FY2005 ridership estimates. The VTA Fare Policy established a process for fare review to be conducted in conjunction with the development of a biennial budget. Included in the policy is a farebox recovery target along with a January implementation date for any necessary fare increases. It is VTA's primary goal to achieve the farebox recovery target through increased ridership and lower operating costs. A fare increase will be an option only if these factors do not yield the intended goal. This budget proposes no fare increases in FY2006 or FY2007. Eco Pass, Residential Eco Pass and San Jose State University's Transit Access Program continue to be popular with employers, residential communities and students. Currently the VTA Eco pass program includes 130,000 employees, residents and students in the area. These riders and revenues are included in the calculation of the revenues per boarding. The table below shows ridership and Fare Revenue from Fiscal Year 2004 to estimates for Fiscal Year 2007. The numbers are in thousands. Bus ridership: FISCAL YEAR 2004 Actual: 32,902, FISCAL YEAR 2005 Adopted Budget 33,651, FISCAL YEAR 2005 Revised Budget 29,800, FISCAL YEAR 2006 Adopted Budget 30,790, and FISCAL YEAR 2007 Adopted Budget 30,810 Percent Change: FISCAL YEAR 2005 Adopted Budget 2.3%, FISCAL YEAR 2005 Revised Budget -11.4%, FISCAL YEAR 2006 Adopted Budget 3.3%, and FISCAL YEAR 2007 Adopted Budget 0.1% Light Rail Ridership: FISCAL YEAR 2004 Actual: 5,473, FISCAL YEAR 2005 Adopted Budget 5,909, FISCAL YEAR 2005 Revised Budget 6,600, FISCAL YEAR 2006 Adopted Budget 7,210, and FISCAL YEAR 2007 Adopted Budget 7,290 Percent Change: FISCAL YEAR 2005 Adopted Budget 8.0%, FISCAL YEAR 2005 Revised Budget 11.7%, FISCAL YEAR 2006 Adopted Budget 9.2%, and FISCAL YEAR 2007 Adopted Budget 1.1% Total Ridership: FISCAL YEAR 2004 Actual: 38,375, FISCAL YEAR 2005 Adopted Budget 39,560, FISCAL YEAR 2005 Revised Budget 36,400, FISCAL YEAR 2006 Adopted Budget 38,000, and FISCAL YEAR 2007 Adopted Budget 38,100 Percent Change: FISCAL YEAR 2005 Adopted Budget 3.1%, FISCAL YEAR 2005 Revised Budget -8.0%, FISCAL YEAR 2006 Adopted Budget 4.4%, and FISCAL YEAR 2007 Adopted Budget 0.3% Total Fare Revenue: FISCAL YEAR 2004 Actual: $30,625, FISCAL YEAR 2005 Adopted Budget $34,524, FISCAL YEAR 2005 Revised Budget $32,374 FISCAL YEAR 2006 Adopted Budget $36,732, and FISCAL YEAR 2007 Adopted Budget $36,857 Percent Change: FISCAL YEAR 2005 Adopted Budget 12.7%, FISCAL YEAR 2005 Revised Budget -6.2%, FISCAL YEAR 2006 Adopted Budget 13.5%, and FISCAL YEAR 2007 Adopted Budget 0.3% Average Fare Per Boarding: FISCAL YEAR 2004 Actual: $0.80, FISCAL YEAR 2005 Adopted Budget $0.87, FISCAL YEAR 2005 Revised Budget $0.89, FISCAL YEAR 2006 Adopted Budget $0.97, and FISCAL YEAR 2007 Adopted Budget $0.97 Percent Change: FISCAL YEAR 2005 Adopted Budget 9.4%, FISCAL YEAR 2005 Revised Budget 1.9%, FISCAL YEAR 2006 Adopted Budget 8.7%, and FISCAL YEAR 2007 Adopted Budget 0.1% SALES TAX-BASED REVENUES The 1976 half-cent local sales tax and a quarter-cent state sales tax (also known as the Transportation Development Act or TDA) have historically been the two most important income sources to VTA. Beginning in April of 2006, VTA will also be receiving a portion of revenue generated by the 2000 Measure A sales tax for use towards operations. The majority of VTA's proposed operating revenues are generated from these sales tax measures. The proceeds from these sales taxes are driven by the local economy. The quarter-cent sales tax is derived from the same tax base as the half-cent sales tax but it is collected by the State. The proceeds are administered and allocated by the Metropolitan Transportation Commission (MTC). The cash flow fluctuates differently from the half-cent tax because the annual receipts are based on forecasts, which are adjusted in subsequent years for over-funding or under-funding in prior years. 1976 1/2 Cent Sales Tax Santa Clara County is slowly emerging from the low ebb of the recession as evidenced by the actual sales tax revenue VTA received in FY2004. The FY2004 receipts represent the first year-to-year increase since FY2001. Current projections for FY2005 reflect a conservatively estimated increase of approximately $3.1 million over FY2004. This estimate represents the midpoint between the conservative and moderate projections provided by the Center for Continuing Study of the California Economy (CCSCE). We believe that CCSCE's projections are reasonable estimates based on the expected growth of the Bay Area. As a result, this budget includes projected sales tax revenues for FY2006 and FY2007 of $148.9 million and $156.1 million, respectively, representing continuing stable growth of 4.83% in FY2006 and 4.87% in FY2007. TDA Transportation Development Act funds (TDA) are derived from a quarter cent sales tax levied by the State on taxable transactions occurring in Santa Clara County. The Metropolitan Transportation Commission (MTC) retains a portion of these funds, and approximately 96% is returned to source (i.e., Santa Clara County). At this time, VTA is conservatively estimating TDA funds available to VTA in FY2006 at $71 million, a 6% increase over the $67 million that was available in FY2005. Preliminary estimates from MTC indicate that VTA's TDA funds will increase by 3.5% to $73.4 million in FY2007. 2000 Measure A Sales Tax On November 7, 2000, Santa Clara County voters overwhelmingly approved Measure A, which enacted a half-cent sales tax to be collected beginning April 1, 2006 and continuing for a period of 30 years. This revenue may be used to finance the transit projects and operations specified in the 2000 Measure A and listed in VTA's Valley Transportation Plan and Expenditure Program (VTP 2030). VTP2030 allocated 18.457% of the sales tax revenue towards funding VTA operations. Using that allocation, this budget estimates revenue of $6.9 million in FY2006, representing the first three months of revenue collection during the final quarter of the fiscal year, and $28.8 million in FY2007, which represents the first full fiscal year of revenue. STA State Transit Assistance funds (STA) are derived from the State sales tax on gasoline and diesel fuel. STA apportionments are made to regional transportation planning agencies (MTC in the Bay Area Region) based on a formula that allocates 50% of the funds according to population and 50% according to the operator's revenues in the region from the prior fiscal year. The Bay Area Region will receive about 36.6% of the total STA estimated to be available statewide in FY2006. According to MTC's most recent fund estimate (MTC Resolution 3686), STA is estimated at $6.3 million for VTA in FY2006, a 17% decrease from the $7.5 million received in FY2005. Preliminary estimates from MTC indicate that STA is projected to increase to $8.1 million in FY2007. FEDERAL OPERATING GRANTS The federal operating grants budgeted in FY2006 and FY2007 are provided by Federal Transit Administration (FTA) Section 5307 Urbanized Area Formula grant funds for Preventive Maintenance. Although the FTA Section 5307 program is designed primarily to fund capital acquisitions, funds can also be awarded for preventive maintenance activities. Currently, we treat all bus maintenance costs for revenue and non-revenue vehicles as eligible expenditure. Prior to the economic downtown, VTA utilized small amounts of Preventive Maintenance (approximately $8 to 10 million annually) to accelerate cash flow and free-up local funding to underwrite capital funding. However, as the recession hit, sales tax revenues declined and economic conditions worsened. In response to these declining revenues, in FY2002 VTA began to maximize the use of Preventive Maintenance as a bridging strategy to reduce operating deficits. As a result, some of VTA's planned capital replacement projects were deferred because grants that are normally used to replace and refurbish capital assets were used to support the operating budget. In FY2006 and FY2007, VTA will continue its strategy to maximize the use of preventive maintenance to reduce operating deficits, leaving few Federal funds available for capital projects over the two-year period. This strategy requires that VTA continually prioritize its capital program so that critical capital needs, vital to ensure the long-term health of the infrastructure, are met. We have estimated that VTA will receive $33.0 million in Section 5307 Preventive Maintenance in FY2006. In FY2007, we project a slight increase to $34.2 million. STATE OPERATING GRANTS The State operating grants in FY2006 and FY2007 are from the AB 434 Program (Transportation Fund for Clean Air Program). AB 434 funds became available when vehicle registration fees increased by $4 in the Bay Area to fund projects and programs that help reduce vehicle emissions. VTA will utilize these funds for Light Rail Shuttle operating costs. We anticipate that funds received from this program will remain constant at $1.1 million in FY2006 and $1.1 million in FY2007, the same amount as the FY2005 Revised Budget Estimate. INVESTMENT EARNINGS The investment earnings are derived from two primary sources. The first source are funds, invested short-term, that have been earmarked to underwrite operating deficits. A money manager whose performance is evaluated by comparing actual results against the Institutional Money Market benchmark invests these funds. The estimated earnings rate for FY2006 is 2.5% and for FY2007 is 2.75%. The second source of earnings for the Enterprise Fund are from funds which relate to long-term liabilities for which VTA has set aside and restricted assets, (e.g., accrued vacation and sick leaves.). These funds are invested by a money manager whose performance is evaluated by comparing actual results against the Lehman Brothers U.S. Government Intermediate Bond Benchmark.these funds. The estimated earnings rate for FY2006 is 3.5% and for FY2007 is 3.75%. The estimated composite average of rates of return are 3.0% for FY2006 and 3.0% for FY2007 resulting in estimated earnings of $2.4 million for FY2006 and $2.1 million for FY2007. ADVERTISING INCOME Advertising income is comprised of two components: advertising on buses and light rail vehicles, and bus shelter advertising. Advertising revenue for bus and light rail vehicles is projected at the minimum annual guaranteed amount of $1.5 million. We are budgeting $421,000 in FY2006 and $433,000 in FY2007 for bus shelter advertising income. OTHER INCOME Measure A Repayment Obligation The Measure A Repayment Obligation represents redirected 2000 Measure A Sales Tax Revenue, which was previously earmarked for the purchase of 70 low floor light rail vehicles. The redirected funds are intended to make VTA's Enterprise Fund whole for debt service payments incurred because of advancing the acquisition of the low floor light rail vehicles included in 2000 Measure A. Since 2000 Measure A Sales Tax Revenues do not begin actual collection until April 1, 2006, VTA has been using bond proceeds (payable from Measure A) to fund the Repayment Obligation. This budget includes $14.5 million and $14.0 million of Repayment Obligation revenue in FY2006 and FY2007, respectively. Of the total $28.5 million, approximately $23.0 million is projected to come from actual Measure A sales taxes, which VTA is scheduled to start receiving in FY2006. Property Rental VTA generates rental income from 21 properties held throughout the County. During FY2006 and FY2007, these properties are expected to generate approximately $1.0 million of rental income in each fiscal year. EXPENSES Service Levels The service miles and hours in the table below reflect the impacts of the 9% service reduction in April 2003 (FY2003) and the 3% service reduction in January 2004 (FY2004). Also reflected are the increases in service miles and hours due to the inauguration of service on the Tasman East and Capitol light rail lines in July 2004 (FY2005). The following table shows VTA's service level, and the numbers are expressed in thousands: Services Miles Bus: Fiscal Year 2004 Actual 18,682, Fiscal Year 2005 Adopted Budget 18,433, Fiscal Year 2005 Revised Budget 18,310, Fiscal Year 2006 Adopted Budget 18,758, and Fiscal Year 2007 Adopted Budget 18,732 Light Rail Train: Fiscal Year 2004 Actual 1,464, Fiscal Year 2005 Adopted Budget 1,789, Fiscal Year 2005 Revised Budget 1,795, Fiscal Year 2006 Adopted Budget 2,224, and Fiscal Year 2007 Adopted Budget 2,223 Total Service Miles: Fiscal Year 2004 Actual 20,146, Fiscal Year 2005 Adopted Budget 20,222, Fiscal Year 2005 Revised Budget 20,105, Fiscal Year 2006 Adopted Budget 20,982, and Fiscal Year 2007 Adopted Budget 20,955 Percent change: Fiscal Year 2005 Adopted Budget 0.4 percent, Fiscal Year 2005 Revised Budget -0.6 percent, Fiscal Year 2006 Adopted Budget 3.8 percent, and Fiscal Year 2007 Adopted Budget -0.1 percent Light Rail Car Miles: Fiscal Year 2004 Actual 2,018, Fiscal Year 2005 Adopted Budget 2,692, Fiscal Year 2005 Revised Budget 2,637, Fiscal Year 2006 Adopted Budget 3,066, and Fiscal Year 2007 Adopted Budget 3,061 Percent change: Fiscal Year 2005 Adopted Budget 33.4 percent, Fiscal Year 2005 Revised Budget -2.0 percent, Fiscal Year 2006 Adopted Budget 13.9 percent, and Fiscal Year 2007 Adopted Budget -0.2 percent Service Hours (in thousands) Bus: Fiscal Year 2004 Actual 1,360, Fiscal Year 2005 Adopted Budget 1,352, Fiscal Year 2005 Revised Budget 1,349, Fiscal Year 2006 Adopted Budget 1,363, and Fiscal Year 2007 Adopted Budget 1,361 Light Rail Train: Fiscal Year 2004 Actual 99, Fiscal Year 2005 Adopted Budget 117, Fiscal Year 2005 Revised Budget 117, Fiscal Year 2006 Adopted Budget 145, and Fiscal Year 2007 Adopted Budget 145 Total Services Hours: Fiscal Year 2004 Actual 1,459, Fiscal Year 2005 Adopted Budget 1,469, Fiscal Year 2005 Revised Budget 1,466, Fiscal Year 2006 Adopted Budget 1,508, and Fiscal Year 2007 Adopted Budget 1,506 Percent change: Fiscal Year 2005 Adopted Budget 0.7 percent, Fiscal Year 2005 Revised Budget -0.2 percent, Fiscal Year 2006 Adopted Budget 2.7 percent, and Fiscal Year 2007 Adopted Budget -0.1 percent Light Rail Car Hours: Fiscal Year 2004 Actual 133, Fiscal Year 2005 Adopted Budget 181, Fiscal Year 2005 Revised Budget 168, Fiscal Year 2006 Adopted Budget 195, and Fiscal Year 2007 Adopted Budget 195 Percent change: Fiscal Year 2005 Adopted Budget 36.1 percent, Fiscal Year 2005 Revised Budget -7.2 percent, Fiscal Year 2006 Adopted Budget 7.7 percent, and Fiscal Year 2007 Adopted Budget no change. The Vasona light rail line, a 5.3-mile extension with 8 new stations, will become operational in July 2005 (FY2006). Light rail service is anticipated to increase in July 2005, adding approximately 425,000 service miles and 28,000 service hours. Combined bus and light rail service miles and combined bus and light rail service hours will increase 3.8% and 2.7% respectively in FY2006. Wages & Benefits The following table shows the VTA Wages and Benefit amount and the benefit rates, and the amounts are in thousands. Total Wages and Benefits: fiscal year 2004 Actual $222,722, fiscal year 2005 Adopted Budget $240,184, fiscal year 2005 Revised Budget $229,257, fiscal year 2006 Adopted Budget $238,863, and fiscal year 2007 Adopted Budget $238,757 Benefit Rates: ATU: Fiscal Year 2004 Actual 63.4%, Fiscal Year 2005 Adopted Budget 74%, Fiscal Year 2005 Revised Budget 71.5%, Fiscal Year 2006 Adopted Budget 73.1%, and Fiscal Year 2007 Adopted Budget 74.8% Non-ATU: Fiscal Year 2004 Actual 53.5%, Fiscal Year 2005 Adopted Budget 59.1%, Fiscal Year 2005 Revised Budget 56.6%, Fiscal Year 2006 Adopted Budget 58.8%, and Fiscal Year 2007 Adopted Budget 60.5% The Adopted Budget assumes all currently negotiated and in force contract provisions for wages and benefits. It reflects provisions for step increases for all employees who are in pay progression. It also includes salary provisions for settlement of new labor contracts scheduled to expire during these budget cycles. The benefit cost increases are driven by health care costs, pension costs and workers' compensation costs. Inflation Rate During the late 1990's and early 2000's, the Bay Area was the fastest growth region in the nation and the prosperity drove the cost of living higher than the rest of the nation. This trend reversed in mid-2002 when the inflation rate for the Bay Area, which excludes real estate, reached a low of 0.2% in February 2004, while the national average was 1.7%. Since then, both indexes have started to climb as a result of economic recovery. Despite the severe recession that Santa Clara County has experienced, our county remains a strong center of growth and one of the most attractive places to live. It is expected that the inflation rate in Santa Clara County will again surpass the state and the nation once its economy returns to normal. California Department of Finance projects a 2.6% increase in CPI for Santa Clara County in FY2006. We believe that inflation will remain stable and low in the foreseeable future and project an inflation rate of 3.0% for FY2007. Contingency In order to maintain a more efficient budgeting process, an individual division does not budget for contingency within its own budget. An organization-wide contingency fund is established within the Office of the General Manager to fund urgent and unexpected programs or projects. During development of the FY1998 Budget, the Administration and Finance Committee recommended that VTA's budget policy should include the establishment of a contingency fund (i.e., the General Manager's unallocated fund) at 3.0% of the operating budget. Most of the fund has been used to fund new capital projects. However, due to the current financial situation, we do not believe that we will launch any non-critical new capital projects and new programs during this new two-year budget. Consequently, we should need only $2.0 million per year for contingency purposes in FY2006 and FY2007, as has been budgeted the past two years. We will re-institute the 3% policy once our financial conditions improve. Reimbursements Reimbursements are primarily used to accumulate program and capitalized labor costs for purposes of comprehensive cost monitoring and grant billing purposes. The reimbursement budgets were developed based on two factors: A detailed position-level allocation of anticipated labor distribution throughout the organization. A projection of all non-labor capital activities that would be subject to a reimbursement calculation. This budget recommends $35.7 million for total reimbursements in FY2006 and $26.9 million in FY2007. The major reason for the increase in reimbursements in FY2006 from previous years is that, from an accounting perspective, VTA is moving the Congestion Management Program staff into the Transit Enterprise Fund. As staff work on Congestion Management Program activities, they will then charge that program. This will result in a reimbursement to the Transit Enterprise Fund. There should be no additional net costs generated by this accounting change. Another factor in the increase is that VTA is embarking upon a more thorough review of staff time in an effort to allocate all eligible costs to reimbursable activities. The decrease in reimbursements in FY2007 is a direct reflection of the reduction in size of the overall Capital Program, primarily due to the completion of the 1996 Measure B Transportation Improvement Program. ADA Paratransit Paratransit ridership is projected to decline by 3.0% in FY2005 compared to FY2004 actual; and the program cost is projected to decrease by 3.3% for the same period, which translates to a reduction of approximately $0.9 million in FY2005. Ridership in FY2006 is expected to increase, however, by 1.7%, with costs increasing by 3.2 % due to a contractually obligated paratransit vendor rate increase. The ridership decline and the substantial reduction in expenditures are primarily due to the implementation of various cost-containment strategies, which were developed as part of the four-phased Paratransit Service Business Practices Improvement Plan. During FY2003, a portion of the plan was implemented which included strategies to reduce program costs by improving operational efficiencies, consolidating vendor operations and renegotiating vendor contracts, reducing broker costs and raising revenues. Additional components of the plan were implemented at the beginning of FY2004 and were designed to control demand through an improved eligibility certification process and better alignment of paratransit services with ADA requirements. The table below shows the ADA Trips and Cost in thousands ADA Trips: Fiscal Year 2004 Actual 931, Fiscal Year 2005 Adopted Budget 990, Fiscal Year 2005 Revised Budget 903, Fiscal Year 2006 Adopted Budget 918, Fiscal Year 2007 Adopted Budget 944 Percent Change: FISCAL YEAR2005 Adopted Budget 6.3%, Fiscal Year 2005 Revised Budget -8.8%, Fiscal Year 2006 Adopted Budget 1.7%, Fiscal Year 2007 Adopted Budget 2.8% ADA Operating Expense: FISCAL YEAR2004 Actual $29,728, FISCAL YEAR2005 Adopted Budget $29,533, FISCAL YEAR2005 Revised Budget $25,837, FISCAL YEAR2006 Adopted Budget $26,662, FISCAL YEAR2007 Adopted Budget $27,446 Percent Change: FISCAL YEAR2005 Adopted Budget 10.5%, FISCAL YEAR2005 Revised Budget -12.5%, FISCAL YEAR2006 Adopted Budget 3.2%, FISCAL YEAR2007 Adopted Budget 2.9% Net Cost Per Trip: FISCAL YEAR2004 Actual $28.71, FISCAL YEAR2005 Adopted Budget $29.83, FISCAL YEAR2005 Revised Budget $28.61, FISCAL YEAR2006 Adopted Budget $29.04, FISCAL YEAR2007 Adopted Budget $29.07 Percent Change: FISCAL YEAR 2005 Adopted Budget 3.9%, FISCAL YEAR2005 Revised Budget -4.1%, FISCAL YEAR2006 Adopted Budget 1.5%, FISCAL YEAR2007 Adopted Budget 0.1% In March 2005, a revised Paratransit eligibility program was adopted. The revised eligibility program will be implemented in Spring 2005. The revisions to the eligibility program are intended to ease the paratransit application process in response to community comment while maintaining program cost controls through adherence to ADA regulatory specifications concerning eligibility for paratransit service. Peninsula Corridor Joint Powers Board (PCJPB aka Caltrain) Over the past two years, the Peninsula Corridor Joint Powers Board ("PCJPB" aka "Caltrain") has used one-time funds and reserves to balance its budget. During this time, each of the three PCJPB parties - San Francisco (Muni), San Mateo County Transit District (SamTrans) and VTA - have kept their subsidies at essentially flat levels, or, as in the case of VTA, increased by a CPI escalator. At this writing, Caltrain projects a $13 million deficit in FY2006. At their March 3, 2005 meeting, the PCJPB took actions to start to address this deficit. They set a public hearing for April 7, 2005 in order to declare a fiscal emergency under the California Public Resources Code and California Environmental Quality Act (CEQA) guidelines. They also set another public hearing for the same date to hear public comments on proposed Caltrain fare and service changes that could be implemented to address the budget deficit. VTA's current contribution to Caltrain is 40% of the net operating expenses, based on a ridership formula included in the Joint Powers Agreement. VTA's FY2006 budget for Caltrain is proposed at $15.5 million. This is a 3% increase over the amount VTA provided in FY2005. The FY2007 is then escalated another 3% to $15.9 million. These numbers include VTA's allocated labor cost for the Caltrain program. The amounts VTA will provide to Caltrain are $14.8 million in FY2006 and $15.3 million in FY2007. VTA's proposed budget includes $2.7 million of local funds in FY2006 and $2.2 million of local funds in FY2007 to support Caltrain's FY2007 Capital Budget. The local capital funds that Caltrain receives from VTA and the other two funding partners are used to match state and federal grant funds that are provided to Caltrain. Most Caltrain capital projects are funded with a combination of federal and local funds, and the costs are split equally by the three member agencies. A complete list of Caltrain capital projects will be included in the Caltrain Capital Budget for FY2006 and FY2007. As of this writing, Caltrain has yet to approve its FY2006 Operating and Capital budget. Altamont Commuter Express (ACE) In June 2003, VTA entered into a Cooperative Services Agreement with the Alameda County Congestion Management Agency and the San Joaquin Regional Rail Commission for the provision of ACE services. This agreement replaced the expiring ACE Joint Powers Agreement and provided VTA a cap on its ACE financial commitment, while providing the San Joaquin Regional Rail Commission the ability to increase the service and the institutional control that they desire. The San Joaquin Regional Rail Commission has yet to approve the FY2006 ACE Operating and Capital budget. However, under the new Cooperative Agreement, VTA's share for ACE is to be the FY2003 share adjusted each year by the CPI. VTA's proposed FY2006 budget for ACE includes $2.5 million for the direct train-operating subsidy. The FY2007 direct train-operating subsidy is escalated by 3% to $2.6 million. These amounts also fund ACE's use of the San Jose Diridon and Santa Clara Stations. The budget also includes $1.1 million in FY2006 and $1.1 million in FY2007 for providing ACE shuttles in Santa Clara County. This activity is reimbursable from outside sources including ACE, Transportation Fund for Clean Air grants and employer matches for certain shuttles. VTA staff manages this program and contracts with a private carrier to provide the service on ACE's behalf. The allocated costs of VTA support to the overall ACE program are $242,000 in FY2006 and $247,000 in FY2007. VTA has included no local funds in FY2006 or FY2007 to support ACE capital projects. This is in conformance with the terms of the Cooperative Agreement. Section III OPERATING BUDGET By DIVISION Major Accomplishments FY2004 & FY2005 MAJOR ACCOMPLISHMENTS ADMINISTRATIVE SERVICES DIVISION Technology: Established a Technology Steering Committee and Technology Working Group comprised of senior management from across the enterprise. This management structure enables VTA to plan, prioritize and monitor existing and future technology programs. Development of Technology Strategic Plan and 5-year Technology Capital Investment Plan. Restructured Department to enhance service delivery strategy to better leverage the Department's resources and thereby produced staffing cost savings by approximately $1.2 million annually. Implemented Backup Recovery Center where major system data can be quickly recovered in the event of a disaster or other problem. Installed closed circuit surveillance systems for Tasman East elevators, Chynoweth light rail station, and Eastridge transit center. In conjunction with the Metropolitan Transportation Commission (MTC), successfully deployed Santa Clara county's portion of the 511 website for customers to plan routes via the web and developed the process used to update information for MTC's online trip planner system. Implemented Tsunami Aid payroll deductions for VTA employees to easily provide help for victims. Employee Relations: Completed contract negotiations with Amalgamated Transit Union (ATU) and the Transportation Authority Engineers and Architects' Association (TAEA). Reduced the number of Equal Employment Opportunity (EEO) complaints by nearly 50%. Employee Services: Implemented Kaiser $5/$5/$50 plan for Non-Represented, Service Workers Local 715 (SEIU 715), TAEA, and ATU; and Valley Health Plan for ATU represented employees. Passed Department of Motor Vehicle audit (pull notice program) - VTA is currently 100% in compliance. Risk Management: Managed the Owner Controlled Insurance Programs, which produced savings of over $6.8 million since the inception of the Light Rail and Highway construction projects. Underground Storage Tank Cleanup Fund reimbursement for North Bus Division expenses, $155,000. Combined efforts with Operations Division on the Transitional Work Program (TWP) for ATU represented employees. Risk Management Department provides the administration and monitoring support for this program. Since implementation by Operations on January 1, 2005, the TWP has successfully assisted injured or sick employees who are temporarily unable to perform their regular assignments due to medical restrictions from industrial and non-industrial injury or illness by providing temporary work assignments until they are physically able to perform all of their regular job functions. As of the end of February 2005, there were 18 participants and savings were made in temporary disability payments and in Loss Time Days. In FY2005 VTA experienced decreases of 33% in Workers' Compensation (WC) Payments, 30% in WC Claims Filed, 29% in WC New Reserves, 8% in Open WC Claims, 9% in WC Open Reserves, 66% in Lost Workdays associated with New WC claims filed, and 59% in Overall Lost Workdays which produced significant savings totaling $5.4 million ($2.2 million Payments, $0.8 million New Reserves, $2.4 million Open Reserves). CONSTRUCTION DIVISION Transit Operations Projects: Completed construction of the North Division Reconstruction Project. Completed raising the Guadalupe platform stations north of Ayer/Japantown and advertised for construction of the next phase of platform modifications in the Transit Mall. Completed construction of Cerone Division Improvements, Cerone Zero Emission Buses (ZEB) Demonstration Project, and Guadalupe Light Rail Vehicle (LRV) Facility Expansion. Started construction of Chaboya Division improvements. T-Signals replaced on Tasman West. Installed cameras at key transit center locations. 1996 Measure B Transportation Improvement Program - Transit: Completed Tasman East and Capitol Light Rail Projects on time and $18 million under budget without construction claims. Started construction on all remaining contracts for the Vasona Light Rail Project. Resolved outstanding California Public Utilities Commission (CPUC) issues on the Vasona Light Rail Project. Completed construction on the double track project from Tamien Station to Lick and the Santa Clara Station as part of the Caltrain Service Improvements Program. Began construction of the Palo Alto Transit Center and Historic Depot improvements as part of the Caltrain Service Improvements Program. 1996 Measure B Transportation Improvement Program - Highway: Completed construction of improvements for the Route 85/101 (South) Interchange. Complete Route 237/880 Interchange Project in Milpitas. Completed Route 85/87 Landscaping Project. Began construction of Phase B1 of Route 152 Improvements in Gilroy. Began construction of Route 85/101 (South) Interchange Landscaping Project. Began construction of Route 880 Landscaping Project. 2000 Measure A Transit Improvement Program: Started the preliminary engineering and value engineering studies for the Silicon Valley Rapid Transit Corridor Project (SVRT). Started preliminary engineering for the Capitol Expressway Light Rail Project. Acquired Newhall Yard for SVRT Project and future Caltrain access rights for 5 additional trains to Gilroy. Started engineering for Caltrain South County track improvements in order to accommodate additional trains to Gilroy. Valley Transportation Plan (VTP) Highway Projects: Completed Bailey/US 101 Interchange for City of San Jose on time and under budget in December 2004. Started construction of the I-880/Coleman Avenue Interchange Project for the City of San Jose. Started construction of Route 87 (North) High Occupancy Vehicle (HOV) lane improvements in October 2004. Caltrans started construction of Route 87 (South) HOV lane improvements in December 2004. DEVELOPMENT & CONGESTION MANAGEMENT DIVISION 1996 Measure B Transportation Improvement Program - Highway: Completed the following construction projects: Improvements as part of the I-880 Widening, and the Consolidated Biological Mitigation projects. Phase A-2 of Route 152 Improvements in Gilroy. Began construction on the following contracts: (a) Route 87 (South) HOV lanes in San Jose; (b) Route 87 (North) HOV lanes in San Jose; (c) Replacement planting/landscaping for Route 85/87 Interchange. 2000 Measure A Transit Improvement Program: Continued the conceptual studies for the Silicon Valley Rapid Transit Corridor Study of the Bay Area Rapid Transit (BART) system. Completed the Final Environmental Impact Report (EIR) for the Silicon Valley Rapid Transit Corridor. The EIR was certified and 16.3 mile BART Extension project description was adopted by the VTA Board. Completed conceptual engineering studies for the Silicon Valley Rapid Transit Corridor. Completed the Downtown East Valley (Capitol Expressway project) Conceptual Engineering phase, including the Draft and Final Environmental Impact Study/Environmental Impact Report (EIS/EIR). Completed the Conceptual Engineering for the Downtown East Valley (DTEV), (Santa Clara/Alum Rock project) and the Draft EIS/EIR. Congestion Management Program: Completed the Final Draft of Valley Transportation Plan (VTP) 2030. Completed the I-680/I-880 Cross-Connector Study. Completed the Draft Southern Gateway Transportation and Land Use Study. Completed the update of the Countywide Transportation Model. Commercial Development Program: Developed both the Joint Development Policy and Developer Selection Process to generate revenue for VTA, increase utilization of public transit system, and promote Transit-Oriented Development (TOD). Identified four joint development sites and sent out solicitations to developers to begin the process of developing those sites. Transit Planning & Development: Completed the FY2004-2013 Short Range Transit Plan (SRTP). Secured Federal Grants of approximately $50 million (including Preventive Maintenance funds) and State Transportation Development Act/State Transit Assistance (TDA/STA) funds of $70 million. Highway Project Development & Administration: Completed environmental clearance and preliminary engineering for Route 101 Operational improvements project. Completed High Occupancy Vehicle, High Occupancy Toll (HOT) Lane Feasibility Study with recommended alternatives. Commenced preliminary engineering/environmental approval activities for highway projects selected by the VTA Board in implementation of Valley Transportation Plan (VTP) 2030. Marketing & Public Affairs: As VTA's primary internal and external voice, issued approximately 360 news releases and responded to approximately 1,200 media inquires. Completed comprehensive promotional campaigns for the Tasman/East Capital Light Rail Extension, the "We Delivered" Campaign to thank voters for making 1996 Measure B projects, holiday shopping, Downtown Ice, and underutilized routes. Responded to over 800,000 customer telephone contacts. Coordinated community outreach activities for more than 24 active capital projects, and developed opening events for four projects. Also coordinated five project tours and presentations for local elected officials and foreign visitors. Disseminated VTA service and program information though onsite customer assistance at transit centers, shopping malls, community events, Youth Outreach Program presentations, and visits to senior/disabled centers and residential complexes, reaching over 10,000 potential riders. Maintained Eco Pass participation with 76 employers, residential communities and universities representing over 127,000 individuals. Continued partnerships with organizations throughout the county, increasing VTA's visibility in the community. Prominent partnerships included the Tapestry Arts Festival, San Jose's Annual Downtown Ice, Annual International Mariachi Festival, Eastridge Mall, Great Mall, Stanford Shopping Center, and Westfield Shoppingtowns at Oakridge and Valley Fair. Coordinated installation of nine Community Oriented Design Enhancements (CODE) projects. FISCAL RESOURCES DIVISION Completed a subleasing transaction involving VTA's older Urban Transportation Development Corporation (UTDC) Light Rail vehicles to Salt Lake City and Sacramento Regional Transit District. Completed two lease to service financial transactions for Low Floor Light Rail Vehicles. Completed refinancing of Measure A repayment obligation. Accrued company-wide investment earnings of $51.8 million in FY2004 and anticipate $43.1 million for FY2005. Modified scoring methodology of the contractor pre-qualification program. Successfully implemented the first VTA Biennial Operating Budget. Developed and implemented VTA Fare Policy. Received Certificate of Achievement for Excellence in Financial Reporting for the June 30, 2003 Comprehensive Annual Financial Report (CAFR) from the Government Finance Officers Association (GFOA). Processed vendor payments within fifteen days of receipt. OPERATIONS DIVISION Service Performance Highlights: For FY2004, 99.35% of the scheduled service was delivered, an improvement from the 99.23% recorded in FY2003. Miles between chargeable accidents improved by 44.3% compared to last year fiscal year. Miles between mechanical delays improved 20.9% and reached an all time high performance level. Light Rail ridership increased 10% in the fourth quarter of FY2004. Efficiencies: The Operations Division implemented a significant reorganization in January 2004 to streamline its operations and improve cost efficiency. This productivity program is benchmarked against transit industry standards and resulted in significant reduction of expenses. Operator attendance has improved significantly. In June 2004 the operator utilization rate was 82.92%, the highest utilization rate in the past three years. This efficiency improvement allowed us to reduce the number of extra board bus operator positions. During FY2004 and FY2005, Paratransit service expenditures declined by $3.6 million when compared to FY2003. Developed a new operating scenario for the Tasman East/Capitol light rail line linking it with the Guadalupe line. This new operating scenario provided a better balance to the rail operation and lowered the previously estimated annual operating costs by $1.6 million. The new rail-operating plan was implemented in June 2004. Innovations: Zero Emission Bus (ZEB) program - Received three hydrogen fuel cell ZEBs. Completed construction of a hydrogen fueling facility at the Cerone Operating Division and nearing completion of ZEB maintenance bays. Established operating protocols and are training mechanics and first responders. Enhanced Bus/Bus Rapid Transit - Started key efforts to implement Enhanced Bus/Bus Rapid Transit service in the Line 22 corridor including installation of bus signal priority hardware and software at over 60 intersections along El Camino and Alameda. Additional Accomplishments: Combined efforts with Administrative Services Division on the Transitional Work Program (TWP) for ATU represented employees. The Operations Division implemented TWP on January 1, 2005 to assist injured or sick employees who are temporarily unable to perform their regular assignments due to medical restrictions (industrial and non-industrial injury or illness). The TWP provides temporary work assignments for employees whose treating physicians determine that they are unable to perform all of their regular jobs functions. Work assignments include either modifying their current position or placement in an alternate (special duty) position. Developed the VTA Service Management Plan as recommended by the Ad-Hoc Financial Stability Committee. This plan presents service standards and evaluation measures for managing the existing system, changing service, and designing and implementing new service. Trained all first responders on the new Kinkisharyo low floor light rail vehicle for emergency vehicle entry, hostage situations and threats of terrorism. Provided training on the anhydrous ammonia equipped buses Nitrogen Oxide (NOx) Demonstration Test Program and hydrogen fueled buses and development of mutual aide support with outside agencies in the event of a manmade or natural disaster. Developed and implemented the Security and Emergency Preparedness Program Plan. This plan provides basic terrorism awareness training, references VTA's Emergency Operations Plan and the Business Recovery Plan. This includes the Homeland Security Alert System (HSAS) and the procedures that define VTA's response at various threat levels. Joined Transit Watch, a public awareness campaign developed by the U.S. Department of Transportation's Federal Transit Administration (FTA) in November 2003. Transit Watch is intended to be a nationwide safety and security awareness program that encourages the active participation of transit passengers and employees in maintaining a safe transit environment. Transit Watch car cards are posted on buses and light rail vehicles throughout VTA's system asking VTA employees and passengers to help keep VTA safe by being alert to activities, objects, or situations that seem suspicious. Developed the Security Incident Reports Program in April 2004 to encourage communication about security issues between Protective Services and VTA employees and contractors. All Security Incident Reports are entered into a database that allows Protective Services staff to easily and quickly identify security trends and develop reports on security activity that occurs on the VTA transit system. Section III OPERATING BUDGET By DIVISION Goals, Projects, & Major Efforts FY2006 & FY2007 GOALS, PROJECTS AND MAJOR EFFORTS OFFICE OF THE GENERAL MANAGER VTA will host the American Public Transportation Association (APTA) 2006 Annual Conference which brings transportation professional together from all over the world for the purpose of planning, strategizing, sharing experience and information learning and networking. This conference normally draws approximately 4,500 people providing positive economic impact to San Jose and regional businesses as well as international exposure. Publish the VTA Performance Report, which is a succinctly condensed report, highlighting significant VTA activities and accomplishments of recent past, present and new future. The document will be designed for wide distribution to a variety of constituents. ADMINISTRATIVE SERVICES DIVISION Technology: Retire business systems that were not meeting user expectations, thereby eliminating the annual maintenance fee and reducing staff requirements. Leverage the SAP investment by migrating legacy business applications. Begin the design and implementation on the "Real Time Customer Information" project to provide real time passenger information to our customers. This would include electronic signs at stations transit centers, major bus stops and Bus Rapid Transit (BRT) stations. Begin SAP upgrade, including an upgrade of applicable software and hardware platform to ensure efficient operations, enhanced reliability and compatibility with other VTA operating systems. Develop and maintain critical staff skills in conducting VTA business using SAP technology tools. Human Resources: File an Affirmative Action Plan / Equal Employment Opportunity (AAP/EEO) Program update with Federal Transit Administration (FTA). Develop and implement Executive Management Succession Planning Program. Reconvene monthly labor management meetings between the Amalgamated Transit Union (ATU) and VTA. The current collective bargaining agreements between VTA and Service Employees International Union Local 715 (SEIU); and VTA and the Transportation Authority Engineers and Architects' Association, expire in May 2006 and July 2006 respectively. VTA will initiate contract negotiations with each of the collective bargaining units and successfully complete negotiations in 2006. CONSTRUCTION DIVISION Transit Operations Projects: Complete construction of the Transit Mall platform modifications by September 2006, before the American Public Transit Association (APTA) Annual Conference in downtown San Jose. Complete T-Signal retrofit on Guadalupe Light Rail System. Complete light rail drainage project at National Aeronautics and Space Administration (NASA) in Mountain View. Complete San Carlos Street rail replacement in late 2005. 1996 Measure B Transportation Improvement Program - Transit: Open the Vasona Light Rail Project in the summer of 2005, six months early and on budget. Complete Palo Alto Caltrain Transit Center and Historic Depot improvements by summer of 2005. VTA "Close-out Plan" for Measure B Program to be complete by December 2005. The draft plan will include a discussion on how to complete the balance of deferred projects if funds are available and recommendations for handling ongoing Measure B commitments on landscaping and biological mitigation site maintenance. Assist in the preparation of the June 2006 Measure B Revenue & Expenditure Plan. 1996 Measure B Transportation Improvement Program - Highway: Complete the following: Route 152B construction Route 85/101 (South) Landscaping and start plant maintenance phase Route 880 Landscaping and start plant maintenance phase Route 17E Auxiliary lane construction by mid 2006 Route 85 Noise Mitigation construction by mid 2006 Construction on the Route 85/101 (North) Interchange project in Mountain View in early 2006. Installation of highway planting landscaping projects on I-880 Widening and 85/101 South Interchange Projects. 2000 Measure A Transit Improvement Program: Complete Preliminary Engineering and revised estimate for the Capitol Expressway Light Rail Project from Alum Rock to Nieman Station by December 2005. Complete Preliminary Engineering estimate for the Silicon Valley Rapid Transit (SVRT) Project by April 2006 for New Rail Starts submittal to Federal Transit Administration. Working with Board, stakeholders and Development and Congestion Management Division assist in implementation strategy for 2000 Measure A Capital Program. Complete all SVRT Preliminary Engineering effort by December 2006. Begin design of Caltrain South County track improvements with Union Pacific Railroad. Assist Development and Congestion Management Division with the preparation of the Caltrain Capital Improvement Program. Valley Transportation Plan (VTP) Highway Projects: Complete interchange construction work for the I-880/Coleman Avenue Interchange project for the City of San Jose. Complete the River Oaks Bicycle/Pedestrian Bridge in San Jose and Santa Clara. DEVELOPMENT & CONGESTION MANAGEMENT DIVISION Congestion Management Program: Develop the following: The 2005 Congestion Management Program Capital Improvement Program (CIP) element of the 2005 Congestion Management Program (CMP) Expenditure Plan for New Vehicle Registration Fee 2006 State Transportation Improvement Program (STIP) Commercial Development Program: Enter into Exclusive Negotiating Agreements and finalize Development Agreements/Ground Leases with developers for the following: Tamien, Curtner, and Capitol park and ride property for Joint Development projects San Carlos/Sunol excess property site Exchanged property at Page Mill Road and El Camino Real (park and ride site) for a joint development property Joint development project on the park and ride site at Lawrence Expressway and Moorpark. Advertise a Joint Development Solicitation for the I-880/Alder (Milpitas) Light Rail Station park and ride lot, Cottle Light Rail Station park and ride lot, Snell/Highway 85 Light Rail park and ride lot and Blossom Hill/Highway 85 Light Rail Station park and ride lot sites. Transit Planning: Complete the following: 2005-2014 Short Range Transit Plan (SRTP) Long Term Transit Capital Investment Program South County Circulation Study Route 880 Corridor Study South County Transportation Study 2005 FTA New Starts Update Report Community Outreach for Preliminary Engineering and Value Engineering for the Silicon Valley Rapid Transit Corridor Project (final BART EIR/EIS) Final Environmental Impact Statement/Environmental Impact Report (EIS/EIR) for the Downtown East Valley (DTEV), (Santa Clara/Alum Rock) Project and release same (Santa Clara/Alum Rock Environmental Document) Gilroy and East San Jose community-based plans Continue work on Draft and Final Environmental Impact Statement (EIS) for the Silicon Valley Rapid Transit Corridor (SVRTC). Begin support studies for the Silicon Valley Rapid Transit Corridor related to economic analysis, urban design, station area planning and parking strategies (BART Economic Impact Analysis). Participate in/support Dumbarton Rail, Line 22 BRT Implementation, Peninsula Corridor Joint Powers Board ("PCJPB" aka Caltrain) Diridon Station Study and Metropolitan Transportation Commission (MTC) Regional Rail Study. Develop the Capital Transit Expansion Program (for a future rail and bus service expansion policy) and develop the Rail Corridor Study. Begin Caltrain Capital Improvement plan. Develop recommendations for High Occupancy Toll (HOT) lanes feasibility study to arrive at HOT lane recommendations. Programming & Project Development: Award construction contract for River Oaks Bicycle/Pedestrian Bridge. Begin preliminary engineering of High Occupancy Toll (HOT) Lane Demonstration Project and complete the HOT Lane Recommendation Study. Complete Guadalupe Corridor Right of Way Resolution. Prepare Long Term Resource Management Plan for Checkerspot Butterfly Habitat. Complete construction of the River Oaks Bicycle/Pedestrian Bridge in San Jose and Santa Clara. Complete environmental document for the Route 152/156 Interchange Project. Complete environmental document for US 101 Improvements in San Jose (Highway 101 corridor) Develop property acquisition policy for future transit facilities (Property Acquisition Policy to be submitted for Board Adoption). Marketing & Public Affairs: Initial Marketing: Create and implement a comprehensive marketing and public relations plan. Move from reactive to proactive internal and external communications, contributing to more positive and accurate identity. Enhance the quality of onsite customer service and increase telephone customer contact answer rate. Enhance community outreach and public affairs efforts to support capital projects, including the Bay Area Rapid Transit (BART) to San Jose/Santa Clara, Downtown East Valley transit projects, Vasona Light Rail project and Route 85/101 (North) Interchange project. Create, research, implement and evaluate for effectiveness major marketing campaigns targeted at specific audiences to attract new riders. Promote ridership on underutilized bus routes. Continue the promotion of the Vasona Light Rail Extension and improvements in the Line 22 corridor. Target new Eco Pass customers with special promotions in current and new service corridors, while retaining current Eco Pass customers. Increase Youth Outreach Program (YOP) presentations by five percent and increase utilization of Class Passes by ten percent. Complete design, fabrication and installation of eight Community Oriented Design Enhancements (CODE) projects for the Vasona Light Rail Project and two Caltrain projects. Complete marketing surveys of the eligibility process and satisfaction of paratransit services, as well as current and potential VTA riders. Introduce a youth pass promoting new riders to the system while retaining those who utilize the system during the school year. Develop senior/disabled free ride promotion, offering seniors and those with disabilities free rides on VTA transit during off-peak hours and weekends. Develop "Spare the Air" days, offering free rides during morning hours on up to five designated Spare the Air Days. Develop a Major School Program to enhance outreach efforts to specific schools located within 1/4 mile of bus and light rail, promote school field trip program, and partner with school and educators to introduce more youth to public transportation. FISCAL RESOURCES DIVISION Remarket Measure A Bonds with mandatory tender date of October 2006. Evaluate and, if beneficial, issue Pension Obligation Bonds to fund VTA's unfunded pension liability and reduce annual cost of amortizing the liability. Implement an upgrade to the financial management module in (SAP) system, including conversion to fund accounting. Hold a vendor fair at least once a year. Play a key role in the implementation of the Executive Information System. Attain certification from Municipal Treasurers' Association's "Investment and Policy Certification Program". Successfully complete annual financial audits with no major exceptions. Submit Comprehensive Annual Financial Report (CAFR) to Government Finance Officers' Association (GFOA) for professional evaluation. Prepare Biennial Operating & Capital Budget for Board review in April with scheduled adoption in June. Assist in implementation of Translink on VTA systems. Implement an Annual Compliance Review Plan. Implement an automated budget system to replace the current manual spreadsheet process. OPERATIONS DIVISION Administration: Continue to develop and implement administrative procedures to standardize and streamline administrative processes. Develop and implement additional strategies and programs to reduce employee absenteeism and effectively manage lost time. Continue to implement strategies to improve productivity and reduce operating expenses. Protective Services: Conduct a comprehensive analysis of VTA's security program and, based on its findings and conclusions, issue a Request for Proposals (RFP) for security services. Continue the expansion of the On Board Closed Circuit Television (CCTV) including the installation of CCTV at key locations along the Vasona Line. Provide ongoing Security Awareness training for Santa Clara Valley Transportation Authority (VTA) employees and contractors. Continue to update the Security Emergency Preparedness Program Plan on an annual basis, conduct security assessments for all Divisions and facilities and convene the Security Breech Review Committee during emergencies or on a quarterly basis. Continue to provide education and familiarization training, schedule drills and training exercises for first responders (police and fire) for bus and light rail. Maintain a light rail fare evasion rate of 3% or less. Service and Operations Planning: Conduct a Comprehensive Operations Analysis (COA) of VTA bus and light rail services to attract new customers and improve overall system productivity and efficiency. Develop programs to increase transit ridership. Introduce local community based bus services using small transit vehicles to lessen the impact upon the communities served and provide a flexible, community oriented public transportation alternative. In Los Gatos, implement rail feeder community bus lines in August 2005. Analyze ridership, demographic, market segmentation results and operational characteristics of existing services to determine VTA's effectiveness in providing efficient transportation services. Conduct mode choice analyses to better understand tradeoffs travelers make in considering travel options. Complete development of Advanced Communications System (ACS) customized reports to be used by VTA management and operating personnel. Install 35 new shelters in the City of Palo Alto as part of the Transit Shelter Advertising Program. Continue implementing passenger amenity and accessibility improvements to VTA's 4500 bus stops. Continue study and implementation of VTA's Enhanced Bus/Bus Rapid Transit (BRT) program. Key efforts include the development of BRT design guidelines and studies on exclusive bus lanes, stations and other project elements leading to full BRT corridor development. Implement the Bus Signal Priority project on high volume transit corridors in VTA's service area. Using a FY2005 congressional earmark this $1.0million program will enable VTA buses to move faster and more reliably through congested arterial corridors. Implement the Passenger Information project to provide real time bus and rail information to passengers at transit centers, key bus stops and light rail stations, through vta.net and the regional TravInfo/511 system. Accessible Services: Implement travel training program. Develop partnerships with groups to improve transportation for senior and disabled persons. Bus Operations: Meet or exceed the goal of providing 99.3 percent of scheduled bus services. Review and implement changes to the Bus Operator's Rulebook and Procedures for the VTA system. Perform evaluation of Zero Emission Buses (ZEB) in revenue service. Improve the mechanical schedule loss by exceeding the coach reliability goal of 6,000 miles for buses. Establish Maintenance Process Guidelines for maintenance tasks, to improve productivity and performance. Remove and replace the current exhaust filters on 129 buses with California Air Resource Board (CARB) stipulated 85% Preventive Maintenance (PM) exhaust reduction filters. Rail Operations: Meet or exceed the goal of providing 99.9 percent of scheduled service. Plan and coordinate all pertinent Operations Division programs to effect the activation of the Vasona light rail extension, which includes eight new stations and two new Park and Ride Lots. Desired outcome is to successfully complete timeline goals in preparation for planned revenue service in August 2005. Operations Support Services: Develop management information systems tools to support maintenance productivity improvement programs. Assess new functionality and provide administrative and subject matter expert support for major upgrade of Materials Management module in Systems, Applications and Products in Data Processing (SAP) system in FY2006 and FY2007. Support major upgrade of SAP maintenance module. Complete implementation of bar code technology for bus and rail parts inventory management Implement an effective rebuild and overhaul production planning and materials budgeting process for bus and rail maintenance. Procure and install a new bus vacuum system at Cerone, to complement three new bus washes and a new state of the art wastewater treatment system. Operations Engineering: Complete the reliability test program and close out the procurement contract for 100 low floor light rail vehicles, including the development of detailed specifications and procurement documents for alternate parts. Continue to demonstrate technology that has the potential to reduce Nitrogen Oxide (NOx) emissions by 70% or more on three buses operating in revenue service over a three-year period. The technology tested should reduce NOx emissions and demonstrate the durability of emission control systems. Manage the demonstration program for three Zero Emission Buses including the associated fueling facility and maintenance activities. Section III OPERATING BUDGET By DIVISION Division Budget Summaries OFFICE OF THE GENERAL MANAGER The following is a description of the organizational chart for the division of the General Manager: General Manager, Michael T. Burns, reports to the Board of Directors. General Manager, Michael T. Burns is supported by Board Secretary, Maria Marinos, Administration, Government Affairs Mgr. State & Federal, Kurt Evans, and Government Affairs Mgr. Local & Regional, Jim Lawson. Board Secretary is responsible for the Board Office and Record Management & Document Control. Tim Ellenberger is the manager of Record Management and Document Control. Position counts for the General Manager Division are: Fiscal year 2005, as of March 9, 2005, 36 positions Fiscal year 2006, as o July 1, 2005, 36 positions Fiscal year 2007, as of July 9, 2005, 36 positions RESPONSIBILITIES The General Manager's Office is responsible for the management of the Santa Clara Valley Transportation Authority (VTA) according to the policies adopted by the Board of Directors. General duties include the development of program and policy alternatives for consideration by the Board and management of the authority's staff activities. Specific functions within the General Manager's Office include support of the Board through the Board Secretary, policy development, strategic planning, and intergovernmental and business relations. MAJOR PROGRAMS The Office of the Board Secretary is responsible for all Board-related activities. These include the preparation and publication of agendas, notices, minutes of meetings, hearings, and other matters within the jurisdiction of the Board. Additionally, the Record Management and Document Control department maintains documents and prepares "as-built" plans for most of the large capital projects and is responsible for VTA's document reproduction center. The Chief of Staff assists and participates in the planning, organizing, and facilitating the activities of the General Manager. In this capacity, the Chief of Staff facilitates and coordinates with Executive Management on items critical to VTA including strategic planning and analysis, program development, and internal and external policy development. Government Affairs is primarily responsible for developing and coordinating VTA's legislative and intergovernmental relations programs. Specifically, it analyzes the impact of state and federal legislative issues, and develops and coordinates VTA's strategy for responding to these issues. It manages VTA's legislative advocacy efforts in Washington, D.C. and in Sacramento. Government Affairs also coordinates VTA's outreach efforts to the local community, the cities, and respective state and federal legislative delegations. Government Affairs also serves as VTA's principal liaison with the joint powers boards (Caltrain, ACE, and Capitol Corridor) and Regional Policy Advisor Board for the Dumbarton Rail project. Government Affairs supports VTA's liaison activities with business organizations, other community groups within the county, and to some extent, specific governmental institutions. Various special projects and programs (both internal and external) are also coordinated out of the General Manager's Office. The following table shows the budget for the Office of the General Manager, and the numbers are expressed in thousands. Wages and Benefits: FISCAL YEAR 2004 Actual $3,212, FISCAL YEAR 2005 Budget $3,484, FISCAL YEAR 2005 Revised $3,288, FISCAL YEAR 2006 Adopted Budget $3,707, and FISCAL YEAR 2007 Adopted Budget $3,758. Materials and Supplies: FISCAL YEAR 2004 Actual $5, FISCAL YEAR 2005 Budget $9, FISCAL YEAR 2005 Revised $9, FISCAL YEAR 2006 Adopted Budget $7, and FISCAL YEAR 2007 Adopted Budget $7. Professional and Special Services: FISCAL YEAR 2004 Actual $260, FISCAL YEAR2005 Budget $339, FISCAL YEAR 2005 Revised $339, FISCAL YEAR 2006 Adopted Budget $364, and FISCAL YEAR 2007 Adopted Budget $390 Other Services: FISCAL YEAR2004 Actual $369, FISCAL YEAR 2005 Budget $422, FISCAL YEAR 2005 Revised $422, FISCAL YEAR 2006 Adopted Budget $308, and FISCAL YEAR 2007 Adopted Budget $316. Office Expense: FISCAL YEAR 2004 Actual $25, FISCAL YEAR 2005 Budget $24 FISCAL YEAR 2005 Revised $24 FISCAL YEAR 2006 Adopted Budget $27, and FISCAL YEAR 2007 Adopted Budget $27 Employee Related Expense: FISCAL YEAR 2004 Actual $31 FISCAL YEAR 2005 Budget $156, FISCAL YEAR2005 Revised $156, FISCAL YEAR 2006 Adopted Budget $141, and FISCAL YEAR2007 Adopted Budget $141. Lease and Rents: FISCAL YEAR 2004 Actual $296, FISCAL YEAR 2005 Budget $295, FISCAL YEAR 2005 Revised $295, FISCAL YEAR 2006 Adopted Budget $301, and FISCAL YEAR 2007 Adopted Budget $309. Miscellaneous: FISCAL YEAR 2004 Actual $272, FISCAL YEAR 2005 Budget $397, FISCAL YEAR 2005 Revised $397, FISCAL YEAR 2006 Adopted Budget $428, and FISCAL YEAR 2007 Adopted Budget $428. Contribution to Other Agencies: FISCAL YEAR 2004 Actual $0, FISCAL YEAR 2005 Budget $0, FISCAL YEAR 2005 Revised $0, FISCAL YEAR 2006 Adopted Budget $263, and FISCAL YEAR 2007 Adopted Budget $281. Other Expense: FISCAL YEAR 2004 Actual $0, FISCAL YEAR 2005 Budget $343, FISCAL YEAR 2005 Revised $3, FISCAL YEAR 2006 Adopted Budget $203, and FISCAL YEAR 2007 Adopted Budget $3. Contingency: FISCAL YEAR2004 Actual $0, FISCAL YEAR 2005 Budget $2000, FISCAL YEAR 2005 Revised $1,710, FISCAL YEAR 2006 Adopted Budget $2,000, and FISCAL YEAR 2007 Adopted Budget $2,000. Total Expense: FISCAL YEAR 2004 Actual $4,470, FISCAL YEAR 2005 Budget $7,469, FISCAL YEAR 2005 Revised $6,643, FISCAL YEAR 2006 Adopted Budget $7,751, and FISCAL YEAR 2007 Adopted Budget $7,662. Reimbursements: FISCAL YEAR 2004 Actual -$960, FISCAL YEAR 2005 Budget -$896, FISCAL YEAR 2005 Revised -$896, FISCAL YEAR 2006 Adopted Budget -$1,352, and FISCAL YEAR 2007 Adopted Budget -$1,365. Net Total: FISCAL YEAR 2004 Actual $3,510, FISCAL YEAR 2005 Budget $6,572, FISCAL YEAR 2005 Revised $5,747, FISCAL YEAR 2006 Adopted Budget $6,399, and FISCAL YEAR 2007 Adopted Budget $6,298. MAJOR BUDGETARY CHANGES Contingency In order to maintain a more efficient budgeting process, an individual division does not budget for contingency within its own budget. An organization-wide contingency fund is established within the Office of the General Manager to fund urgent and unexpected programs or projects. During development of the FY1998 Budget, the Administration and Finance Committee recommended that VTA's budget policy should include the establishment of a contingency fund (i.e., the General Manager's unallocated fund) at 3.0% of the operating budget. Most of the fund has been used to fund new capital projects. However, due to the current financial situation, we do not believe that we will launch any non-critical new capital projects and new programs during this new two-year budget. Consequently, we should need only $2.0 million per year for contingency purposes in FY2006 and FY2007, as has been budgeted the past two years. We will re-institute the 3% policy once our financial conditions improve. Miscellaneous Expense VTA will be hosting the 2006 APTA conference and $200,000 is being budgeted for associated costs. OFFICE OF THE GENERAL COUNSEL The following is a description of the organizational chart for the Office of the General Counsel: General Counsel, Suzanne Gifford, reports to the Board of Directors. She is supported by Assistant General Counsels Richard Katzman and Kevin Allmand, Attorneys, and support staff Position counts for the Counsel Office are: Fiscal year 2005, as of March 9, 2005, 9 positions Fiscal year 2006, as o July 1, 2005, 9 positions Fiscal year 2007, as of July 9, 2005, 9 positions RESPONSIBILITIES The General Counsel's Office provides legal advice and counsel to all of the divisions and departments, as well as to the General Manager and the Board of Directors, with respect to all facets of VTA's operations, including the Congestion Management Program. MAJOR ACTIVITIES Assist divisions and departments to achieve their goals by providing legal advice and support: In connection with labor/employment issues, including representing VTA in litigation and in arbitration hearings Concerning contract, real estate, construction and public agency law issues By reviewing, analyzing and drafting administrative policies and procedures and legislation By representing VTA in other litigation Provide legal support to the VTA-ATU Pension Board and to the VTA Deferred Compensation Committee Retain and supervise outside counsel who provide specialized legal services The following table shows the budget for Office of the General Counsel, and the numbers are expressed in thousands. Wages and Benefits: FISCAL YEAR 2004 Actual $1,240, FISCAL YEAR 2005 Budget $1,556, FISCAL YEAR 2005 Revised $1,404, FISCAL YEAR 2006 Adopted Budget $1,598, and FISCAL YEAR 2007 Adopted Budget $1,617. Professional and Special Services: FISCALYEAR 2004 Actual $66, FISCAL YEAR 2005 Budget $211, FISCAL YEAR 2005 Revised $211, FISCAL YEAR 2006 Adopted Budget $200, and FISCAL YEAR 2007 Adopted Budget $210. Other Services: FISCAL YEAR 2004 Actual $8, FISCAL YEAR 2005 Budget $0, FISCAL YEAR2005 Revised $0, FISCALYEAR 2006 Adopted Budget $7, and FISCAL YEAR2007 Adopted Budget $7. Office Expense: FISCAL YEAR2004 Actual $2, FISCAL YEAR 2005 Budget $2, FISCAL YEAR2005 Revised $2, FISCAL YEAR 2006 Adopted Budget $2, and FISCAL YEAR2007 Adopted Budget $2. Communications: FISCAL YEAR 2004 Actual $0, FISCAL YEAR 2005 Budget $0, FISCAL YEAR 2005 Revised $0, FISCAL YEAR 2006 Adopted Budget $1, and FISCAL YEAR 2007 Adopted Budget $1. Employee Related Expense: FISCAL YEAR 2004 Actual $4, FISCAL YEAR 2005 Budget $8, FISCAL YEAR 2005 Revised $8, FISCAL YEAR 2006 Adopted Budget $7, and FISCAL YEAR 2007 Adopted Budget $21. Miscellaneous: FISCAL YEAR 2004 Actual $16, FISCAL YEAR 2005 Budget $20, FISCAL YEAR 2005 Revised $20, FISCAL YEAR 2006 Adopted Budget $15, and FISCAL YEAR 2007 Adopted Budget $15. Total Expense: FISCAL YEAR 2004 Actual $1,337, FISCAL YEAR 2005 Budget $1,797, FISCAL YEAR 2005 Revised $1,645, FISCAL YEAR 2006 Adopted Budget $1,830, and FISCAL YEAR 2007 Adopted Budget $1,873. Reimbursements: FISCAL YEAR 2004 Actual -$388, FISCAL YEAR2005 Budget -$279, FISCAL YEAR2005 Revised -$279, FISCAL YEAR2006 Adopted Budget -$247, and FISCAL YEAR2007 Adopted Budget -$250. Net Total: FISCAL YEAR 2004 Actual $949, FISCAL YEAR 2005 Budget $1,518, FISCAL YEAR2005 Revised $1,366, FISCAL YEAR 2006 Adopted Budget $1,582, and FISCAL YEAR 2007 Adopted Budget $1,623. MAJOR BUDGETARY CHANGES No significant changes are proposed. ADMINISTRATIVE SERVICES DIVISION The following is a description of the organizational chart for the Administrative Services Division: Chief Administrative Officer, Kaye L. Evleth is responsible for Employee Services, Employee Relations, Technology and Risk Management. Shellie Albright is the manager for Employee Services, Robert Escobar is the manager for Employee Relations, George Barlow is Chief Technology Officer, and Nanci Eksterowicz is the Risk Management Manager. Position counts for Administrative Services Division are: Fiscal year 2005, as of March 9, 2005, 115 positions Fiscal year 2006, as o July 1, 2005, 111 positions Fiscal year 2007, as of July 9, 2005, 110 positions RESPONSIBILITIES The Administrative Services Division is responsible for the business and employee support functions, including human resources, risk management, and technology. MAJOR PROGRAMS Technology: The Technology Department enables VTA to achieve business goals through the effective management of its technology. The Technology Department manages business systems (i.e. finance, payroll, and network infrastructure) and transportation systems (i.e. Advanced Communications System and Closed Circuit Television (CCTV)) that serve the administrative and operational needs of VTA and its bus and light rail system. Human Resources: Human Resources is responsible for providing organizational support in the areas of employee/labor relations, employee development and training, equal employment opportunity programs, recruitment, selection, compensation, classification, benefits administration, substance abuse testing, workers' compensation, and claims management and safety. Employee Relations Department The Equal Opportunity Program is responsible for preparing and administering VTA's Equal Employment Opportunity/Affirmative Action Plan; ensuring compliance with state and federal non-discrimination laws and regulations; and conducting discrimination complaint investigations. Activities in the Labor Relations unit are primarily focused on conflict resolution and include negotiating and administering collective bargaining agreements with the labor organizations; providing training and consultation on employee relations issues, including discipline, grievance and arbitration processes; and conducting research regarding labor trends and issues. The Employee Development Program is responsible for the coordination of employee training programs. Such programs may include customer service, computer skills, performance management, tuition assistance, and new employee orientation. The program also focuses on working with managers and employees to increase employee participation in achieving VTA goals and objectives. Activities in this area include, but are not limited to, team building, employee recognition, and coaching. Employee Services Department The Classification and Compensation and the Personnel Services units work cooperatively to conduct studies that appropriately define the work for classes within VTA, ensure that compensation is appropriate and competitive, and maintain the employee, compensation, and classification record-keeping systems for VTA. The Recruitment and Selection unit is responsible for recruitment, including targeted outreach, and administering examinations for candidates to fill vacancies throughout VTA with qualified employees. The Benefits Administration unit is responsible for administering employee and retiree benefits programs, including medical, dental, vision, life insurance, Accidental Death and Dismemberment (AD&D), disability insurance, Health & Dependent Flexible Spending Accounts, and Consolidated Omnibus Budget Reconciliation Act (COBRA). The Retirement Services unit is responsible for administering the deferred compensation, ATU and PERS retirement programs; and serving as staff to the VTA/ATU Pension Board and the VTA Deferred Compensation Committee. Risk Management Department The Risk Management Department is responsible for identifying, assessing, preventing, controlling, and financing accidental losses that result from operations and construction activities. Specific functions include management of self-insured Worker's Compensation and Liability claims, safety programs, Substance Abuse Control programs, employee assistance programs, and Operations and Construction insurance programs. VTA's Safety Programs include employee safety and health, safe driving awards, bus, rail, and highway operations and construction safety, environmental compliance and the Emergency Response Plan. Risk Management also administers the employee Americans with Disabilities Act (ADA) and Family and Medical Leave Act (FMLA) claims. The Substance Abuse Control Program is responsible for administering the Drug-Free Workplace Act and the FTA required substance abuse testing program for safety-sensitive employees, including detection, case management, and employee training. The following table shows the budget for the Administrative Services Division, and the numbers are expressed in thousands. Wages and Benefits: FISCAL YEAR 2004 Actual $12,832, FISCAL YEAR 2005 Budget $14,072, FISCAL YEAR 2005 Revised $13,012, FISCAL YEAR 2006 Adopted Budget $14,115, and FISCAL YEAR 2007 Adopted Budget $14,319. Materials and Supplies: FISCAL YEAR 2004 Actual $3, FISCAL YEAR 2005 Budget $32, FISCAL YEAR 2005 Revised $20, FISCAL YEAR 2006 Adopted Budget $34, and FISCAL YEAR 2007 Adopted Budget $34. Professional and Special Services: FISCAL YEAR 2004 Actual $896, FISCAL YEAR2005 Budget $977, FISCAL YEAR 2005 Revised $1,133, FISCAL YEAR 2006 Adopted Budget $905, and FISCAL YEAR 2007 Adopted Budget $916. Other Services: FISCAL YEAR 2004 Actual $75, FISCAL YEAR 2005 Budget $717, FISCAL YEAR 2005 Revised $588, FISCAL YEAR 2006 Adopted Budget $1,107, and FISCAL YEAR 2007 Adopted Budget $1,207. Insurance: FISCAL YEAR 2004 Actual $4,413, FISCAL YEAR 2005 Budget $3,821, FISCAL YEAR 2005 Revised $3,821, FISCAL YEAR 2006 Adopted Budget $3,899, and FISCAL YEAR 2007 Adopted Budget $4,194. Data Processing: FISCAL YEAR 2004 Actual $2,093, FISCAL YEAR 2005 Budget $2,575, FISCAL YEAR 2005 Revised $2,445, FISCAL YEAR 2006 Adopted Budget $2,545, and FISCAL YEAR 2007 Adopted Budget $2,501. Office Expense: FISCAL YEAR 2004 Actual $59, FISCAL YEAR 2005 Budget $102, FISCAL YEAR 2005 Revised $91, FISCAL YEAR 2006 Adopted Budget $72, and FISCAL YEAR 2007 Adopted Budget $72. Communications: FISCAL YEAR 2004 Actual $895, FISCAL YEAR 2005 Budget $1,606, FISCAL YEAR 2005 Revised $1,356, FISCAL YEAR 2006 Adopted Budget $1,130, and FISCAL YEAR 2007 Adopted Budget $1,200. Employee Related Expense: FISCAL YEAR2004 Actual $270, FISCAL YEAR 2005 Budget $474, FISCAL YEAR 2005 Revised $424, FISCAL YEAR 2006 Adopted Budget $475, and FISCAL YEAR 2007 Adopted Budget $478. Leases and Rents: FISCAL YEAR 2004 Actual $60, FISCAL YEAR 2005 Budget $69, FISCAL YEAR 2005 Revised $69, FISCAL YEAR 2006 Adopted Budget $72, and FISCAL YEAR2007 Adopted Budget $74. Miscellaneous: FISCAL YEAR 2004 Actual $21, FISCAL YEAR 2005 Budget $54, FISCAL YEAR 2005 Revised $46, FISCAL YEAR 2006 Adopted Budget $31, and FISCAL YEAR 2007 Adopted Budget $31. Other Expense: FISCAL YEAR 2004 Actual $3, FISCAL YEAR 2005 Budget $0, FISCAL YEAR 2005 Revised $0, FISCAL YEAR 2006 Adopted Budget $2, and FISCAL YEAR 2007 Adopted Budget $2. Total Expense: FISCAL YEAR 2004 Actual $21,620, FISCAL YEAR 2005 Budget $24,498, FISCAL YEAR 2005 Revised $23,005, FISCAL YEAR 2006 Adopted Budget $24,385, and FISCAL YEAR 2007 Adopted Budget $25,027. Reimbursements: FISCAL YEAR 2004 Actual -$897, FISCAL YEAR 2005 Budget -$1,232, FISCAL YEAR 2005 Revised -$843, FISCAL YEAR 2006 Adopted Budget -$1,318, and FISCAL YEAR 2007 Adopted Budget -$1,251. Net Total: FISCAL YEAR2004 Actual $20,722, FISCAL YEAR2005 Budget $23,266, FISCAL YEAR 2005 Revised $22,161, FISCAL YEAR 2006 Adopted Budget $23,067, and FISCAL YEAR 2007 Adopted Budget $23,776. MAJOR BUDGETARY CHANGES Technology: This past year VTA established a Technology Steering Committee and Technology Working Group comprised of senior management from across the enterprise. This management structure enables VTA to plan, prioritize and monitor existing and future technology programs. The result of this change was a Technology Strategic Plan and a 5-year Capital Investment Program for technology. This effort combined with the new organizational structure, reflects and enhances the service delivery strategy to better leverage the Technology Department's resources and has reduced staff costs approximately $1.2 million annually since its establishment. Positions deleted over the next two years reflect a decrease in the service provided to Construction Division due to a decrease in their workload. Human Resources: This past year five positions were deleted in response to the decreasing workload demands and streamlining business processes. No significant changes are proposed over the next two years. CONSTRUCTION DIVISION The following is a description of the organizational chart for the Construction Division: There are four units that directly report to Chief Construction Officer, Jack Collins: Silicon Valley Rapid Transit (SVRT or BART) project, Construction, Capital Project Group, and the administration unit. The SVRT (BART) Project group has five group managers. They are John Donahue for line, Arch Walters for tunnel, Mark Robinson for facilities, Dennis Ratcliffe for integration and Vinod Chopra for (BART) Systems. Derek Carrier is the manager for the Capital Project Group. Jeff Funk, Deputy Director, heads the Construction unit. There are four sub-groups in Construction: Len Eaton is the manager of Construction Inspection and Support for Rail, Highway, & Facilities Projects; Bill Kendricks is the manager for Permits, Underground Service Alert Locating and Business Relations, with Scott Brady the manager for Utilities Coordination under Bill Kendricks. Stan Heffner is the manager of Survey & Hazardous Materials and the engineer is Wes Toy; Ken Ronsse is the Design and Construction manager for the Downtown East Valley Project. Position counts for Construction Division are: Fiscal year 2005, as of March 9, 2005, 120 positions Fiscal year 2006, as o July 1, 2005, 119 positions Fiscal year 2007, as of July 9, 2005, 103 positions RESPONSIBILITIES The Construction Division completes engineering designs and implements construction projects that are part of VTA's rail, facilities, and highway transportation improvement program. The division accomplishes this task by managing the preparation of construction plans and specifications, administration of construction contracts and coordination of project hand-over and acceptance with VTA Operations or city and state agencies. Additionally, the division has ongoing responsibilities in project utility coordination, permits, field-surveying activities including "as-built" drawings, and capital project management support for other VTA divisions. MAJOR PROGRAMS The Construction Division delivers three types of projects: Rail, Facilities, and Highways. Rail expansion projects that are being managed by the Construction Division total $7.0 billion (in year of expenditure dollars) with $907 million funded as part of the 1996 Measure B Transportation Improvement Program and federal and state grants. The project team has started preliminary engineering for the $5.3 billion BART extension to Silicon Valley and the $430 million Capitol Expressway Light Rail extension. The Division also designs and constructs VTA facility modification and expansion projects, including transit centers, Caltrain stations, bus stops, and operating, maintenance and administrative facilities. The largest facility project in FY2006 and FY2007 will be the $16 million downtown platform modification project that will allow level boarding for all VTA light rail passengers. The Division is managing the project delivery of $509 million in highway improvement projects funded as part of the 1996 Measure B Transportation Improvement Program and State Transportation Improvement Plan (STIP). The Division has completed construction of a local highway project, the Route 101/Bailey Interchange, as requested by the City of San Jose. In addition, design has been completed and construction is commencing on the River Oaks Bike/Pedestrian Bridge, as requested by the Cities of San Jose and Santa Clara. Funding for these Valley Transportation Plan (VTP) projects is from other local and state agencies and VTA costs are fully reimbursed. The Capital Projects Group is responsible for managing cost and schedule reporting on VTA's major Capital projects. The group is instrumental in tracking capital expenditures and forecasting costs to complete and works closely with VTA's Fiscal Resources Division in transferring capital assets once projects are completed. The group also maintains state of the art project controls software tools for reporting costs and tracking changes that are integrated into VTA's SAP enterprise software. The Permits Department within the Construction Division issues Construction Area and Restricted Access Permits to parties performing work within VTA facilities or near light rail facilities. In addition, Permits staff respond to Underground Service Alert requests, as required by law, to mark our underground utility facilities before construction excavations take place. The following major projects underway by VTA's Construction Division were used as a basis for determining staffing levels for the next two years: 1996 Measure B Rail Projects: The Vasona Light Rail Project ($317 million) will open in the summer of 2005. The project consists of building a new 5.2 mile light rail line from Downtown San Jose to Winchester Boulevard in Campbell. While construction work will be complete in early FY2006, some construction division staff will be involved in closing out contracts and cost sharing agreements with cities. The Caltrain Service Improvement Program ($52 million) involves a number of service improvements for Caltrain in Santa Clara County. The 1996 Measure B Transportation Improvement Program and State Transportation Congestion Relief Program Grants fund a program of projects. Projects include the improvement to Caltrain stations and park and ride lots at Palo Alto. 2000 Measure A Transit Improvement Projects: The Silicon Valley Rapid Transit Project is a 10 year design and construction effort estimated at $5.3 billion (in year of expenditure). The project is currently in the Preliminary Engineering and Draft Environmental Clearance phase. Preliminary Engineering is budgeted at $170 million and estimated to complete by late 2006. The Capitol Expressway Light Rail Project, one of the Downtown East Valley Transit Improvements, was advanced to preliminary engineering in the fall 2004 following a budget authorization from the VTA Board of $16 million to perform preliminary engineering for the project. The Division is responsible for the preliminary engineering activities on the $430 million project that would extend light rail from the Alum Rock station to the future Nieman station. Other Rail and Facilities Projects: River Oaks Pedestrian Bridge Palo Alto Transit Center Improvements Palo Alto Historic Depot Hazardous Materials Remediation and Monitoring Various Bus Operation and Maintenance Facility Modification Projects Transit Mall Platform modifications Manila Drive Drainage modifications Transit Mall Rail Rehabilitation 1996 Measure B Highway Projects: Routes 237/880 - Interchange Completion - Stage 'C' in Milpitas (opens early 2005) Routes 85/101 (N) - Interchange and HOV Direct Connector in Mountain View (opens early 2006) Route 152 B1 - road widening and signalized intersection at Gilroy Foods in Gilroy (opens early 2006) Route 17 E Auxiliary Lane in Campbell Route 85 Noise Mitigation Project Other Highway Projects: As part of a State Grant Anticipation Revenue Vehicle (GARVEE) bond financing program and other state and City of San Jose funds, VTA is managing the construction of a $202 million local program of highway improvements in the Valley Transportation Plan (VTP). I-880 Coleman Interchange for City of San Jose (opens mid 2006) Route 87 - HOV lanes from Julian Street to I- 280 (opens late 2006) The following table shows the budget for the Construction Division, and the numbers are expressed in thousands. Wages and Benefits: FISCAL YEAR 2004 Actual $12,958, FISCAL YEAR 2005 Budget $15,346, FISCAL YEAR 2005 Revised $13,795, FISCAL YEAR 2006 Adopted Budget $14,465, and FISCAL YEAR2007 Adopted Budget $11,413. Materials and Supplies: FISCAL YEAR 2004 Actual $20, FISCAL YEAR 2005 Budget $38, FISCAL YEAR 2005 Revised $34, FISCAL YEAR 2006 Adopted Budget $9, and FISCAL YEAR 2007 Adopted Budget $4. Professional and Special Services: FISCAL YEAR 2004 Actual $20, FISCAL YEAR 2005 Budget $200, FISCAL YEAR 2005 Revised $110, FISCAL YEAR 2006 Adopted Budget $50, and FISCAL YEAR 2007 Adopted Budget $50. Office Expense: FISCAL YEAR 2004 Actual $12, FISCAL YEAR 2005 Budget $24, FISCAL YEAR 2005 Revised $14, FISCAL YEAR 2006 Adopted Budget $18, and FISCAL YEAR 2007 Adopted Budget $18. Employee Related Expense: FISCAL YEAR 2004 Actual $18, FISCAL YEAR 2005 Budget $40, FISCAL YEAR 2005 Revised $27, FISCAL YEAR 2006 Adopted Budget $36, and FISCAL YEAR 2007 Adopted Budget $36. Leases and Rents: FISCAL YEAR 2004 Actual 0, FISCAL YEAR 2005 Budget $1, FISCAL YEAR 2005 Revised $1, FISCAL YEAR 2006 Adopted Budget $0, and FISCAL YEAR 2007 Adopted Budget $0 Miscellaneous: FISCAL YEAR 2004 Actual $4, FISCAL YEAR 2005 Budget $10, FISCAL YEAR 2005 Revised $8, FISCAL YEAR 2006 Adopted Budget $8, and FISCAL YEAR2007 Adopted Budget $8. Other Expense: FISCAL YEAR 2004 Actual $5, FISCAL YEAR 2005 Budget $0, FISCAL YEAR2005 Revised $0, FISCAL YEAR 2006 Adopted Budget $0, and FISCAL YEAR2007 Adopted Budget $0. Total Expense: FISCAL YEAR 2004 Actual $13,037, FISCAL YEAR 2005 Budget $15,659, FISCAL YEAR 2005 Revised $13,989, FISCAL YEAR 2006 Adopted Budget $14,586, and FISCAL YEAR 2007 Adopted Budget $11,528. Reimbursements: FISCAL YEAR 2004 Actual - $18,797, FISCAL YEAR 2005 Budget -$15,569, FISCAL YEAR 2005 Revised -$15,699, FISCAL YEAR 2006 Adopted Budget -$18,346, and FISCAL YEAR 2007 Adopted Budget -$11,097 Net Total: FISCAL YEAR 2004 Actual -$5,759, FISCAL YEAR 2005 Budget $91, FISCAL YEAR 2005 Revised -$1,709, FISCAL YEAR2006 Adopted Budget -$3,915, and FISCAL YEAR 2007 Adopted Budget $431. MAJOR BUDGETARY CHANGES Capital Program Staff Support Reduction The Construction Division consists of 119 VTA staff along with a team of consultant staff that fluctuates depending on the number of projects being implemented. Staffing levels dip by the end of FY2006 to 112 and to 74 by the end of FY2007. This dramatic drop in construction division staffing is directly related to a shrinking number of highway and rail construction projects moving from planning into construction. The proposed FY2006 operating budget for the Division is $14.6 million. Reimbursements from other grants and funding sources are estimated at $18.5 million. The proposed FY2007 operating budget for the Division is $11.5 million, with reimbursements from other grants and funding sources estimated at $11.1 million. DEVELOPMENT & CONGESTION MANAGEMENT DIVISION DEVELOPMENT & CONGESTION MANAGEMENT DIVISION The following is a description of the organizational chart for the Development & Congestion Management Division: There are five units directly reporting to Chief Development Officer, Carolyn M. Gonot. They are Marketing & Public Affairs, Bernice Alaniz is the Deputy Director; Commercial Development Program, David Miller is the manager; Transportation Planning & CMP, Ann Jamison is the Deputy Director; Programming & Project Development, John Ristow is the Deputy Director; and also a Policy and Administration unit supporting the Chief Development Officer. Position counts for Development & Congestion Management Division are: Fiscal year 2005, as of March 9, 2005, 129 positions Fiscal year 2006, as o July 1, 2005, 129 positions Fiscal year 2007, as of July 9, 2005, 129 positions RESPONSIBILITIES The Development & Congestion Management Division (D&CM) is responsible for the planning, marketing, development, programming and congestion management functions for VTA. For FY2006, the planning and development portion of the division will incorporate a major reorganization to improve efficiency and reduce cost by combining similar functions. As a result, D&CM will consist of five major departments: Congestion Management Program (CMP); Transportation Planning; Programming & Project Development; Commercial Development Program; and Marketing & Public Affairs. These are described in further detail in the following. MAJOR PROGRAMS 1. CONGESTION MANAGEMENT PROGRAM: Congestion Management Agencies (CMA) were created in 1990 by Proposition 111 and its accompanying legislation, which required that every county with an urbanized population of more than 50,000 establish a CMA. CMAs were designed to meet the goals of increasing the efficiency of existing transit and roadway systems, planning the best capital improvements to these systems, and improving the local land use decision-making process. In 1994, VTA was designated as the CMA for Santa Clara County through a joint powers agreement entered into by the fifteen cities and the County of Santa Clara. VTA's Congestion Management Program (CMP) serves as the CMA for Santa Clara County. The CMP, which is fiscally separate from VTA Transit, is funded through assessments to local jurisdictions (Member Agencies), federal and state planning grants, grant program manager administration fees, SB 45 Monitoring Funds, and fees for services provided. The CMP's major responsibilities and programs are: Congestion Management Program (CMP) and Capital Improvement Program (CIP): The Congestion Management Program is responsible for preparing and implementing the county's statutorily mandated Congestion Management Program. Adoption of a CMP is necessary to qualify for certain transportation funds made available through the state gas tax increase authorized in 1990. The CMP sets performance standards for roadways, public transit, and other modes of transportation, and shows how local jurisdictions will meet those standards through a ten-year Capital Improvement Program, land use strategies and other actions designed to reduce congestion and improve air quality. Under development is a policy to link local land use decision-making to transportation funding through the CMP Capital Improvement Program. The CMP is updated every two years and normally, on an annual basis the elements of the CMP are monitored and CMP staff prepares a monitoring and conformance report. Valley Transportation Plan (VTP) 2030: This is the long-range transportation plan for the county, which drives overall planning and programming efforts of VTA. VTP 2030 includes programs and policies for delivering a multimodal transportation system for Santa Clara County by providing a framework for making key transportation decisions, a plan for investing in our transportation system, and strategic direction for VTA's involvement in land use and other livability issues. VTP 2030 was adopted by the VTA Board of Directors on February 3, 2005. The next scheduled update is in three years. Grant Programming: The Congestion Management Program is responsible for fund programming and/or oversight of the following Federal, State, regional and local grant programs: Federal Federal Surface Transportation Program/Congestion Mitigation - Air Quality Improvement Program (STP/CMAQ): STP funds are used to address problems caused by urban and suburban congestion by funding improvement projects across all transportation modes. CMAQ funds are to be used to implement the transportation provisions of the 1990 Federal Clean Air Act. The STP and CMAQ funding programs were wrapped into the Federal Intermodal Surface Transportation Efficiency Act of 1991 (ISTEA) and continued when Congress enacted the Transportation Equity Act for the 21st Century (TEA-21) in mid-1997. Congress is currently considering a successor bill. VTA determines the countywide priorities for these funds, subject to final approval of the Metropolitan Transportation Commission (MTC). Transportation Enhancement (TE):Transportation Enhancement Act 21(TEA-21) provides for a 10% set-aside of each state's STP allocation to be used for "Transportation Enhancement" (TE) above and beyond normal capital improvements that fit within the 12 categories described in the TEA-21 legislation. In California, TE funds are distributed to the counties based on formulas in state statute. Within the MTC region, VTA, acting in its capacity as the CMA for Santa Clara County, programs the local share subject to MTC guidelines. State Regional Improvement Program (RIP): Senate Bill 45 (SB-45), which was signed into law at the end of the 1997 legislative session, consolidated several state transportation funding programs and directed 75% of the funds from the State Highway Account (SHA) into the Regional Improvement Program (RIP). Each county receives a "County Share". VTA determines the countywide priorities for these funds subject to final approval by MTC and the California Transportation Commission (CTC) via the State Transportation Improvement Program (STIP) process. Local Transportation Fund for Clean Air Program Manager Fund (TFCA 40%): In 1991, state statute authorized the Bay Area Air Quality Management District (BAAQMD) to increase vehicle registration fees by up to $4.00 per vehicle to implement certain transportation control measures contained in the District's adopted Clean Air Plan. Forty percent (40%) of these funds are distributed to each county based on a proportional share of paid vehicle registrations. These funds are allocated and administered by a program manager selected within each county. VTA's Congestion Management Program is the program manager for the TFCA 40% Funds for Santa Clara County. Transportation Development Act Article 3: The California State Legislature enacted the Transportation Development Act (TDA) in 1972. Article 3 of this act provides for the return of a portion of the sales tax receipts in each county to fund bicycle and pedestrian improvements. MTC administers the program Bay Area-wide, while VTA develops annual countywide program priorities. Programmed Project Monitoring and Assistance: The State Transportation Improvement Program (STIP) contains a timely use of funds provision that requires project sponsors to deliver the project on time or risk loss of the grant funding. This legislation also increased the responsibility of local agencies, such as VTA, to not only program transportation funds but to also monitor project progress and potentially provide assistance to ensure timely completion. Because of the substantial fiscal impact on the countywide Capital Improvement Program due to delayed project construction, CMP staff is providing active oversight of the delivery of CIP projects. This oversight includes a significant level of direct involvement by division staff, utilizing consultant engineering assistance, in large, high profile state highway projects managed by Caltrans. CMP staff also provides to the Board of Directors and Advisory Committees the Programmed Projects Quarterly Monitoring Report, which tracks the progress of projects funded through programming actions of the VTA Board of Directors. Bicycle and Pedestrian Planning Program: The 20-year Countywide Bicycle Plan was adopted by the Board of Directors in October 2000 and updated in December 2004. A twenty-year Bicycle Expenditure Program was developed and approved for projects totaling approximately $99.3 million. The Bicycle Planning Program administers and distributes funds to Member Agencies to implement and construct the projects. In 2001, at the request of the VTA Board of Directors the existing Bicycle Advisory Committee was re-established as the Bicycle and Pedestrian Advisory Committee (BPAC) and its duties modified to include pedestrian issues. The Board also requested that staff develop a VTA Pedestrian Program that delineates the agency's pedestrian-related activities. The first major product of the Pedestrian Program was the Pedestrian Technical Guidelines, which the Board adopted in October 2003. 2. TRANSPORTATION PLANNING: Transportation Planning is responsible for the planning and conceptual design of all major transit projects including new rapid transit corridors, multimodal planning, VTA's transit oriented development program, and CMP planning activities. Objectives include: Conducting system and corridor planning, supporting environmental clearance, completing Conceptual Engineering and supporting Preliminary Engineering for programmed 2000 Measure A projects; completing transit planning projects including the Short Range Transit Plan (SRTP); coordinating VTA planning with external agencies; supporting planning activities for Caltrain, ACE and Bus Rapid Transit (BRT) projects; conducting planning, research, advocacy and development review activities in support of Transit-Oriented Development (TOD), with particular emphasis on TOD projects on VTA property; and ensuring required compliance activities for Transportation for Livable Communities (TLC) projects. Transportation Planning also provides staff services to the Congestion Management Program. Current tasks include: Silicon Valley Rapid Transit Corridor Project - planning, design and environmental support including the FTA New Starts process. Downtown East Valley Support the preparation of environmental documents, conceptual design, and preliminary engineering for the Capitol Light Rail Extension Lead the planning efforts and support the preparation of environmental documents and conceptual design for the Santa Clara/Alum Rock Corridor Caltrain Capital Improvement Planning Dumbarton Rail Corridor Planning/Other Commuter Rail planning support Line 22 Bus Rapid Transit, enhanced bus and community bus implementation support Preparation of the Short Range Transit Plan (SRTP) Station area planning for current and future rail transit stations Planning support to the VTA Joint Development Program Planning support for the development of VTA properties 3. PROGRAMMING & PROJECT DEVELOPMENT: Programming & Project Development (P&PD) is responsible for: development and administration of highway improvement projects and studies; preparation of environmental documents; appraisal, acquisition and management of all VTA real estate assets; programming and grant management; and traffic engineering and planning services. It consists of: Highway Project Development (HPD) is responsible for highway development activities including planning, conceptual and preliminary engineering, and final design. The construction phase is managed by VTA Construction Division staff in partnership with Caltrans. HPD duties are accomplished using a combination of full-time VTA staff and consultants that provide direct project implementation support. The major phases to implement each highway project are: Conceptual Alternative Analysis Preliminary Engineering (Project Study Report) Environmental clearance (environmental evaluation, documentation and approval) Project Approval (Project Report) Final Design (Preparation of Plans, Specifications and Estimates) Right-of-way certification and utility relocation coordination Advertise, bid and award construction contracts Construction of the project Close out of project (contract close out, right of way transfers, preparation of as-built plans) The six remaining Highway Program projects funded by the 1996 Measure B Transportation Improvement Program are: Routes 85/101 interchange in Mountain View Route 87 HOV lane from I-280 to Route 85 Route 87 HOV lane from Julian Street to Route 280 Route 152 Project B, Phase 1 widening from Llagas Creek Bridge to Miller's Slough Route 85 noise mitigation Consolidated Biological Mitigation Project The other current Highway Program projects that are contained in VTP 2030 but are funded by sources other than the 1996 Measure B Transportation Improvement Program are: I-880/Coleman Avenue Interchange Improvement Route 152/156 Interchange Improvements River Oaks Bicycle/Pedestrian Bridge I-280/I-880/Stevens Creek Boulevard Interchange Route 101/4th Street Interchange Route 237/101/Mathilda Avenue Interchange Route 25/101 Interchange Route 101/Mabury Interchange I-680/I-880 Cross Connector Project Study Report (PSR) High Occupancy Toll (HOT) Lane Demonstration Project Route 101 Operational Improvements I-880 Corridor Study South County Circulation Study Environmental Planning prepares all of VTA's environmental documents including those required for the 1996 Measure B Transportation Improvement Program transit and highway projects and ensures that VTA implements the required mitigation measures/conditions during construction activities for 2000 Measure A funded projects as well as other projects. It effectively integrates land use and transportation through coordinated VTA review of City and County development projects and plans. Current tasks include: EIS/EIR for Silicon Valley Rapid Transit Corridor (BART) and Downtown East Valley LRT projects 1996 Measure B Transit Project Environmental Documents Measure B and other Highway Project Environmental Documents Real Estate & Highway Project Administration appraises and acquires property for all VTA capital projects and manages VTA's existing real estate assets. Objectives include: management, administration and coordination of the real estate process to ensure the purchase of various property rights necessary for the 1996 Measure B and 2000 Measure A projects as well as other projects; participating in and supporting the planning and development and early acquisition activities for BART and Downtown/East Valley Rail Projects; managing real property assets including maximizing income, both tangible and intangible, for internal and external customers; managing, administering and coordinating VTA real estate assets with focus on maximizing revenue and/or transit ridership, improving station environment and complementing existing or planned zoning for the area. Also managing professional service contracts for highway project cooperative agreements with partnering agencies and highway project grant administration. Current tasks include: Planning for Right of Way Acquisitions for Silicon Valley Rapid Transit Corridor (SVRT) and Downtown East Valley Light Rail Transit projects 1996 Measure B Real Estate Acquisitions - Caltrain Stations, Tasman East, Capitol and Vasona Light Rail Projects Management, Sale or Development of Excess Property Management of Additional Leases, Permits, Easements and Issues arising from the Purchase of Union Pacific Rail Road Right of Way Corridor Management of Guadalupe Corridor Right of Way Title/Issues Closeout and Title Clearance process Management of the Transfer of Parcels to Utility Companies and Respective Cities (Tasman East, Capitol and Vasona Light Rail Projects) Traffic Engineering and Highway Planning provides traffic engineering, traffic operations and transportation planning expertise for various VTA programs and projects and also for Congestion Management Program (CMP) Member Agencies. This section is responsible for managing and conducting review of traffic studies for land use development and other roadway projects; managing and overseeing technical input on roadway/highway planning and project development studies (e.g., highway corridor and gateway studies and Santa Clara County High Occupancy Toll Lane Feasibility Study); participating in development of regional policies and guidance related to transportation planning, traffic operations and Intelligent Transportation Systems (ITS); managing and providing technical direction on the annual CMP monitoring program; and providing technical input on VTA transit programs and projects (e.g., Silicon Valley Rapid Transit, Bus Rapid Transit Program, and Dynamic Passenger Information Project). Traffic Engineering and Highway Planning also provides staff services to the Congestion Management Program. Grants, Programming & Monitoring advocates for, programs and manages Federal, State and Regional transit grant revenues to support VTA's on-going transit capital and operations programs. It also provides funding, budgetary and regulatory support to VTA project managers and management to maximize the use of external revenues on transit capital projects and preventative maintenance and ensures agency compliance with current Federal and State grant management rules and audit requirements to maintain VTA's grant eligibility status. Grants, Programming & Monitoring also provides staff services to the Congestion Management Program. 4. COMMERCIAL DEVELOPMENT PROGRAM: The intent of VTA's Commercial Development Program (CDP) is to create a long-term, continuing source of revenue to support VTA operations and to increase utilization of this community's public transit system. This will be accomplished by VTA partnering with private developers to develop for transit-oriented purposes land that VTA currently owns or will purchase. VTA will retain ownership of that property as an ongoing source of revenue. The CDP focuses on creating a long-term revenue source for VTA, emphasizes planning for the highest and best uses at transit stations and along rail corridors, and emphasizes increased ridership. A core objective is the use of VTA land assets to create a long-term source of revenue at a rate of return that is competitive in the market. Developing housing or commercial uses that can command the highest reasonable rents will enable VTA to achieve revenues while providing a profit incentive to developers to ensure that projects will be financed and will perform as financially sound over time. VTA owns several acres of property at light rail stations, which are considered available for joint development projects due to the underutilization of parking. In the future VTA will also be acquiring property for BART stations, for additional light rail stations and corridors, particularly where multimodal stations are planned to include Caltrain and BART co-locating with VTA light rail. 5. MARKETING & PUBLIC AFFAIRS: Customer Service provides VTA service recipients and potential service recipients with accurate, timely assistance through a variety of programs and formats. The department serves the public through a telephone contact center, the Downtown and River Oaks Customer Service Centers, community events, site visits, and via www.vta.org. Utilizing the on-line CARE (Customers Are Resources to Excellence) system, the department facilitates the resolution of customer concerns by working with the operating divisions on service issues. In addition, Customer Service distributes printed transit information throughout Santa Clara County, coordinates the Youth Outreach (YOP) and "Class Pass" programs. Staff promotes VTA services and makes presentations to local schools, including information about transit services and safety lessons. Customer Service also acts as VTA's website content lead. Public Affairs is responsible for upholding the VTA image through internal and external communications. It initiates and responds to media contacts; maintains updated information about VTA and its projects; and publishes the General Manager's Report and the Monday Exchange. Public Affairs responds to VTA Bus, Light Rail and highway construction emergencies 24 hours a day, and maintains liaison with public information officers from organizations throughout the region. Creative Services acts as the primary resource for creative design and production services for all VTA departments to ensure that VTA materials meet established graphic standards, and are easy to understand. Market Development and Sales identifies target markets and develops positive advertising campaigns to promote utilization of VTA transit services. Their sales program positively influences ridership and revenue through the sale of VTA tickets and passes, communicates vital service and fare information to VTA's customers, and manages the revenue-generating transit advertising contract. Community Outreach relays critical project information to the public and encourages their involvement and input beginning with initial planning through project completion. The following project groups are included in outreach efforts: 1996 Measure B projects, 2000 Measure A projects, VTP 2030 projects, VTA Transit Enterprise projects, and other projects as authorized by the VTA Board of Directors. Community Oriented Design Enhancements (CODE) and VTP 2020 Projects Design Enhancements (DE) Programs work in partnership with local jurisdictions to integrate high quality design enhancements to increase transit ridership by creating a positive aesthetic experience for riders. CODE fosters community support for transportation projects by including citizens in the selection and design process for projects, and ensures that projects reflect the identity of the neighborhoods and communities in which they are located, building community pride and project ownership. The following table shows the budget for the Development and Congestion Management Division, and the numbers are expressed in thousands. Wages & Benefits: FISCAL YEAR 2004 Actual $8,662, FISCAL YEAR 2005 Budget $10,300, FISCAL YEAR 2005 Revised $9,200, FISCAL YEAR 2006 Adopted Budget $15,149, FISCAL YEAR 2007 Adopted Budget $15,428. Materials & Supplies: FISCAL YEAR 2004 Actual $2, FISCAL YEAR 2005 Budget $14, FISCAL YEAR 2005 Revised $12, FISCAL YEAR 2006 Adopted Budget $8, FISCAL YEAR 2007 Adopted Budget $8. Professional & Special Services: FISCAL YEAR 2004 Actual $337, FISCAL YEAR 2005 Budget $656, FISCAL YEAR 2005 Revised $656, FISCAL YEAR 2006 Adopted Budget $1,751, FISCAL YEAR 2007 Adopted Budget $1,041. Other Services: FISCAL YEAR 2004 Actual $697, FISCAL YEAR 2005 Budget $1,004, FISCAL YEAR 2005 Revised $755, FISCAL YEAR 2006 Adopted Budget $1,583, FISCAL YEAR 2007 Adopted Budget $1,318. Utilities: FISCAL YEAR 2004 Actual -$3, FISCAL YEAR 2005 Budget $1, FISCAL YEAR 2005 Revised $1, FISCAL YEAR 2006 Adopted Budget $0, FISCAL YEAR 2007 Adopted Budget $0. Data Processing: FISCAL YEAR 2004 Actual $1, FISCAL YEAR 2005 Budget $3, FISCAL YEAR 2005 Revised $3, FISCAL YEAR 2006 Adopted Budget $3, FISCAL YEAR 2007 Adopted Budget $3. Office Expense: FISCAL YEAR 2004 Actual $33, FISCAL YEAR 2005 Budget $44, FISCAL YEAR 2005 Revised $43, FISCAL YEAR 2006 Adopted Budget $38, FISCAL YEAR 2007 Adopted Budget $38. Employee Related Expense: FISCAL YEAR 2004 Actual $11, FISCAL YEAR 2005 Budget $46, FISCAL YEAR 2005 Revised $39, FISCAL YEAR 2006 Adopted Budget $39, FISCAL YEAR 2007 Adopted Budget $38. Leases & Rents: FISCAL YEAR 2004 Actual $77, FISCAL YEAR 2005 Budget $93, FISCAL YEAR 2005 Revised $92, FISCAL YEAR 2006 Adopted Budget $95, FISCAL YEAR 2007 Adopted Budget $95. Miscellaneous: FISCAL YEAR 2004 Actual $9, FISCAL YEAR 2005 Budget $45, FISCAL YEAR 2005 Revised $43, FISCAL YEAR 2006 Adopted Budget $100, FISCAL YEAR 2007 Adopted Budget $81. Contribution to Other Agencies: FISCAL YEAR 2004 Actual $201, FISCAL YEAR 2005 Budget $205, FISCAL YEAR 2005 Revised $245, FISCAL YEAR 2006 Adopted Budget $0, FISCAL YEAR 2007 Adopted Budget $0 Other Expense: FISCAL YEAR 2004 Actual $14, FISCAL YEAR 2005 Budget $0, FISCAL YEAR 2005 Revised $0, FISCAL YEAR 2006 Adopted Budget $13, FISCAL YEAR 2007 Adopted Budget $14. Total Expense: FISCAL YEAR 2004 Actual $10,041, FISCAL YEAR 2005 Budget $12,411, FISCAL YEAR 2005 Revised $11,089, FISCAL YEAR 2006 Adopted Budget $18,779, FISCAL YEAR 2007 Adopted Budget $18,063. Reimbursements: FISCAL YEAR 2004 Actual -$2,700, FISCAL YEAR 2005 Budget -$3,409, FISCAL YEAR 2005 Revised -$3,409, FISCAL YEAR 2006 Adopted Budget -$7,771, FISCAL YEAR 2007 Adopted Budget -$7,351. Net Total: FISCAL YEAR 2004 Actual $7,341, FISCAL YEAR 2005 Budget $9,001, FISCAL YEAR 2005 Revised $7,680, FISCAL YEAR 2006 Adopted Budget $11,008, FISCAL YEAR 2007 Adopted Budget $10,712. MAJOR BUDGETARY CHANGES Due to efficiencies realized by the D&CM reorganization, VTA is able to establish the Commercial Development Program with no effect in the overall staffing level for the division. The overall staffing for the division remains at 129 for FY2006 and FY2007. The division's budget includes the following major changes: The existing 27 positions in the Congestion Management Program (CMP) will be transferred to Transit Enterprise. These positions will continue to provide services to CMP and will charge CMP accordingly. However, this accounting change translates into an approximate $0.5 million net increase of Transit Enterprise wages and benefits between FY2005 and FY2006. This change, which pools and consolidates similar functions, allows for the more efficient deployment of staffing resource to meet demand. A Commercial Development Program has been established to create a long-term, continuing source of revenue to support VTA operations and to increase utilization of this community's public transit system. In FY2005, VTA hired a Commercial Development Manager. In FY2006 and FY2007, this program will have two full-time employees; however, the division does not increase the overall staffing level. To fund this program, $0.8 million in FY2006 and $0.3 million in FY2007 have been allocated to provide specialized appraisal, legal, financial and other professional services necessary for development of housing or commercial uses of VTA real property. These amounts are partially offset by anticipated developer contributions to be received of $0.3 million for each of these specific years. The Marketing & Customer Service department has been renamed Marketing & Public Affairs to emphasize the push toward increasing VTA ridership and enhancing VTA's public affairs efforts. Accordingly, the department's FY2006 and FY2007 budgets for professional services and advertising have been increased by $0.3 million and $0.5 million, respectively in each year. VTA is currently evaluating marketing services, advertising, and division staffing and responsibilities. As part of this evaluation, VTA is developing a Marketing Strategic Plan. Based upon the outcome of the plan, VTA will likely make changes to budget elements, but it is anticipated that these changes will not have a detrimental effect on the overall division and agency budget. The following table shows the budget for the Congestion Management Programs (CMP), and the numbers are expressed in thousands. Federal Operating Grants: FISCAL YEAR 2004 Actual $223, FISCAL YEAR 2005 Budget $679, FISCAL YEAR 2005 Revised $679, FISCAL YEAR 2006 Adopted Budget $685, FISCAL YEAR 2007 Adopted Budget $650. State and Local Operating Grants: FISCAL YEAR 2004 Actual $293, FISCAL YEAR 2005 Budget $330 FISCAL YEAR 2005 Revised $330, FISCAL YEAR 2006 Adopted Budget $565, FISCAL YEAR 2007 Adopted Budget $187. Administrative Fees: FISCAL YEAR 2004 Actual $80, FISCAL YEAR 2005 Budget $115, FISCAL YEAR 2005 Revised $115, FISCAL YEAR 2006 Adopted Budget $120, FISCAL YEAR 2007 Adopted Budget $130. Investment Earnings: FISCAL YEAR 2004 Actual -$6, FISCAL YEAR 2005 Budget $0, FISCAL YEAR 2005 Revised $0, FISCAL YEAR 2006 Adopted Budget $0, FISCAL YEAR 2007 Adopted Budget $0 Member Assessments: FISCAL YEAR 2004 Actual $1,783, FISCAL YEAR 2005 Budget $2,174, FISCAL YEAR 2005 Revised $2,174, FISCAL YEAR 2006 Adopted Budget $2,326, FISCAL YEAR2007 Adopted Budget $2,489. Other Revenues: FISCAL YEAR 2004 Actual $18, FISCAL YEAR 2005 Budget $25, FISCAL YEAR 2005 Revised $25, FISCAL YEAR 2006 Adopted Budget $0, FISCAL YEAR 2007 Adopted Budget $0. Total Revenues: FISCAL YEAR 2004 Actual $2,391, FISCAL YEAR 2005 Budget $3,323, FISCAL YEAR2005 Revised $3,323, FISCAL YEAR 2006 Adopted Budget $3,696, FISCAL YEAR 2007 Adopted Budget $3,456. Wages & Benefits: FISCAL YEAR 2004 Actual $2,903, FISCAL YEAR 2005 Budget $3,590, FISCAL YEAR 2005 Revised $3,590, FISCAL YEAR 2006 Adopted Budget $0, FISCAL YEAR 2007 Adopted Budget $0 Materials & Supplies: FISCAL YEAR 2004 Actual $0, FISCAL YEAR 2005 Budget $2, FISCAL YEAR 2005 Revised $2, FISCAL YEAR 2006 Adopted Budget $2, FISCAL YEAR 2007 Adopted Budget $2. Professional & Special Services: FISCAL YEAR 2004 Actual $212, FISCAL YEAR 2005 Budget $1,130, FISCAL YEAR 2005 Revised $1,130, FISCAL YEAR 2006 Adopted Budget $1,025, FISCAL YEAR2007 Adopted Budget $760 Other Services: FISCAL YEAR 2004 Actual $52, FISCAL YEAR 2005 Budget $60, FISCAL YEAR 2005 Revised $60, FISCAL YEAR 2006 Adopted Budget $2,574, FISCAL YEAR 2007 Adopted Budget $2,708. Data Processing: FISCAL YEAR 2004 Actual $7, FISCAL YEAR 2005 Budget $25, FISCAL YEAR 2005 Revised $25, FISCAL YEAR 2006 Adopted Budget $75, FISCAL YEAR 2007 Adopted Budget $75. Office Expense: FISCAL YEAR 2004 Actual $9, FISCAL YEAR 2005 Budget $20, FISCAL YEAR 2005 Revised $20, FISCAL YEAR 2006 Adopted Budget $20, FISCAL YEAR 2007 Adopted Budget $21. Communications: FISCAL YEAR 2004 Actual $1, FISCAL YEAR2005 Budget $5, FISCAL YEAR 2005 Revised $5, FISCAL YEAR 2006 Adopted Budget $5, FISCAL YEAR 2007 Adopted Budget $5. Employee Related Expense: FISCAL YEAR 2004 Actual $18, FISCAL YEAR 2005 Budget $47, FISCAL YEAR 2005 Revised $47, FISCAL YEAR 2006 Adopted Budget $47, FISCAL YEAR 2007 Adopted Budget $48. Leases & Rents: FISCAL YEAR 2004 Actual $82, FISCAL YEAR 2005 Budget $86, FISCAL YEAR 2005 Revised $86, FISCAL YEAR 2006 Adopted Budget $88, FISCAL YEAR 2007 Adopted Budget $88. Miscellaneous: FISCAL YEAR 2004 Actual $88, FISCAL YEAR 2005 Budget $122, FISCAL YEAR 2005 Revised $122, FISCAL YEAR 2006 Adopted Budget $124, FISCAL YEAR 2007 Adopted Budget $127. Other Expense: FISCAL YEAR 2004 Actual $103, FISCAL YEAR 2005 Budget $12, FISCAL YEAR 2005 Revised $12, FISCAL YEAR 2006 Adopted Budget $12, FISCAL YEAR 2007 Adopted Budget $12. Total Expense: FISCAL YEAR 2004 Actual 3,471, FISCAL YEAR 2005 Budget $5,099, FISCAL YEAR 2005 Revised $5,099, FISCAL YEAR 2006 Adopted Budget $3,972, FISCAL YEAR 2007 Adopted Budget $3,846. Reimbursements: FISCAL YEAR2004 Actual -$1,184, FISCAL YEAR 2005 Budget -$2,290, FISCAL YEAR 2005 Revised -$2,290, FISCAL YEAR 2006 Adopted Budget $0, FISCAL YEAR 2007 Adopted Budget $0 Net Expense: FISCAL YEAR2004 Actual $2,287, FISCAL YEAR 2005 Budget $2,809, FISCAL YEAR 2005 Revised 2,809, FISCAL YEAR 2006 Adopted Budget $3,972, FISCAL YEAR2007 Adopted Budget $3,846. The Congestion Management Program (CMP), which is fiscally separate from Transit Enterprise, is funded through Member Agency fees, federal and state planning grants, program manager fees and payment for services provided. Member Agency fees for FY2006 and FY2007, as specified in the CMP Strategic Six-Year Financial Plan evaluated by the VTA Board of Directors in September 2004, are $2.3 million and $2.5 million, respectively (see Appendix H for details.) In addition, due to the state's budget crisis, as was done for FY2005 the CMP has assumed the elimination of $0.6 million of SB-45 State Transportation Improvement Program (STIP) Project Monitoring funds due to their likely deferral or elimination. There are no major additional expenditures planned for the CMP. FISCAL RESOURCES DIVISION The following is a description of the organizational chart for the Fiscal Resources Division: The Chief Financial Officer, Roger Contreras, is supported by an administration unit and the Controller, Susan Stark. The Controller is Responsible for the following four departments: Treasury & Financial Planning, the manager position is vacant in this department; Contracts & Materials Management, Tom Smith is the manager; Disbursements and Revenues, Ali Hudda is the manager; and Accounting and Compliance Review, Grace Salandanan is the manager Position counts for Fiscal Resource are: Fiscal year 2005, as of March 9, 2005, 120 positions Fiscal year 2006, as o July 1, 2005, 112 positions Fiscal year 2007, as of July 9, 2005, 105 positions RESPONSIBILITIES The Fiscal Resources Division fulfills the Controller and Treasury functions for Santa Clara Valley Transportation ("VTA"), including financial reporting, accounting, budgeting, internal audit, investment, cash management, payroll, accounts receivable, accounts payable, and farebox revenue services. In addition, purchasing, messenger/mail services, contracts administration, and disadvantaged business enterprise program are the responsibility of the Fiscal Resources Division. MAJOR PROGRAMS Accounting & Compliance Review is responsible for managing the financial accounting activities and compliance monitoring activities. Accounting is responsible for maintaining the financial accounting system and records for all of VTA's business and administrative financial activities, external and internal financial reporting, revenue billings for projects, program contracts, and other program services and cash deposits functions. Compliance Review, formerly Internal Audit, is an independent appraisal activity established within VTA to examine and evaluate its activities as a service to management. The objective is to assist members of the organization in the effective discharge of their responsibility by furnishing them with analyses, appraisals, counsel, and information concerning the activities reviewed. This objective includes effective control at a reasonable cost. Contracts and Materials Management is responsible for commodity and non-professional service procurements; all construction and professional services contracting; the administration of the Pre-qualification Pilot Program; all aspects of Disadvantaged Business Enterprise (DBE) program compliance; messenger and mail service, central receiving, and surplus property disposal. Disbursements & Revenue Services is responsible for payments to employees and outside vendors and revenue collection for the Bus and Light Rail operations. Disbursements handles Payroll for VTA employees and ATU retirees, and payments to vendors through Accounts Payable; reports payroll and remits withheld taxes for VTA employees; preparing financial reports for the VTA/ATU Pension and related trust funds. Revenue Services manages the activities of fare media sales, Bus and Light Rail fare, counting, depositing, and reconciling and any other fare related activities. Treasury & Financial Planning is comprised of three units: Debt Administration, Investment Services, and Budget Administration. The Budget Administration unit assists the Chief Financial Officer and the divisions with the development of annual budget requests and prepares VTA's annual budget for the Board of Directors' consideration; monitors and modifies the budget throughout the fiscal year; and performs financial and operational analyses, as well as updating forecasts on a regular basis. The Debt Administration unit is responsible for identifying the need for, and implementing debt related transactions as well as dealing with programmatic issues that may have fiscal implications to the organization. This unit is responsible for preparing and analyzing the financial capacity of VTA. Debt Administration also oversees the investment of VTA's debt service reserve funds from the trustee and is responsible for monitoring the transfer of sales tax monies from the State Board of Equalization to the bond trustees and to VTA's bank account. The Investment Services unit is responsible for establishing effective investment strategy, reviewing and recommending changes to VTA's investment policies, analyzing investment portfolio performance, reporting investment performance to the Board of Directors, designing and managing cash management and cash forecasting systems, and monitoring and coordinating the timely receipt of federal and state grant funds. The day-to-day investment functions include managing and monitoring cash flows as well as banking related activities. The following table shows the budget for the Fiscal Resources Division, and the numbers are expressed thousands. Wages and Benefits: FISCAL YEAR 2004 Actual $11,685, FISCAL YEAR 2005 Budget $13,231, FISCAL YEAR 2005 Revised $12,146, FISCAL YEAR 2006 Adopted Budget $12,720, and FISCAL YEAR 2007 Adopted Budget $12,075. Materials and Supplies: FISCAL YEAR 2004 Actual $7, FISCAL YEAR 2005 Budget $10, FISCAL YEAR 2005 Revised $4, FISCAL YEA R2006 Adopted Budget $4, and FISCAL YEAR 2007 Adopted Budget $4. Professional and Special Services: FISCAL YEAR 2004 Actual $943, FISCAL YEAR 2005 Budget $1,240, FISCAL YEAR 2005 Revised $956, FISCAL YEAR2006 Adopted Budget $877, and FISCAL YEAR 2007 Adopted Budget $879. Other Services: FISCAL YEAR 2004 Actual $253, FISCAL YEAR 2005 Budget $306, FISCAL YEAR 2005 Revised $265, FISCAL YEAR 2006 Adopted Budget $272, and FISCAL YEAR 2007 Adopted Budget $280. Data Processing: FISCAL YEAR 2004 Actual $1, FISCAL YEAR 2005 Budget $3, FISCAL YEAR 2005 Revised $2, FISCAL YEAR 2006 Adopted Budget $2, and FISCAL YEAR 2007 Adopted Budget $2. Office Expense: FISCAL YEAR 2004 Actual $54, FISCAL YEAR 2005 Budget $114, FISCAL YEAR 2005 Revised $53, FISCAL YEAR 2006 Adopted Budget $62, and FISCAL YEAR 2007 Adopted Budget $61. Communications: FISCAL YEAR 2004 Actual $4, FISCAL YEAR 2005 Budget $5, FISCAL YEAR 2005 Revised $7, FISCAL YEAR 2006 Adopted Budget $7, and FISCAL YEAR 2007 Adopted Budget $7. Employee Related Expense: FISCAL YEAR 2004 Actual $5, FISCAL YEAR 2005 Budget $7, FISCAL YEAR 2005 Revised $17, FISCAL YEAR 2006 Adopted Budget $23, and FISCAL YEAR 2007 Adopted Budget $28. Leases and Rents: FISCAL YEAR 2004 Actual $1, FISCAL YEAR 2005 Budget $9, FISCAL YEAR 2005 Revised $0, FISCAL YEAR 2006 Adopted Budget $0, and FISCAL YEAR 2007 Adopted Budget $0. Miscellaneous: FISCAL YEAR 2004 Actual $219, FISCAL YEAR 2005 Budget $291, FISCAL YEAR 2005 Revised $256, FISCAL YEAR 2006 Adopted Budget $260,000, and FISCAL YEA R2007 Adopted Budget $266. Other Expense: FISCAL YEAR 2004 Actual 0, FISCAL YEAR 2005 Budget $3, FISCAL YEAR 2005 Revised 0, FISCAL YEAR 2006 Adopted Budget 0, and FISCAL YEAR 2007 Adopted Budget 0. Total Expense: FISCAL YEAR 2004 Actual $13,174, FISCAL YEAR 2005 Budget $15,217, FISCAL YEAR 2005 Revised $13,705, FISCAL YEAR 2006 Adopted Budget $14,227, and FISCAL YEAR 2007 Adopted Budget $13,602. Reimbursements: FISCAL YEAR 2004 Actual -$2,126, FISCAL YEAR 2005 Budget -$2,186, FISCAL YEAR 2005 Revised -$1,885, FISCAL YEAR 2006 Adopted Budget -$2,067, and FISCAL YEAR 2007 Adopted Budget -$1,756. Net Total: FISCAL YEAR 2004 Actual $11,048, FISCAL YEAR 2005 Budget $13,032, FISCAL YEAR 2005 Revised $11,820, FISCAL YEAR 2006 Adopted Budget $12,160, and FISCAL YEAR 2007 Adopted Budget $11,846. MAJOR BUDGETARY CHANGES Wages & Benefits Fiscal Resources has already embarked upon a reorganization and streamlining of business processes, which resulted in a net reduction of 4 positions in FY2005. Another 8 positions are scheduled to be deleted in FY2006 and 7 positions in FY2007 in response to a decreasing workload as the level of overall construction activity diminishes. Total savings in salaries and benefits from these deleted positions is estimated at $1.2 million cumulative for both FY2006 and FY2007. Other Reductions During Fiscal Years 2006 and 2007 the Fiscal Resources Division is also reducing Professional & Special Services cost by $0.4 million and various other line items by approximately $53,000. The reduction to Professional & Special Services is a result of eliminating some consulting services and investment studies in the Treasury & Financial Planning Department. The $53,000 drop in the other line items reflect estimated budget savings in publication and printing costs as well as general office supplies. NON-DEPARTMENTAL RESPONSIBILITIES VTA groups all the expenses that are beyond the control of an individual division, difficult to be allocated meaningfully to any division or unrelated to actual operations into a non-departmental division. The rationale is that since the divisions have no control over these expenses, they should not be held responsible or accountable for them. The typical expenses are debt service expense, general liability adjustments, and prior year adjustments. The following table shows the budget for the Non-Departmental Division, and the numbers are expressed in thousands. Wages and Benefits: FISCAL YEAR 2004 Actual $68, FISCAL YEAR 2005 Budget $0, FISCAL YEAR2005 Revised $70, FISCAL YEAR 2006 Adopted Budget $70, and FISCAL YEAR 2007 Adopted Budget $72. Materials and Supplies: FISCAL YEAR 2004 Actual -$75, FISCAL YEAR 2005 Budget $0, FISCAL YEAR 2005 Revised $0, FISCAL YEAR 2006 Adopted Budget $0, and FISCAL YEAR 2007 Adopted Budget $0 Professional and Special Services: FISCAL YEAR 2004 Actual $3, FISCAL YEAR 2005 Budget $0, FISCAL YEAR 2005 Revised $0, FISCAL YEAR 2006 Adopted Budget $0, and FISCAL YEAR2007 Adopted Budget $0 Other Services: FISCAL YEAR 2004 Actual -$46, FISCAL YEAR 2005 Budget $0, FISCAL YEAR 2005 Revised $0, FISCAL YEAR 2006 Adopted Budget $0, and FISCAL YEAR 2007 Adopted Budget $0. Tires: FISCAL YEAR 2004 Actual $13, FISCAL YEAR 2005 Budget $0, FISCAL YEAR 2005 Revised $30, FISCAL YEAR 2006 Adopted Budget $0, and FISCAL YEAR 2007 Adopted Budget $0. Insurance: FISCAL YEAR 2004 Actual -$1,000, FISCAL YEAR 2005 Budget $0, FISCAL YEAR 2005 Revised $0, FISCAL YEAR 2006 Adopted Budget $0, and FISCAL YEAR 2007 Adopted Budget $0. Miscellaneous: FISCAL YEAR 2004 Actual -$81, FISCAL YEAR 2005 Budget $20, FISCAL YEAR 2005 Revised -$62, FISCAL YEAR 2006 Adopted Budget $0, and FISCAL YEAR 2007 Adopted Budget $0. Debt Service: FISCAL YEAR 2004 Actual $104,199, FISCAL YEAR 2005 Budget $23,579, FISCAL YEAR2005 Revised $23,465, FISCAL YEAR 2006 Adopted Budget $23,336, and FISCAL YEAR 2007 Adopted Budget $23,593. Other Expense: FISCAL YEAR2004 Actual $12, FISCAL YEAR 2005 Budget $0, FISCAL YEAR 2005 Revised $0, FISCAL YEAR 2006 Adopted Budget $0, and FISCAL YEAR 2007 Adopted Budget $0. Total Expense: FISCAL YEAR 2004 Actual $103,093, FISCAL YEAR 2005 Budget $23,599, FISCAL YEAR 2005 Revised $23,503, FISCAL YEAR 2006 Adopted Budget $23,406, and FISCAL YEAR 2007 Adopted Budget $23,665. Reimbursements: FISCAL YEAR 2004 Actual $5, FISCAL YEAR 2005 Budget $0, FISCAL YEAR 2005 Revised $0, FISCAL YEAR 2006 Adopted Budget $0, and FISCAL YEAR 2007 Adopted Budget $0. Net Total: FISCAL YEAR 2004 Actual $103,099, FISCAL YEAR 2005 Budget $23,599, FISCAL YEAR 2005 Revised $23,503, FISCAL YEAR 2006 Adopted Budget $23,406, and FISCAL YEAR 2007 Adopted Budget $23,665. MAJOR BUDGETARY CHANGES Interest Expense The FY2006 and FY2007 Budget for VTA's long-term debt obligation is estimated to be $23.3 million and $23.6 million. The amounts include expense from three categories: interest expense, principal payments, and other bond charges. Interest expense is estimated to be $13.6 million and $13.5 million, using a rate of 2.18 % and 2.47% for variable rate debt obligations (1998 & 2000 Series A Sales Tax Revenue Bonds). Principle payments equal to $9.3 million and $9.7 million. Other bond charges are estimated to be $.4 million for each fiscal year and the charge include trustee fees, remarketing fees, letter of credit fees, rating fees, and administrative fees. Liability Self Insurance The excess reserves from the liability self-insurance program was fully realized through FY2004. There are no excess reserves for the current fiscal year and none is anticipated for FY2006 and FY2007. OPERATIONS DIVISION The following is a description of the organizational chart for the Operations Division: Two Deputies Directors of Operations and a Chief of Security report to the Chief Operating Officer, Matthew O. Tucker. Chief of Security, Raymond Frank, is responsible for Protective Services. Deputy Director, Operations, Michael Aro, is responsible for bus and light rail operations. He is supported by Heidi Samuels, Operations Manager for Bus Operations and Curt Nicks, Operations Manager for Light Rail Operations. There are seven units supporting Heidi Samuels, the Operations Manager for Bus Operations: Cerone Bus Transportation, Cyndi Shephard, Superintendent Chaboya Bus Transportation, Lewis Laptalo, Superintendent North Bus Transportation, Paul Googe, Superintendent Cerone Bus Maintenance, Jeff Flagg, Superintendent Chaboya Bus Maintenance, Ciro Aguirre, Superintendent North Bus Maintenance, Manuel Martinez, Superintendent Bus Overhaul & Repair, Mark Coffield, Superintendent There are five units supporting Curt Nicks, the Operations Manager for Light Rail Operations: Garry Stanislaw, Superintendent, responsible for three of the five units in Light Rail Operations. These three units are Guadalupe Light Rail Transportation, Operations Control Center, and Field Supervision. Michael Avery, Assistant Superintendent manages Field Supervision, and reports to Garry Stanislaw, Superintendent. The other two units in Light Rail Operations are Light Rail Vehicle Maintenance, Jim Ersted, Superintendent, and Way Power & Signal, Chuck Maples, Superintendent. Currently the other Deputy Director for Operations position is vacant. This position is responsible for Operations, Planning and Support Services. There are three Operations Manager positions and a Policy & Administration Manager position that report to this Deputy Director. Service & Operations Planning is managed by an Operations Manager; currently this position is vacant. Three units report to the Operations Manager: Operations Planning, James Unites is the manager; Service Planning & Monitoring, William Capps is the manager; and Accessible Services, with a vacant manager position. Chris Eichin is the Operations Manager for Operations Engineering. This position is responsible for Rail Maintenance Engineering and Configuration Management and Bus Maintenance Engineering. Tom Irion is the manager for Rail Maintenance Engineering and Configuration Management and Art Douwes, Senior Mechanical Engineer, is responsible for the Bus Maintenance Engineering unit. Jerry Oxsen is the Operations Manager for Operations Support Services. Three units directly report to Mr. Jerry Oxsen: Materials Management & Warranty and Quality Assurance, the manager is Clyde Davis; Technical & Maintenance Training and Facilities Maintenance, the manager is Mark Mahaffey; and Non-Revenue Vehicle Maintenance reports to Mark Mahaffey. Administration is the responsibility of Nancy Coss-Fitzwater, Policy & Administration Manager. The Division Clerical Support and Long-Term Leave groups report to Ms. Coss-Fitzwater. Position counts for Operations Division are: Fiscal year 2005, as of March 9, 2005, 1,714 positions Fiscal year 2006, as o July 1, 2005, 1,699 positions Fiscal year 2007, as of July 9, 2005, 1,672 positions RESPONSIBILITIES The Operations Division is responsible for delivering safe, courteous and reliable transit service to the residents of Santa Clara County. This Division consists of six functional units: Bus Operations, Rail Operations, Operations Support Services, Operations Engineering, Service and Operations Planning, and Protective Services. Bus Operations is responsible for the operation of VTA's 69 bus routes, offering service to approximately 326 square miles in the urbanized areas of Santa Clara County. Over 800 operators provide more than 18.6 million miles of bus and light rail service on an annual basis. Three bus operating facilities, including operations and maintenance facilities, and one overhaul and repair facility support Bus Operations. Rail Operations is responsible for the operation of VTA's Light Rail routes, providing 42 miles of light rail service, and the maintenance of 100 light rail vehicles, light rail track and light rail power systems. Light Rail services include the Guadalupe light rail line, which runs from South San Jose to East San Jose via the Baypointe Station on Tasman Drive, the Tasman light rail line, which runs from Mountain View to the Baypointe Station, the Almaden shuttle, which runs between the Almaden and Ohlone-Chynoweth stations, and the new Vasona line which will run from Downtown San Jose to Winchester Boulevard in Campbell via the Diridon Caltrain station. Operations Support Services is responsible for the management of warranty and quality assurance programs, administration and maintenance of the non-revenue vehicle fleet, management and administration of non-revenue vehicle procurement contracts, development and implementation of bus and rail operator, and maintenance training programs, administration of operations information systems and the development, administration and distribution of maintenance standard operating procedures. MAJOR PROGRAMS Service and Operations Planning consists of Service Planning, Accessible Services and Operations Planning. Service Planning is responsible for planning, scheduling and monitoring VTA's bus routes and light rail service. Accessible Services ensures compliance with the Americans with Disabilities Act (ADA) and manages the paratransit program. Operations Planning has responsibility for the operation of light rail and Altamont Commuter Express (ACE) shuttles, and coordination of ACE, Caltrain, Dumbarton Bridge and Highway 17 Express services. In addition, Operations Planning has responsibility for passenger facility planning, coordination of the shelter and bus stop programs, monitoring Tamien Child Care Center operations, analysis and reporting of transit system performance, and management of the Advanced Communication System (ACS) project. Protective Services provides security for VTA bus and light rail service and facilities. This department coordinates law enforcement activities with the contracted Santa Clara County Office of the Sheriff - Transit Patrol unit and Securitas Security Services Inc., a private security contractor. Protective Services is also responsible for coordinating Fire/Life and Safety drills and exercises, acting as the liaison between first responders and VTA for emergency situations that may occur on bus and light rail, the CCTV program, revenue collection and protection, management of VTA's Lost & Found program, the Vandalism Abatement program, employee security systems and fare inspection on light rail. Bus Transportation consists of Cerone Transportation, Chaboya Transportation, and North Transportation. The section is responsible for the daily operations of VTA's bus routes. Bus Maintenance consists of North Maintenance, Chaboya Maintenance, Cerone Maintenance and Overhaul and Repair. The section is responsible for the timely and reliable preventive maintenance, running repair, heavy repair, engine rebuilding, other maintenance services, inspections and servicing of VTA's active fleet of 430 buses which include 35 and 40 foot coaches, as well as 60 foot New Flyer articulated buses. Rail Transportation consists of Guadalupe Transportation. The section is responsible for the daily operations of the Guadalupe and Tasman light rail lines. It also consists of the Field Supervision, Operations Control Center, and Dispatch units, which facilitate improved communication and efficiency among all units in the Operations Division. Rail Maintenance consists of Light Rail Vehicle Maintenance and Way, Power and Signal Maintenance. Light Rail Vehicle Maintenance is responsible for the timely and reliable maintenance, preventive maintenance, inspections, repair and servicing of VTA's fleet of 100 Kinkisharyo low floor light rail vehicles. Way, Power and Signal Maintenance is responsible for timely and reliable maintenance, preventive maintenance of right of way, rail system power, tracks, signals, Supervisory Control and Data Acquisition (SCADA), wayside communications, station, transit center and bus stop facilities, and related equipment, park and ride lot maintenance, and evaluation of rail maintenance efficiency. Facilities Maintenance consists of Facilities Maintenance and Non-Revenue Vehicle (NRV) Maintenance and NRV fleet management. This section is responsible for the planned and unscheduled (on-call) facility maintenance including preventive maintenance, painting and roofing, inspections, repair of VTA's buildings, shelters, grounds (except right-of-way), related equipment, hazardous waste disposal and overall environmental regulatory record keeping and oversight. The Facilities Maintenance Section evaluates the efficiency and safety of all facilities and related equipment. This section also assists in the evaluation and planning of facility modifications, upgrades, expansions, and equipment replacements. Technical Training is responsible for the initial and refresher training of Bus and Light Rail operators as well as the development of all rules and procedures governing bus and rail operations. Training programs include Verification of Transit Training (VTT) safety and renewal classes, customer service training, DMV certification, post-accident retraining, contractor restricted access training and fire/life safety training for department personnel. Maintenance Training is responsible for providing maintenance training for bus and rail maintenance technicians, including preventive maintenance, electrical, electronic, engine and transmission overhaul, passenger lift and headsign repair, air conditioning, forklift operation certification, hydrogen safety and awareness and security threat response training. Materials Management and QA/Warranty consist of Bus Parts and Light Rail Parts. The section is responsible for the timely ordering, replenishment, receipt, issue and management of bus and light rail parts inventory at all of VTA's facilities (Cerone, Chaboya, North and Guadalupe). This section operates one main warehouse and three operating storerooms for bus parts and one main warehouse and one operating storeroom for rail parts. The section also includes the administration of bus and rail warranty claims programs. Operations Engineering consists of Bus Engineering, Rail Engineering and Rail Activation. Bus and Rail Engineering units are responsible for the management and administration of all revenue vehicle procurement contracts as well as the technical specifications for the procurement of components and for the development of scheduled maintenance service inspection programs for revenue vehicles. These units are also responsible for all engineering activities relating to the bus fleet and the light rail system including integrating new routes into the existing service plan. In addition, Rail Engineering is responsible for Configuration Management for rail vehicles and wayside systems. Rail Activation develops and implements programs and functions for all planned light rail and commuter rail lines operated by VTA. Successful implementation of the rail projects requires that all tasks necessary for the initiation of revenue service be comprehensively identified and accomplished in a systematic, integrated and timely fashion. The table below shows the budget for the Operations Division, and the numbers are expressed in thousands. Wages and Benefits: FISCAL YEAR 2004 Actual $172,065, FISCAL YEAR 2005 Budget 182,193, FISCAL YEAR 2005 Revised $176,341, FISCAL YEAR 2006 Adopted Budget $177,039, and FISCAL YEAR 2007 Adopted Budget $180,074. Materials and Supplies: FISCAL YEAR 2004 Actual $9,169, FISCAL YEAR 2005 Budget $14,875, FISCAL YEAR 2005 Revised $10,897, FISCAL YEAR 2006 Adopted Budget $12,722, and FISCAL YEAR 2007 Adopted Budget $12,868. Security: FISCAL YEAR 2004 Actual $7,687, FISCAL YEAR 2005 Budget $8,499, FISCAL YEAR 2005 Revised $7,993, FISCAL YEAR 2006 Adopted Budget $7,880, and FISCAL YEAR 2007 Adopted Budget $8,062. Professional and Special Services: FISCAL YEAR 2004 Actual $701, FISCAL YEAR 2005 Budget $1,953, FISCAL YEAR 2005 Revised $1,722, FISCAL YEAR 2006 Adopted Budget $1,660, and FISCAL YEAR 2007 Adopted Budget $1,304. Other Services: FISCAL YEAR 2004 Actual $4,025, FISCAL YEAR 2005 Budget $4,256, FISCAL YEAR 2005 Revised $4,389, FISCAL YEAR 2006 Adopted Budget $4,290, and FISCAL YEAR2007 Adopted Budget $4,356. Fuel: FISCAL YEAR 2004 Actual $6,060, FISCAL YEAR 2005 Budget $8,634, FISCAL YEAR 2005 Revised $8,638, FISCAL YEAR 2006 Adopted Budget $9,726, and FISCAL YEAR2007 Adopted Budget $9,869. Traction Power: FISCAL YEAR 2004 Actual $2,152, FISCAL YEAR 2005 Budget $3,949, FISCAL YEAR 2005 Revised $3,074, FISCAL YEAR 2006 Adopted Budget $3,441, and FISCAL YEAR 2007 Adopted Budget $3,441. Tires: FISCAL YEAR 2004 Actual $950, FISCAL YEAR 2005 Budget $1,038, FISCAL YEAR 2005 Revised $974, FISCAL YEAR 2006 Adopted Budget $1,050, and FISCAL YEAR2007 Adopted Budget $1,105. Utilities: FISCAL YEAR 2004 Actual $2,016, FISCAL YEAR 2005 Budget $2,538, FISCAL YEAR 2005 Revised $2,383, FISCAL YEAR 2006 Adopted Budget $2,321, and FISCAL YEAR2007 Adopted Budget $2,373. Data Processing: FISCAL YEAR 2004 Actual $126, FISCAL YEAR 2005 Budget $145, FISCAL YEAR 2005 Revised $150, FISCAL YEAR 2006 Adopted Budget $158, and FISCAL YEAR 2007 Adopted Budget $146. Office Expense: FISCAL YEAR 2004 Actual $198, FISCAL YEAR 2005 Budget $320, FISCAL YEAR 2005 Revised $244, FISCAL YEAR 2006 Adopted Budget $204, and FISCAL YEAR 2007 Adopted Budget $205. Employee Related Expense: FISCAL YEAR 2004 Actual $119, FISCAL YEAR 2005 Budget $419, FISCAL YEAR 2005 Revised $296, FISCAL YEAR 2006 Adopted Budget $295, and FISCAL YEAR 2007 Adopted Budget $270. Leases and Rents: FISCAL YEAR 2004 Actual $116, FISCAL YEAR 2005 Budget $187, FISCAL YEAR 2005 Revised $176, FISCAL YEAR 2006 Adopted Budget $170, and FISCAL YEAR 2007 Adopted Budget $175. Miscellaneous: FISCAL YEAR 2004 Actual $513, FISCAL YEAR 2005 Budget $606, FISCAL YEAR 2005 Revised $599, FISCAL YEAR 2006 Adopted Budget $415, and FISCAL YEAR 2007 Adopted Budget $437. ADA (amounts include allocation of VTA support staff): FISCAL YEAR 2004 Actual $26,728, FISCAL YEAR 2005 Budget $29,533, FISCAL YEAR 2005 Revised $25,837, FISCAL YEAR 2006 Adopted Budget $26,662, and FISCAL YEAR 2007 Adopted Budget $27,446. Caltrain (amounts include allocation of VTA support staff): FISCAL YEAR 2004 Actual $14,562, FISCAL YEAR 2005 Budget $15,025, FISCAL YEAR 2005 Revised $15,025, FISCAL YEAR 2006 Adopted Budget $15,479, and FISCAL YEAR 2007 Adopted Budget $15,940. Light Rail Shuttles (amounts include allocation of VTA support staff): FISCAL YEAR 2004 Actual $824, FISCAL YEAR 2005 Budget $955, FISCAL YEAR 2005 Revised $955, FISCAL YEAR2006 Adopted Budget $906, and FISCAL YEAR2007 Adopted Budget $927. Altamont Commuter Express (amounts include allocation of VTA support staff): FISCAL YEAR2004 Actual $3,635, FISCAL YEAR 2005 Budget $3,912, FISCAL YEAR 2005 Revised $3,712, FISCAL YEAR 2006 Adopted Budget $3,842, and FISCAL YEAR 2007 Adopted Budget $3,952. Highway 17 Express (amounts include allocation of VTA support staff): FISCAL YEAR 2004 Actual $345, FISCAL YEAR 2005 Budget $415, FISCAL YEAR 2005 Revised $415, FISCAL YEAR 2006 Adopted Budget $427, and FISCAL YEAR 2007 Adopted Budget $443. Dumbarton Express (amounts include allocation of VTA support staff): FISCAL YEAR 2004 Actual $384, FISCAL YEAR2005 Budget $390, FISCAL YEAR 2005 Revised $390, FISCAL YEAR 2006 Adopted Budget $449, and FISCAL YEAR 2007 Adopted Budget $413. Contribution to Other Agencies: FISCAL YEAR 2004 Actual $322, FISCAL YEAR 2005 Budget $265, FISCAL YEAR 2005 Revised $265, FISCAL YEAR 2006 Adopted Budget $304, and FISCAL YEAR 2007 Adopted Budget $316. Other Expense: FISCAL YEAR 2004 Actual $105, FISCAL YEAR 2005 Budget $26, FISCAL YEAR 2005 Revised $13, FISCAL YEAR 2006 Adopted Budget $0, and FISCAL YEAR 2007 Adopted Budget $0 Total Expense: FISCAL YEAR 2004 Actual $252,800, FISCAL YEAR 2005 Budget $280,134, FISCAL YEAR 2005 Revised $264,487, FISCAL YEAR 2006 Adopted Budget $269,440 and FISCAL YEAR 2007 Adopted Budget $274,122. Reimbursements: FISCAL YEAR 2004 Actual -$7,992, FISCAL YEAR 2005 Budget -$7,639, FISCAL YEAR 2005 Revised -$7,639, FISCAL YEAR 2006 Adopted Budget -$4,453, and FISCAL YEAR 2007 Adopted Budget -$3,815. Net Total: FISCAL YEAR 2004 Actual $244,808, FISCAL YEAR 2005 Budget $272,494, FISCAL YEAR 2005 Revised $256,848, FISCAL YEAR 2006 Adopted Budget $264,987, and FISCAL YEAR 2007 Adopted Budget $270,307. MAJOR BUDGETARY CHANGES Staffing The Operations Division began FY2005 with 1,757 budgeted positions. A comprehensive efficiency and productivity enhancement plan has resulted in a budget of 1,701 positions for FY2006 and 1,674 for FY2007. The reduction in staff in the FY2006 and FY2007 biennial budget includes a net reduction of 26 administrative and clerical positions and 30 service and maintenance positions. It also includes the addition of 20 light rail operator positions added in FY2005 in support of the new Vasona Light Rail line, scheduled to open in July 2005. Despite contractual wage increases and the continued increases in benefits costs, driven primarily by rising health care costs, the Operations Division projects salary savings (wages and benefits) of $5.2 million in FY2006 and $2.1 million in FY2007 compared to the adopted FY2005 budget. Protective Services VTA's system-wide security is provided through a combination of County Sheriff Peace Officers and contracted private security unarmed and armed transit security officers. The FY2006 and FY2007 budget retains a comparable level of Sheriff's Transit Patrol. The Auxiliary Security Services contract reflects operational changes to improve responsiveness while beginning to streamline the cost of the contract consistent with VTA's needs. Accessible Services VTA, Outreach and a consultant team developed and implemented various strategies to improve productivity, increase revenue, contain costs and control demand. As a result of the implementation of the plan, the recommended FY2006 Paratransit budget has been reduced by approximately $2.9 million from the FY2005 Adopted Budget. The recommended budget is $26.7 million for FY2006 and $27.4 million for FY2007. Diesel Fuel Price Assumption The FY2005 budget assumption for low sulfur diesel fuel was $1.65 per gallon. At the closed of the third quarter of FY2005, the price of low sulfur diesel fuel increased to $1.85 per gallon, raising the current year-to-date average to $1.56 per gallon. The proposed budget assumption for FY2006 is $1.90 per gallon and $1.95 per gallon in FY2007. Diesel fuel costs have fluctuated widely during FY2004 and FY2005 due to the ongoing situation in the Middle East and the strain on the worldwide oil supply due to increased demand. These factors have influenced the increase in VTA's budgeted cost per gallon. The total fuel budget for FY2006 is $9.7 million and $9.9 million in FY2007 based on 18.8 and 18.7 million bus service miles respectively. Traction Power Price Assumption During FY2004, the actual average cost of traction power was $0.122 per kWh and the estimated traction power cost for FY2005 is $0.134 per kWh. In July 2005, VTA will open service on the Vasona line, which will increase the annual light rail car miles by 13.9%. For FY2006 and FY2007, staff implemented a more refined methodology to project traction power costs in preparation of the budget. As a result, the total traction power budget projected for FY2006 and FY2007 is $3.4 million annually compared to $3.9 million budgeted in FY2005. Section IV CAPITAL BUDGET Introduction CAPITAL BUDGET INTRODUCTION The FY2006 and FY2007 Adopted Capital Program presents two differing pictures concerning capital activities at VTA. On the one hand, the 2000 Measure A Capital Improvement Program has VTA moving forward on a series of major transit capital improvements, including the Silicon Valley Rapid Transit Project, Downtown - East Valley Transit Improvement Project, Zero-Emission Vehicles and Facilities, Low-floor Light Rail Vehicles, Bus Rapid Transit, and Caltrain Service Improvements. On the other hand, the VTA Enterprise-funded Capital Improvement Program remains constrained as the organization continues to balance the need for basic capital infrastructure investment against essential operating needs. As in previous years, the Capital Improvement Program Oversight Committee (CIPOC), which is composed of the Chief Officers from all five divisions within VTA, has continued it's ongoing review and monitoring of the entire capital program. This process continually examines every capital project as to its criticality to our operations, strategic plan, and goals. This budget funds fifteen VTA Enterprise projects, including the Caltrain Capital Contribution, over the two-year period, requiring a total new VTA enterprise fund commitment of $18.2 million. The 2000 Measure A Program funds six projects over the two-year period, requiring $30.8 million in 2000 Measure A funds. There are also 79 unfinished projects (excluding the Measure B Program) being carried forward from prior capital budgets. A summary and detailed listing of these carry-forward projects, along with the proposed new and augmented projects, follows at the end of this section. Section IV CAPITAL BUDGET VTA Enterprise Capital Projects VTA ENTERPRISE FY2006 & FY2007 RECOMMENDED CAPITAL PROJECTS Caltrain Capital Contribution The local capital funds that Caltrain receives from VTA and the other two funding partners are used to match state and federal grant funds that are provided to Caltrain. Most Caltrain capital projects are funded with a combination of federal and local funds, and the costs are split equally by the three member agencies. VTA's proposed FY2006 Budget includes $2.7 million to support Caltrain's Capital Budget in FY2006 and $2.2 million in FY2007. The two-year total of $4.8 million is consistent with the VTA local capital funding need identified in Caltrain's adopted FY 2004-2013 Short Range Transit Plan. Caltrain Capital Contribution FY2006 Project Budget is $2,660,000, Grant Funding is $0, and Net VTA Funds are $2,660,000 FY2007 Project Budget is $2,180,000, Grant Funding is $0, and Net VTA Funds are $2,180,000 Information Systems, Communications, and Technology SAP Upgrade To maintain a reliable and consistent ability to utilize SAP at VTA, the SAP software must be upgraded and the SAP hardware must be replaced. VTA's current SAP hardware is becoming outdated, and VTA risks future hardware failures for which no hardware replacement will be available. The UNIX servers supporting the SAP environment will be replaced since the hardware is reaching the end of its lifecycle and the vendor has announced the end of production. Approximately 12 servers will be replaced with newer equipment that can support the upgraded SAP environment. The SAP software is also becoming outdated, with maintenance fees for the software scheduled to increase starting in 2007. The software will be upgraded from version 4.6C to version MySAP ERP 2005. SAP Upgrade FY2006 Project Budget is $1,405,888, Grant Funding is $0, and Net VTA Funds are $1,405,888 FY2007 Project Budget is $2,537,000, Grant Funding is $0, and Net VTA Funds are $2,537,000 TransLink TVM Integration TransLink is a regional fare payment system for the nine-county San Jose/San Francisco/Oakland Bay Area. VTA, along with Caltrain, is a member of the TransLink Consortium. The Metropolitan Transportation Commission (MTC) has allocated Regional Measure 2 (RM2) funds to integrate VTA's 156 Ticket Vending Machines (TVM), and Caltrain's 112 TVMs, with TransLink Add-Value Machine (AVM) capabilities. This integration would not only allow customers to add value to their TransLink cards at all VTA and Caltrain TVMs, but it would also add credit/debit functionality to all VTA TVM's for customers to purchase tickets and/or to add value to their TransLink cards. VTA and Caltrain will enter into a cooperative agreement for allocating the funding during this project. Since the funding will be provided using RM2 funding, these integration costs will be fully reimbursed by MTC. Translink TVM Integration FY2006 Project Budget is $624,703, Grant Funding is 624,703, and Net VTA Funds are $0 FY2007 Project Budget is $3,652,058, Grant Funding is $3,652,058, and Net VTA Funds are $0 Operating Equipment Rail Replacement and Rehabilitation This ongoing activity helps maintain running rail on the Light Rail system at optimum levels. Work on rail that can be preserved may include the use of welding to extend its life. Rail that has begun to exhibit surface and subsurface cracking must be replaced. FY2006 activities will include routine rail rehabilitation in high-wear areas throughout the system. The rail at First Street and Younger will be replaced in FY2007. Operating Equipment Rail Replacement and Rehabilitation FY2006 Project Budget is $170,000, Grant Funding is $136,000, and Net VTA Funds are $34,000 FY2007 Project Budget is $1,887,000, Grant Funding is $1,509,600, and Net VTA Funds are $377,400 Facilities and Equipment Emergency Repair Allowance This ongoing account allows VTA to expedite unplanned repairs that may be required at facilities or to equipment that is essential to normal or safe operations. These funds are administered by the Chief Operating Officer, and are not used for regular anticipated maintenance activities. Facilities and Equipment Emergency Repair Allowance FY2006 Project Budget is $300,000, Grant Funding is $0, and Net VTA Funds are $300,000 FY2007 Project Budget is $300,000, Grant Funding is $0, and Net VTA Funds are $300,000 Maintenance Equipment Replacement Program This capital item allows for the scheduled replacement of equipment that has reached the end of its useful life. It allows VTA to proactively keep its equipment in a state of good repair, while reducing repair expenses and downtime. The Steam Rack Lift at the Cerone Division is scheduled for replacement in FY2006, due to its age, unavailability of parts, and the need to replace it prior to failure. Maintenance Equipment Replacement Program FY2006 Project Budget is $108,329, Grant Funding is $0, and Net VTA Funds are $108,329 FY2007 Project Budget is $0, Grant Funding is $0, and Net VTA Funds are $0 Bus Signal Priority Bus Signal Priority enables VTA buses to move faster or more reliably through the corridors on which it is implemented. Historically, passenger surveys have indicated that transit speeds should be faster, to try to achieve auto competitive trip times. Bus Signal Priority implementation will help ensure that buses run on schedule and with lower trip times. Ultimately, improved trip times and reliability should result in more system confidence and higher ridership. Staff will develop a corridor-specific project plan in FY2006 and actual implementation is scheduled for FY2007. Bus Signal Priority FY2006 Project Budget is $0, Grant Funding is $0, and Net VTA Funds are $0 FY2007 Project Budget is $911,042, Grant Funding is $728,834, and Net VTA Funds are $182,208 Operating Facilities Chaboya Bus Wash Rehabilitation and Detail Area This project will improve the control systems for the two existing drive washers, by installing traffic light-type speed control signals and monitoring equipment (CCTV) to allow bus speeds to be more closely regulated. The other major element of this project will be to construct a covered bus detailing area similar to that constructed at the new North Division, which will allow for more efficient and thorough interior "detail" cleaning of buses on a concrete surface with drainage. This will also assist in storm water pollution prevention. Operating Facilities Chaboya Bus Wash Rehabilitation and Detail Area FY2006 Project Budget is $2,120,000, Grant Funding is $0, and Net VTA Funds are $2,120,000 FY2007 Project Budget is $0, Grant Funding is $0, and Net VTA Funds are $0 Pavement Management Program This is an ongoing program to keep VTA-owned parking lots and driveways in a state of good repair. Typically, activities in this program include scheduled slurry sealing and restriping as well as performing minor repairs and repaving, if needed. Due to budget constraints, this request is comprised solely of an annual allowance for minor repairs, inspections, spot sealing, and other preventative maintenance. Pavement Management Program FY2006 Project Budget is $240,000, Grant Funding is $0, and Net VTA Funds are $240,000 FY2007 Project Budget is $240,000, Grant Funding is $0, and Net VTA Funds are $240,000 Roofing Management Program This is an on-going, comprehensive long-term program to maximize the useful life and integrity of VTA facilities. This program includes the pro-active scheduling of roofing rehabilitation prior to major failure, as well as unscheduled repairs, seasonal cleaning, annual roof inspections, and emergency leak response. Roofing Management Program FY2006 Project Budget is $195,000, Grant Funding is $0, and Net VTA Funds are $195,000 FY2007 Project Budget is $195,000, Grant Funding is $0, and Net VTA Funds are $195,000 Painting Management Program This is an on-going, comprehensive long-term program to maintain the appearance and integrity of VTA facilities. Due to financial constraints, this year's request is comprised solely of an annual allowance for unscheduled painting and touch-ups. Painting Management Program FY2006 Project Budget is $240,000, Grant Funding is $0, and Net VTA Funds are $240,000 HVAC Scheduled Replacement Program The VTA Heating Ventilation and Air Conditioning (HVAC) Scheduled Preventative Maintenance Replacement Program is a long-term program intended to take advantage of technological advances in HVAC equipment that creates cost effectiveness in replacing old and outdated equipment. The majority of HVAC units being replaced are at the operating divisions and are twenty to twenty-five years old. Chaboya Division Building A has two 20-ton units scheduled for replacement and River Oaks has a Condensing Unit on Building C scheduled for replacement. HVAC Scheduled Replacement Program FY2006 Project Budget is $234,000, Grant Funding is $0, and Net VTA Funds are $234,00 FY2007 Project Budget is $211,000, Grant Funding is $0, and Net VTA Funds are $211,000 Passenger Facilities Bus Stop Improvement Program VTA has been committed to maintaining and improving safe bus stops, bus stop accessibility and sound operating conditions for transit vehicles, operators and our customers. This Capital Project Request will provide for curb, gutter, and pavement repairs at bus stops throughout the County that are deemed to be in the most need of repair. Passenger Facilities Bus Stop Improvement Program FY2006 Project Budget is $250,000, Grant Funding is $0, and Net VTA Funds are $250,000 FY2007 Project Budget is $250,000, Grant Funding is $0, and Net VTA Funds are $250,000 Transit Enhancement Projects Transit Enhancement projects are Federally funded projects that can include preservation or rehabilitation of historic transit facilities; installation of bus shelters, landscaping, and other scenic beautification; public art; pedestrian access and walkways; bicycle access; transit access to parks; signage; and enhanced access for persons with disabilities to mass transportation. VTA has been committed to maintaining and improving safe bus stops, bus stop accessibility and sound operating conditions for transit vehicles, operators and our customers. This Capital Project Request will provide for curb, gutter, and pavement repairs at bus stops throughout the County that are deemed to be in the most need of repair. These funds will be used for projects at Caltrain Commuter Rail stations and other transit facilities within Santa Clara County. Transit Enhancement Projects FY2006 Project Budget is $529,000, Grant Funding is $423,200, and Net VTA Funds are $105,800 FY2007 Project Budget is $545,000, Grant Funding is $436,000, and Net VTA Funds are $109,000 Rail Facilities Expansion The Rail Facilities Expansion projects for FY2006 and FY2007 are funded by Measure A. The list and description of these projects can be found in the Measure A part of the Capital Program section of this budget document (immediately follows this list of VTA Enterprise projects). Revenue Vehicles Community Buses VTA's Short Range Transit Plan includes the purchase of small capacity buses. The purchase of smaller vehicles represents the initial steps of using market segmentation to entice more residents to use VTA services and provide services that meet the diverse development patterns, community densities and travel patterns in Santa Clara County. Using smaller buses provides greater operational flexibility to implement either fixed or flexible routing strategies. This program calls for purchasing 10 buses in FY2006 and 11 buses in FY2007. Community Buses FY2006 Project Budget is $1,666,045, Grant Funding is $0, and Net VTA Funds are $1,666,045 FY2007 Project Budget is $1,808,297, Grant Funding is $0, and Net VTA Funds are $1,808,297 Section IV CAPITAL BUDGET 2000 Measure A Transportation Improvement Program ~ Introduction 2000 MEASURE A TRANSIT IMPROVEMENT PROGRAM The 2000 Measure A Transit Improvement Program, a 30-year plan of major transit improvement capital projects, was approved in November 2000 by over 70 percent of Santa Clara County's voters. 2000 Measure A listed the following countywide transit improvement projects: Fund operating and maintenance costs for increased bus, rail and paratransit service. Extend BART to Silicon Valley through the Silicon Valley Rapid Transit Corridor (SVRTC). Provide connections from Mineta San Jose International airport to BART, Caltrain and VTA light rail. Extend Light Rail from Downtown San Jose to the East Valley. Purchase low-floor light rail vehicles. Improve Caltrain: double-track to Gilroy and electrify from Palo Alto to Gilroy. Increase Caltrain service. Construct a New Palo Alto Intermodal Transit Center. Improve bus service in major bus corridors. Upgrade Altamont Commuter Express (ACE). Improve Highway 17 Express bus service. Connect Caltrain with Dumbarton Rail corridor. Purchase zero-emission buses and construct service facilities. Develop new light rail corridors. The 2000 Measure A Transit Improvement Program is one component of VTA's long range countywide transportation plan, Valley Transportation Plan (VTP) 2030. VTP 2030 outlines a balanced approach to improvements to roadways and highways, public transit, bicycle and pedestrian facilities, and technology infrastructure. VTP 2030 was reviewed by local jurisdictions and adopted by the VTA Board of Directors on February 3, 2005. Measure A Bonds - On August 7, 2003, the VTA Board of Directors authorized the issue of up to $550 million of 2000 Measure A Sales Tax Revenue Bonds to fund: 1) accelerated reimbursement of the Repayment Obligation ; 2) retirement of the 2002 Grant and Bond Anticipation Notes; 3) operating costs associated with deferral of service reductions; 4) preliminary engineering for the BART extension; 5) capitalized interest, cost of issue, potential debt service reserve fund; and 6) other projects as determined by the Board, including preliminary engineering for Downtown East Valley transit improvements. As of December 9, 2004 three series of bonds (2003 Series A, 2004A, and 2004B Bonds) have been issued under this Board authorization. Each series of Bonds is structured as a long-term issue maturing April 1, 2036 (when the 2000 Measure A sales tax ends), but with a mandatory tender on October 2, 2006. The rate of interest through the mandatory tender date is fixed. The intent is that the Bonds will either be remarketed or refunded on the tender date (or a combination of both). This structure was designed to provide VTA with the interest benefits associated with a short-term financing but with a framework similar to that of a long-term financing. It will also provide VTA the needed flexibility to retire a portion of the debt should other funds become available. The current total of net bond proceeds made available for projects is $392.0 million. Due to cost-cutting and efficiency measures implemented by VTA, which eliminated the need to use $80 million of Measure A bonds and updated cash flow requirements for the SVRT and DTEV projects, VTA does not expect to issue additional debt under this Board authorization and has reduced the estimated amount of Measure A Bonds and corresponding debt service included in the Plan to reflect this assumption. The following table shows the use of 2003 series A, 2004 A, and 2004 B Bond Proceeds for projects BART Preliminary Engineering: $132.2 million Downtown East Valley, Conceptual Engineering: $4 million Downtown East Valley, Preliminary Engineering: $16 million Repayment Obligation: $67.3 million Union Pacific Right-of-Way Purchase-Fremont to San Jose: $81.5 million Union Pacific Right-of-Way Purchase-Newhall Yard: $37.3 million Additional South County Caltrain Round Trip Service: $10 million Dumbarton Rail: $705 thousand Rail Corridor Study: $770 thousand Capitalized Interest/Cost of Issue: $42.2 million Total Bond Proceeds $392 million Measure A Progress VTA has already begun work on 2000 Measure A by issuing a limited amount of bonds to purchase 70 additional low-floor vehicles; to acquire right-of-way; and to conduct environmental studies, preliminary engineering and design work for projects identified in 2000 Measure A. This section describes some key capital projects for which 2000 Measure A funding is committed, including those that will require additional funding from other sources and, in some cases for which full project funding is not yet identified. Low-floor Light Rail Vehicles - VTA has committed to improving accessibility by converting the Light Rail Vehicle (LRV) fleet to low-floor vehicles. All low-floor vehicles are on-site and in revenue service as of December 2004. This is the first Measure A project to be completed. Zero-Emission Vehicles and Facilities -Three zero emission buses (ZEB) are on site. VTA began the ZEB demonstration in late February 2005. In addition to the procurement of the fuel cell buses, the $18.5 million demonstration program includes the installation of a hydrogen fueling facility and modification of the Cerone Division maintenance facility to accommodate the fuel cell buses, the training of staff, and public and emergency departments and an evaluation of the overall program. Work at Cerone Division to support the ZEB demonstration was completed in spring 2005. Future Measure A expenditures would fund the differential cost between a standard 40 foot bus and ZEB bus, with up to 15% of the active fleet (approximately 60 buses) being converted to ZEB's by 2020 and a ZEB replacement cycle beginning in 2026. Downtown East Valley Transit Improvement Plan - Began $16 million in Preliminary Engineering on Capitol Expressway Light Rail project to Nieman Station. Continued Environmental Clearance for Santa Clara/Alum Rock segment that evaluates single car light rail or enhanced bus alternatives. A Draft Environmental Impact Statement / Environmental Impact Report (EIS/EIR) will be circulated without a defined preferred alternative. The VTA Board will decide between the two proposed transit modes. Silicon Valley Rapid Transit Corridor Project - The VTA Board adopted the project description for the 16.3-mile extension of BART to Milpitas, San Jose and Santa Clara and approved the Final Environmental Impact Report in December 2004. VTA began Preliminary Engineering (PE) in the spring of 2004 and is scheduled to complete PE in mid to late 2006. VTA completed the purchase of 11 miles of Union Pacific (UP) railroad right of way from Fremont to San Jose and acquired UP's 48 acre Newhall Yard. VTA continues to work with the FTA on federal environmental clearance, and federal and state funding commitments before advancing to final design. Revenue service is anticipated by late 2015 assuming funding issues are resolved. Bus Rapid Transit Corridors - VTA has embraced the concept of Bus Rapid Transit (BRT) and identified three BRT corridors in VTP 2020. VTA currently has two BRT corridors under active development - the Line 22 BRT corridor and the Monterey Highway BRT Corridor. VTP 2020 also identifies the Stevens Creek Boulevard as a potential BRT corridor. Caltrain Service Improvements - VTA, in cooperation with the Peninsula Corridor Joint Powers Board (PCJPB, aka Caltrain), is directly improving or financially supporting many aspects of the Caltrain service. Key elements include system rehabilitation, upgraded station facilities, new express service, and expanded service to Gilroy. VTA has programmed a $45 million five year service improvement project that will double track approximately 8.5 miles between San Jose and Gilroy and make some storage track improvements in Gilroy. This effort coupled with negotiated access fee payments to Union Pacific will allow up to 5 additional Caltrain round trips (subject to demand) to Gilroy by 2010. Caltrain Electrification - Based on direction from VTA Board of Directors the Measure A Expenditure Plan programmed VTA's contribution to match Caltrain's Short Range Transit Plan. The current plan envisages that electrification equipment procurement and construction will take place from 2014 through 2018. Additional 2000 Measure A Projects: New Light Rail Corridors - Programmed $1.3 million to begin Study in 2005. At least two future light rail corridors are to be identified for construction out of seven potential candidate corridors listed. Transit connection to Mineta San Jose International Airport - This project would provide a people mover link from Mineta San Jose International Airport to Caltrain and, potentially, future BART in Santa Clara. The current 2000 Measure A Plan assumes this connection would be in place in conjunction with the BART-Santa Clara Station opening. Altamont Commuter Express (ACE) Rail Service Upgrade - There are two phases of service frequency improvements to ACE service that need to be studied in terms of timing of service improvements. Dumbarton Rail Corridor - Programmed VTA contribution for Environmental studies/reports. The project provides VTA's share of matching funds ($44 million) for a partnership with Alameda and San Mateo counties for the rebuilding of the Dumbarton Rail Corridor. The service would run over the Dumbarton Rail Bridge between the Union City BART station in Alameda County and Caltrain in San Mateo and Santa Clara counties. The project environmental document clearance is being initiated with VTA's partners in San Mateo and Alameda Counties. Highway 17 Bus Service Improvements - funding for additional buses and service upgrades for the Highway 17 Express Bus service. Section IV CAPITAL BUDGET 2000 Measure A Capital Projects 2000 MEASURE A FY2006 AND FY2007 RECOMMENDED CAPITAL PROJECTS Rail Facilities Expansion Caltrain South County Capacity Improvements This project will provide expanded commuter rail service to the South County area by guaranteeing rail slots for five additional roundtrips to Gilroy. These improvements will insure adequate capacity for freight and commuter rail service and will include property acquisition, design and construction of drainage, grading, railroad track, structures, highway grade crossings, signal systems, passenger station revisions, and passenger car storage facility. Project budget for fiscal year 2006 is $ 6 million, and budget for fiscal year 2007 is $9 million. Downtown East Valley Capitol Expressway Light Rail Transit (LRT) Final Design This project is a 3.5 mile extension of light rail from the existing Alum Rock station to the future Neiman station, as well as a Light Rail Vehicle (LRV) storage facility located near Quimby Road. The project is currently in the preliminary engineering phase. Project budget for fiscal year 2006 is $9,845,000, and budget for fiscal year 2007 is $2,267,000. Bus Rapid Transit Bus Rapid Transit is an emerging service delivery method for VTA. The Line 22 Corridor has been chosen as the first to be developed in the County, as it is the backbone of VTA bus service. Key benefits will be reduced passenger travel times, improved station stop environments, upgraded lighting and passenger information. This project will include conceptual engineering and environmental clearance for the El Camino Rapid Corridor from Downtown San Jose to Palo Alto. The east side of the corridor is currently being done as part of the Downtown East Valley Project. Project budget for fiscal year 2006 is $1,130,000, and budget for fiscal year 2007 is $1,000,000. New Rail Corridors Study This study will provide the analysis required to assist the Board regarding the identification and prioritization of specific corridors and improvements, as broadly outlined in 2000 Measure A. It will define, evaluate, and prioritize the rail corridors, followed by a Programmatic Environmental Impact Report (EIR). Project budget for fiscal year 2006 is $850,000, and budget for fiscal year 2007 is $450,000. Caltrain Improvement Plan This project will primarily be a VTA staff effort to update the previous Caltrain Improvement Plan developed for the 1996 Measure B Caltrain Improvement Program. It will include project definition studies/reports, conceptual design, cost estimates, and environmental review for individual elements of the plan. Project budget for fiscal year 2006 is $100,000, and budget for fiscal year 2007 is $100,000. Palo Alto Intermodal Transit Center The City of Palo Alto is proceeding with a Programmatic EIR for the Palo Alto Intermodal Transit Center (PAITC) Master Plan, including conceptual design. This work is being done with Federal funds under VTA's authority. VTA will be providing grant administration and environmental planning services to the City, reimbursable from Federal and City funds. This budget will fund VTA planning staff services to participate with City efforts related to future 2000 Measure A transit improvements associated with the PAITC Master Plan. Project budget for fiscal year 2006 is $25,000, and budget for fiscal year 2007 is $25,000. Section IV CAPITAL BUDGET VTA Enterprise and Measure A NEW & CARRYOVER SUMMARY Santa Clara Valley Transportation Authority FISCAL YEAR 2006 and FISCAL YEAR 2007 Capital Program Summary Capital Project Programming Excluding 1996 Measure B Transportation Improvement Program Program Group New Projects Caltrain Capital Contribution: Existing Capital Program $0, Adopted Capital Program (total) $4,840,000, Adopted Capital Program (VTA Share) $4,840,000, Revised Estimated Total Reimbursement $0, Revised Total Net VTA Share $4,840,000 Information Systems, Communications And Technology: Existing Capital Program $0, Adopted Capital Program (total) $8,220,000, Adopted Capital Program (VTA Share) $3,943,000, Revised Estimated Total Reimbursement -$4,277,000, Revised Total Net VTA Share $3,943,000 Operating Equipment: Existing Capital Program $0, Adopted Capital Program (total) $3,676,000, Adopted Capital Program (VTA Share) $1,301,000, Revised Estimated Total Reimbursement -$2,375,000, Revised Total Net VTA Share $1,301,000 Operating Facilities: Existing Capital Program $0, Adopted Capital Program (total) $3,915,000, Adopted Capital Program (VTA Share) $3,915,000, Revised Estimated Total Reimbursement $0, Revised Total Net VTA Share $3,915,000 Passenger Facilities: Existing Capital Program $0, Adopted Capital Program (total) $1,574,000, Adopted Capital Program (VTA Share) $715,000, Revised Estimated Total Reimbursement -$859,000, Revised Total Net VTA Share $715,000 Rail Facilities Expansion: Existing Capital Program $0, Adopted Capital Program (total) $30,792,000, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement -$30,792,000, Revised Total Net VTA Share $0 Revenue Vehicles and Equipment: Existing Capital Program $0, Adopted Capital Program (total) $3,474,000, Adopted Capital Program (VTA Share) $3,474,000, Revised Estimated Total Reimbursement $0, Revised Total Net VTA Share $3,474,000 Total New Projects: Existing Capital Program $0 Adopted Capital Program (total) $56,491,000, Adopted Capital Program (VTA Share) $18,188,000, Revised Estimated Total Reimbursement -$38,303,000, and Revised Total Net VTA Share $18,188,000 Carryover Projects ADA: Existing Capital Program $422,000, Adopted Capital Program(total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement $0, and Revised Total Net VTA Share $422,000 Bus Facility Expansion: Existing Capital Program $86,825,000, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement -$30,307,000, and Revised Total Net VTA Share $56,518,000 Information Systems, Communications and Technology: Existing Capital Program $24,129,000, Adopted Capital Program(total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement -$12,672,000, and Revised Total Net VTA Share $11,457,000 Non-Revenue Vehicles: Existing Capital Program $1,299,000, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement -$61,000, and Revised Total Net VTA Share $1,237,000 Operating Equipment: Existing Capital Program $9,039,000, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement -$5,523,000, and Revised Total Net VTA Share $3,516,000 Operating Facilities: Existing Capital Program $14,075,000, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement -$4,399,000, and Revised Total Net VTA Share $9,676,000 Other: Existing Capital Program $55,000, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement $0, and Revised Total Net VTA Share $55,000 Passenger Facilities: Existing Capital Program $38,472,000, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement -$10,120,000, and Revised Total Net VTA Share $28,352,000 Rail Facility Expansion: Existing Capital Program $764,570,000, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement -$718,630,000, and Revised Total Net VTA Share $45,940,000 Revenue Vehicles and Equipment: Existing Capital Program $251,175,000, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement -$232,018,000, and Revised Total Net VTA Share $19,157,000 Total Carryover: Existing Capital Program $1,190,061,000 Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement -$1,013,730,000, and Revised Total Net VTA Share $176,330,000 Total Capital Projects: Existing Capital Program $1,190,061,000, Adopted Capital Program (total) $56,491,000, Adopted Capital Program (VTA Share) $18,188,000, Revised Estimated Total Reimbursement -$1,052,033,000, and Revised Total Net VTA Share $194,518,000 Section IV CAPITAL BUDGET VTA Enterprise and Measure A NEW & CARRYOVER DETAIL SCHEDULE Santa Clara Valley Transportation Authority FISCAL YEAR 2006 and FISCAL YEAR 2007 Detailed Capital Budget New Projects Caltrain Capital Contribution FISCAL YEAR06: Existing Capital Program $0, Adopted Capital Program (total) $2,660,000, Adopted Capital Program (VTA Share) $2,660,000, Revised Estimated Total Reimbursement $0, Revised Total Net VTA Share $2,660,000 Caltrain Capital Contribution FISCAL YEAR07: Existing Capital Program $0, Adopted Capital Program (total) $2,180,000, Adopted Capital Program (VTA Share) $2,180,000, Revised Estimated Total Reimbursement $0, Revised Total Net VTA Share $2,180,000 Caltrain Capital Contribution: Existing Capital Program $0, Adopted Capital Program (total) $4,840,000, Adopted Capital Program (VTA Share) $4,840,000, Revised Estimated Total Reimbursement $0, Revised Total Net VTA Share $4,840,000 SAP Upgrade FISCAL YEAR 2006 and FISCAL YEAR 2007:Existing Capital Program $0, Adopted Capital Program (total) $3,943,000, Adopted Capital Program (VTA Share) $3,943,00, Revised Estimated Total Reimbursement $0, Revised Total Net VTA Share $3,943,000 TransLink TVM Integration FISCAL YEAR 2006 and FISCAL YEAR 2007:Existing Capital Program $0, Adopted Capital Program (total) $4,277,000, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement -$4,277,000, Revised Total Net VTA Share $0 Information Systems, Communications And Technology Summary: Existing Capital Program $0, Adopted Capital Program (total) $8,220,000, Adopted Capital Program (VTA Share) $3,943,000, Revised Estimated Total Reimbursement -$4,277,000, Revised Total Net VTA Share $3,943,000 Rail Replacement and Rehabilitation FISCAL YEAR 2006:Existing Capital Program $0, Adopted Capital Program (total) $170,000, Adopted Capital Program (VTA Share) $34,000, Revised Estimated Total Reimbursement -$136,000, Revised Total Net VTA Share $34,000 Facilities and Equipment Emergency Allowance FISCAL YEAR 2006:Existing Capital Program $0, Adopted Capital Program (total) $300,000, Adopted Capital Program (VTA Share) $300,000, Revised Estimated Total Reimbursement $0, Revised Total Net VTA Share $300,000 Bus Signal Priority FISCAL YEAR 2007:Existing Capital Program $0, Adopted Capital Program (total) $911,000, Adopted Capital Program (VTA Share) $182,000, Revised Estimated Total Reimbursement -$729,000, Revised Total Net VTA Share $182,000 Facilities Maintenance Equipment Replacement Program: FISCAL YEAR 2006:Existing Capital Program $0, Adopted Capital Program (total) $108,000, Adopted Capital Program (VTA Share) $108,000, Revised Estimated Total Reimbursement $0, Revised Total Net VTA Share $108,000 Rail Replacement and Rehabilitation FISCAL YEAR 2007:Existing Capital Program $0, Adopted Capital Program (total) $1,887,000, Adopted Capital Program (VTA Share) $377,000, Revised Estimated Total Reimbursement -$1,510,000, Revised Total Net VTA Share $377,000 Facilities and Equipment Emergency Allowance FISCAL YEAR 2007:Existing Capital Program $0, Adopted Capital Program (total) $300,000, Adopted Capital Program (VTA Share) $300,000, Revised Estimated Total Reimbursement $0, Revised Total Net VTA Share $300,000 Operating Equipment Summary: Existing Capital Program $0, Adopted Capital Program (total) $3,676,000, Adopted Capital Program (VTA Share) $1,301,000, Revised Estimated Total Reimbursement -$2,375,000, Revised Total Net VTA Share $1,301,000 Pavement Management Program FISCAL YEAR 2006: Existing Capital Program $0, Adopted Capital Program (total) $240,000, Adopted Capital Program (VTA Share) $240,000, Revised Estimated Total Reimbursement $0, Revised Total Net VTA Share $240,000 HVAC Scheduled Replacement Program FISCAL YEAR 2006:Existing Capital Program $0, Adopted Capital Program (total) $234,000, Adopted Capital Program (VTA Share) $234,000, Revised Estimated Total Reimbursement $0, Revised Total Net VTA Share $234,000 Chaboya Bus Wash Rehabilitation and Detail Area: Existing Capital Program $0, Adopted Capital Program (total) $2,120,000, Adopted Capital Program (VTA Share) $2,120,000Revised Estimated Total Reimbursement $0, Revised Total Net VTA Share $2,120,000 Roofing Management Program FISCAL YEAR 2006: Existing Capital Program $0, Adopted Capital Program (total) $195,000, Adopted Capital Program (VTA Share) $195,000, Revised Estimated Total Reimbursement $0, Revised Total Net VTA Share $195,000 Painting Management Program FISCAL YEAR 2006: Existing Capital Program $0, Adopted Capital Program (total) $240,000, Adopted Capital Program (VTA Share) $240,000, Revised Estimated Total Reimbursement $0, Revised Total Net VTA Share $240,000 Pavement Management Program FISCAL YEAR 2007: Existing Capital Program $0, Adopted Capital Program (total) $240,000, Adopted Capital Program (VTA Share) $240,000, Revised Estimated Total Reimbursement $0, Revised Total Net VTA Share $240,000 HVAC Scheduled Replacement Program FISCAL YEAR 2007: Existing Capital Program $0, Adopted Capital Program (total) $211,000, Adopted Capital Program (VTA Share) $211,000, Revised Estimated Total Reimbursement $0, Revised Total Net VTA Share $211,000 Roofing Management Program FISCAL YEAR 2007: Existing Capital Program $0, Adopted Capital Program (total) $195,000, Adopted Capital Program (VTA Share) $195,000, Revised Estimated Total Reimbursement $0, Revised Total Net VTA Share $195,000 Painting Management Program FISCAL YEAR 2007: Existing Capital Program $0, Adopted Capital Program (total) $240,000, Adopted Capital Program (VTA Share) $240,000, Revised Estimated Total Reimbursement $0, Revised Total Net VTA Share $240,000 Operating Facilities Summary: Existing Capital Program $0, Adopted Capital Program (total) $3,915,000, Adopted Capital Program (VTA Share) $3,915,000, Revised Estimated Total Reimbursement $0, Revised Total Net VTA Share $3,915,000 Bus Stop Pavement and Duck-outs: Existing Capital Program $0, Adopted Capital Program (total) $250,000, Adopted Capital Program (VTA Share) $250,000, Revised Estimated Total Reimbursement $0, Revised Total Net VTA Share $250,000 Transit Enhancement Projects FISCAL YEAR 2006: Existing Capital Program $0, Adopted Capital Program (total) $529,000, Adopted Capital Program (VTA Share) $106,000 Revised Estimated Total Reimbursement -$423,000, Revised Total Net VTA Share $106,000 Bus Stop Pavement and Duck-outs FISCAL YEAR 2007: Existing Capital Program $0, Adopted Capital Program (total) $250,000, Adopted Capital Program (VTA Share) $250,000, Revised Estimated Total Reimbursement $0, Revised Total Net VTA Share $250,000 Transit Enhancement Projects FISCAL YEAR 2007: Existing Capital Program $0, Adopted Capital Program (total) $545,000, Adopted Capital Program (VTA Share) $109,000, Revised Estimated Total Reimbursement -$436,000, Revised Total Net VTA Share $109,000 Passenger Facilities Summary: Existing Capital Program $0, Adopted Capital Program (total) $1,574,000, Adopted Capital Program (VTA Share) $715,000, Revised Estimated Total Reimbursement -$859,000, Revised Total Net VTA Share $715,000 Caltrain South County Capacity Improvements: Existing Capital Program $0, Adopted Capital Program (total) $15,000,000, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement -$15,000,000, Revised Total Net VTA Share $0 Downtown East Valley Capitol Expressway Final Design: Existing Capital Program $0, Adopted Capital Program (total) $12,112,000, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement -$12,112,000, Revised Total Net VTA Share $0 Bus Rapid Transit: Existing Capital Program $0, Adopted Capital Program (total) $2,130,000, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement -$2,130,000, Revised Total Net VTA Share $0 Palo Alto Intermodal Transit Center: Existing Capital Program $0, Adopted Capital Program (total) $50,000, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement -$50,000, Revised Total Net VTA Share $0 New Rail Corridors: Existing Capital Program $0, Adopted Capital Program (total) $1,300,000, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement -$1,300,000, Revised Total Net VTA Share $0 Caltrain Improvement Plan: Existing Capital Program $0, Adopted Capital Program (total) $200,000, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement -$200,000, Revised Total Net VTA Share $0 Rail Facilities Expansion Summary: Existing Capital Program $0, Adopted Capital Program (total) $30,792,000, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement -$30,792,000, Revised Total Net VTA Share $0 Expansion Gasoline High Floor Small Community Buses FISCAL YEAR 2006: Existing Capital Program $0, Adopted Capital Program (total) $1,666,000, Adopted Capital Program (VTA Share) $1,666,000, Revised Estimated Total Reimbursement $0, Revised Total Net VTA Share $1,666,000 Expansion Gasoline High Floor Small Community Buses FISCAL YEAR 2007: Existing Capital Program $0, Adopted Capital Program (total) $1,808,000, Adopted Capital Program (VTA Share) $1,808,000, Revised Estimated Total Reimbursement $0, Revised Total Net VTA Share $1,808,000 Revenue Vehicles and Equipment Summary: Existing Capital Program $0, Adopted Capital Program (total) $3,474,000, Adopted Capital Program (VTA Share) $3,474,000, Revised Estimated Total Reimbursement $0, Revised Total Net VTA Share $3,474,000 Total New Projects Summary: Existing Capital Program $0, Adopted Capital Program (total) $56.491,000, Adopted Capital Program (VTA Share) $18.188,000, Revised Estimated Total Reimbursement -$38.303,000, Revised Total Net VTA Share $18.188,000 Carryover Projects FISCAL YEAR 2004 Bus Stop Improvements Program: Existing Capital Program $422,000, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement $0, Revised Total Net VTA Share $422,000 Americans with Disabilities Act Summary: Existing Capital Program $422,000, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement $0, Revised Total Net VTA Share $422,000 North Yard Reconstruction: Existing Capital Program $42,652,000, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement -$20,227,000, Revised Total Net VTA Share $22,425,000 Line 22 Improvements: Existing Capital Program $3,540,000, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement -$1,680,000, Revised Total Net VTA Share $1,680,000 Bus Facilities Expansion: Existing Capital Program $15,813,000, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement $0, Revised Total Net VTA Share $15,813,000 Cerone Division Rehabilitation And Expansion: Existing Capital Program $24,820,000, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement -$8,400,000, Revised Total Net VTA Share $16,420,000 Bus Facility Expansion Summary: Existing Capital Program $86,825,000, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement -$30,307,000, Revised Total Net VTA Share $59,518,000 Radio Communications System: Existing Capital Program $20,183,000, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement -$12,672,000, Revised Total Net VTA Share $7,511,000 Record Archival and Retrieval: Existing Capital Program $0, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement $0, Revised Total Net VTA Share $0 Transit Facilities Closed Circuit Television Demonstration Project: Existing Capital Program $319,000, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement $0, Revised Total Net VTA Share $319,000 Electronic Scheduling and Run-cutting Software: Existing Capital Program $700,000, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement $0, Revised Total Net VTA Share $700,000 FISCAL YEAR 2004 Information Technology Infrastructure Replacement Program: Existing Capital Program $202,000, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement $0, Revised Total Net VTA Share $202,000 FISCAL YEAR 2004 Disaster Recovery Site Infrastructure: Existing Capital Program $223,000, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement $0, Revised Total Net VTA Share $223,000 FISCAL YEAR 2004 Network Monitoring: Existing Capital Program $69,000, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement $0, Revised Total Net VTA Share $69,000 FISCAL YEAR 2005 Management Reporting & Budget Re-Engineering: Existing Capital Program $1,374,000, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement $0, Revised Total Net VTA Share $1,374,000 FISCAL YEAR 2005 Technology Infrastructure Replacement: Existing Capital Program $127,000, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement $0, Revised Total Net VTA Share $127,000 Exchange Server Upgrade: Existing Capital Program $115,000, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement $0, Revised Total Net VTA Share $115,000 Closet Network Switch Upgrade: Existing Capital Program $30,000, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement $0, Revised Total Net VTA Share $30,000 Upgrade Domain Controllers: Existing Capital Program $76,000, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement $0, Revised Total Net VTA Share $76,000 Network Security: Existing Capital Program $152,000, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement $0, Revised Total Net VTA Share $152,000 Assessment SAP Treasury Management Functions: Existing Capital Program $100,000, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement $0, Revised Total Net VTA Share $100,000 Bar Code Scanning in Parts Rooms: Existing Capital Program $132,000, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement $0, Revised Total Net VTA Share $132,000 ATU Non-Operators Card Swipe/SAP Interface: Existing Capital Program $197,000, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement $0, Revised Total Net VTA Share $197,000 Operator Timekeeping System Analysis: Existing Capital Program $30,000, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement $0, Revised Total Net VTA Share $30,000 Assessment of SAP usage of Funds in Recording Transactions: Existing Capital Program $100,000, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement $0, Revised Total Net VTA Share $100,000 Information Systems, Communications & Technology Summary: Existing Capital Program $24,129,000, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement -$12,672,000, Revised Total Net VTA Share $11,457 Non-Revenue Vehicles (38): Existing Capital Program $0, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement $0, Revised Total Net VTA Share $0 Non-Revenue Vehicles Fleet Procurement FISCAL YEAR 2003: Existing Capital Program $0, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement $0, Revised Total Net VTA Share $0 FISCAL YEAR 2004 Non-Revenue Vehicles Fleet Procurement Program: Existing Capital Program $885,000, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement -$33,000, Revised Total Net VTA Share $851,000 FISCAL YEAR 2005 Non-Revenue Vehicles Procurement: Existing Capital Program $414,000, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement -$28,000, Revised Total Net VTA Share $386,000 Non-Revenue Vehicles Summary: Existing Capital Program $1,299,000, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement -$61,000, Revised Total Net VTA Share $1,237,000 Rail Rehabilitation Project: Existing Capital Program $3,593,000, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement -$2,000,000, Revised Total Net VTA Share $1,593,000 T-Signal Retrofit Project FISCAL YEAR 2003:Existing Capital Program $1,515,000, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement -$773,000, Revised Total Net VTA Share $742,000 FISCAL YEAR 2004 Rail Digitizer: Existing Capital Program $0, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement $0, Revised Total Net VTA Share $0 FISCAL YEAR 2004 Facilities & Equipment Emergency Allowance: Existing Capital Program $0, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement $0, Revised Total Net VTA Share $0 FISCAL YEAR 2004 Maintenance Equipment Replacement: Existing Capital Program $169,000, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement $0, Revised Total Net VTA Share $169,000 FISCAL YEAR 2005 Translink: Existing Capital Program $2,259,000, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement -$2,259,000, Revised Total Net VTA Share $0 FISCAL YEAR 2005 Chaboya Fuel Island Vacuum System: Existing Capital Program $195,000, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement $0, Revised Total Net VTA Share $195,000 FISCAL YEAR 2005 Cerone Fuel Island, Security, Fire Improvements: Existing Capital Program $614,000, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement -$491,000, Revised Total Net VTA Share $123,000 FISCAL YEAR 2005 Facilities and Equipment Emergency Repair Allowance: Existing Capital Program $14,000, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement $0, Revised Total Net VTA Share $149,000 FISCAL YEAR 2005 Maintenance Equipment Replacement Program: Existing Capital Program $128,000, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement $0, Revised Total Net VTA Share $128,000 FISCAL YEAR 2005 LRV Overhaul Equipment: Existing Capital Program $200,000, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement $0, Revised Total Net VTA Share $200,000 Emergency Public Address System at River Oaks: Existing Capital Program $11,000, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement $0, Revised Total Net VTA Share $11,000 System Wide Light Rail Transit Signage Procurement: Existing Capital Program $160,000, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement $0, Revised Total Net VTA Share $160,000 Chaboya Vault Room Equipment Replacement: Existing Capital Program $46,000, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement $0, Revised Total Net VTA Share $46,000 Operating Equipment Summary: Existing Capital Program $9,039,000, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement -$5,523,000, Revised Total Net VTA Share $3,516,000 Operator Facilities: Existing Capital Program $905,000, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement $0, Revised Total Net VTA Share $905,000 VTA Signage Program: Existing Capital Program $3,189,000, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement $0, Revised Total Net VTA Share $3,189,000 Chaboya Restrooms Rehabilitation FISCAL YEAR 2003:Existing Capital Program $0, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement $0, Revised Total Net VTA Share $0 Card Readers at Operating Divisions: Existing Capital Program $647,000, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement $0, Revised Total Net VTA Share $647,000 Guadalupe Vehicle Wash Modifications: Existing Capital Program $794,000, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement $0, Revised Total Net VTA Share $794,000 LRT Drainage Improvements at Bayshore & Manila: Existing Capital Program $1,114,000, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement $0, Revised Total Net VTA Share $1,114,000 Hazardous Materials Removal FISCAL YEAR 2002: Existing Capital Program $132,000, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement $0, Revised Total Net VTA Share Program $132,000 Chaboya Maintenance Bay Pit Modification FISCAL YEAR 2003: Existing Capital Program $622,000, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement $0, Revised Total Net VTA Share $622,000 Zero Emissions Bus Facility Improvements: Existing Capital Program $0, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement $0, Revised Total Net VTA Share $0 FISCAL YEAR 2004 Painting Management Program: Existing Capital Program $4,399,000, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement $0, Revised Total Net VTA Share $0 FISCAL YEAR 2004 Pavement Management Program: Existing Capital Program $0, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement -$4,399,000, Revised Total Net VTA Share $0 FISCAL YEAR 2004 Roofing Management Program: Existing Capital Program $0, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement $0, Revised Total Net VTA Share $0 Guadalupe Division Perimeter Fence Replacement: Existing Capital Program $0, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement $0, Revised Total Net VTA Share $0 FISCAL YEAR 2005 Roofing Management Program: Existing Capital Program $1,176,000, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement $0, Revised Total Net VTA Share $1,176,000 FISCAL YEAR 2005 Pavement Management Program: Existing Capital Program $234,000, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement $0, Revised Total Net VTA Share $234,000 FISCAL YEAR 2005 Painting Management Program: Existing Capital Program $424,000, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement $0, Revised Total Net VTA Share $424,000 FISCAL YEAR 2005 Heating, Ventilation and Air Conditioning Scheduled Replacement Program: Existing Capital Program $349,000, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement $0, Revised Total Net VTA Share $349,000 Cerone Vault Room-Wall Relocation: Existing Capital Program $90,000, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement $0, Revised Total Net VTA Share $90,000 Operating Facilities Summary: Existing Capital Program $14,075,000, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement -$4,399,000, Revised Total Net VTA Share $9,676,000 San Carlos Remediation-New: Existing Capital Program $55,000, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement $0, Revised Total Net VTA Share $55,000 Other Summary: Existing Capital Program $55,000, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0 Revised Estimated Total Reimbursement $0, Revised Total Net VTA Share $55,000 San Jose Transit Mall: Existing Capital Program $184,000, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement $0, Revised Total Net VTA Share $184,000 Elevator Floor Replacement: Existing Capital Program $316,000, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement $0, Revised Total Net VTA Share $316,000 Palo Alto Depot Renovation: Existing Capital Program $1,993,000, Adopted Capital Program (total) $0 Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement -$1,461,000, Revised Total Net VTA Share $532,000 I-880 Smart Park: Existing Capital Program $3,148,000, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement -$2,353,000, Revised Total Net VTA Share $795,000 Guadalupe Corridor Platform Retrofit-Phase 2: Existing Capital Program $15,396,000, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement $0, Revised Total Net VTA Share $15,396,000 FISCAL YEAR 2002 "VETAG": Existing Capital Program $0, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement $0, Revised Total Net VTA Share $0 VTA Pilot Bicycle Parking Program: Existing Capital Program $100,000, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement -$100,000, Revised Total Net VTA Share $0 FISCAL YEAR 2005 Bus Stop Improvement Program: Existing Capital Program $250,000, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement $0, Revised Total Net VTA Share $250,000 FISCAL YEAR 2005 Tamien Safety Improvements: Existing Capital Program $153,000, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement $122,000, Revised Total Net VTA Share $31,000 FISCAL YEAR 2005 Downtown Platform Retrofit: Existing Capital Program $16,000,000, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement -$5,552,000, Revised Total Net VTA Share $10,448,000 Francis St. Transit Center: Existing Capital Program $223,000, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement -$223,000, Revised Total Net VTA Share $0 Palo Alto Inter-modal Transit Center: Existing Capital Program $309,000, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement $309,000, Revised Total Net VTA Share $0 Tamien Station Parking Structure: Existing Capital Program $400,000, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement $0, Revised Total Net VTA Share $400,000 Passenger Facilities Summary: Existing Capital Program $38,472,000, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement -$10,120,000, Revised Total Net VTA Share $28,352,000 Tasman West: Existing Capital Program $333,394,000, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement -$316,758,000, Revised Total Net VTA Share $116,636,000 Light Rail Facility Expansion: Existing Capital Program $31,278,000, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement -$15,481,000, Revised Total Net VTA Share $15,797,000 Construction Claims Support: Existing Capital Program $5,725,000, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement $0, Revised Total Net VTA Share $5,725,000 Metro Light Rail Transit Station Reconstruction: Existing Capital Program $0, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement $0, Revised Total Net VTA Share $0 Downtown/East Valley Conceptual Design: Existing Capital Program $9,741,000, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement -$9,741,000, Revised Total Net VTA Share $0 FISCAL YEAR 2001 Guadalupe Corridor Right of Way Disposition Project: Existing Capital Program $654,000, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement $0, Revised Total Net VTA Share $654,000 FISCAL YEAR 2004 Measure B Rail Projects Overhead: Existing Capital Program $7,128,000, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement $0, Revised Total Net VTA Share $7,128,000 Santa Clara/Alum Rock Corridor: Existing Capital Program $0, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement $0, Revised Total Net VTA Share $0 Capitol Expressway Light Rail Project: Existing Capital Program $16,000,000, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement -$16,000,000, Revised Total Net VTA Share $0 Monterey Highway Bus Rapid Transit: Existing Capital Program $0, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement $0, Revised Total Net VTA Share $0 Dumbarton Rail Corridor: Existing Capital Program $1,000,000, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement -$1,000,000, Revised Total Net VTA Share $0 Koenig, Kim: Existing Capital Program $15,394,000, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement -$15,394,000, Revised Total Net VTA Share $0 SVRTP - Programwide: Existing Capital Program $206,899,000, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement -$206,899,000, Revised Total Net VTA Share $0 SVRTP - Line Segment: Existing Capital Program $22,317,000, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement -$22,317,000, Revised Total Net VTA Share $0 SVRTP - Tunnel Segment: Existing Capital Program $36,019,000, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement -$36,019,000, Revised Total Net VTA Share $0 SVRTP - Facilities: Existing Capital Program $12,934,000, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement -$12,934,000, Revised Total Net VTA Share $0 SVRTP - Systems: Existing Capital Program $16,561,000, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement -$16,561,000, Revised Total Net VTA Share $0 SVRTP - BART Elements: Existing Capital Program $18,940,000, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement -$18,940,000, Revised Total Net VTA Share $0 SVRTP - Stations: Existing Capital Program $20,586,000, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement -$20,586,000, Revised Total Net VTA Share $0 Caltrain Service Upgrades: Existing Capital Program $10,000,000, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement -$10,000,000, Revised Total Net VTA Share $0 Rail Facility Expansion Summary: Existing Capital Program $764,570,000, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement -$718,630,000, Revised Total Net VTA Share $45,940,000 Articulated Coaches 40: Existing Capital Program $21,220,000, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement -$15,701,000, Revised Total Net VTA Share $5,519,000 Cameras on Transit Vans: Existing Capital Program $3,343,000, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement $0, Revised Total Net VTA Share $3,343,000 Clean Diesel Engine: Existing Capital Program $3,020,000, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement -$1,820,000, Revised Total Net VTA Share $1,820,000 Zero Emissions Buses: Existing Capital Program $14,051,000, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement -$14,051,000, Revised Total Net VTA Share $0 Emissions Retrofit of Bus Diesel Engines: Existing Capital Program $5,378,000, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement -$2,099,000, Revised Total Net VTA Share $3,279,000 FISCAL YEAR 2001 70 Low Floor Light Rail Vehicles-Replace P0369: Existing Capital Program $203,163,000, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement -$198,347,000, Revised Total Net VTA Share $4,816,000 Procurement of 5 Community Buses: Existing Capital Program $1,000,000, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement $0, Revised Total Net VTA Share $1,000,000 Revenue Vehicles and Equipment Summary: Existing Capital Program $251,175,000, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement -$232,018,000, Revised Total Net VTA Share $19,157,000 Total Carryover Projects Summary: Existing Capital Program $1,190,061,000, Adopted Capital Program (total) $0, Adopted Capital Program (VTA Share) $0, Revised Estimated Total Reimbursement -$1,013,730,000, Revised Total Net VTA Share $176,330,000 Total Capital Projects Summary: Existing Capital Program $1,190,061,000, Adopted Capital Program (total) $54,491,000, Adopted Capital Program (VTA Share) $18,188,000, Revised Estimated Total Reimbursement -$1,052,033,000, Revised Total Net VTA Share $194,518,000 Section IV CAPITAL BUDGET 1996 Measure B Transportation Improvement Program Introduction and Projects 1996 MEASURE B TRANSPORTATION IMPROVEMENT PROGRAM The voters of Santa Clara County approved Measures A and B on November 6, 1996. The advisory Measure A delineated a list of priority transportation projects to be undertaken should funding become available. The validity of 1996 Measure B, which called for a nine-year half-cent general sales tax, was challenged in the courts. The California State Supreme Court refused to hear an appeal, upholding 1996 Measure B and allowing the sales tax to stand. In February 2000, the VTA Board of Directors approved the execution of the Master Agreement with Santa Clara County Board of Supervisors. The agreement identifies the roles, responsibilities and obligations of County and VTA in the implementation of the 1996 Measure B Transportation Improvement Program (MBTIP). In the agreement, the County Board of Supervisors has committed actual 1996 Measure B sales tax receipts for use in the completion of the 1996 Measure A Projects. The Base Case Implementation Plan, approved by the County Board of Supervisors in June 1999, and updated every June thereafter, identifies the 1996 Measure B Projects, along with preliminary budget estimates. Budget estimates found in this document for 1996 Measure B Projects reflects those recommended for adoption at the June 3, 2005 Joint VTA and County Board Of Supervisors workshop. The ultimate project scopes and estimated costs for completion will be revised based on Baseline Scope, Schedule & Costs submitted to both VTA and County Boards at the completion of preliminary design or project study reports. The 1996 Measure B Transportation Improvement Program projects are grouped into seven programs: Transit Program, Highway Program, Bicycle Program, Pavement Management Program, Fund Transfer Projects, Expressway Signal Synchronization Program, and Level of Service Intersection Improvement Program. VTA is not involved in the administration of the last two programs. The following is a description of the Transit, Highway, Bicycle, Pavement Management Programs and Fund transfer Projects. TRANSIT PROGRAM Vasona Light Rail Project The Vasona Project extends light rail 5.2 miles from downtown San Jose to downtown Campbell, utilizing Union Pacific freight rail alignment primarily on single track from Diridon Station to Campbell. In downtown San Jose, it transitions from Diridon Station in a short tunnel to San Fernando Street and Delmas Avenue, and then runs at grade along Delmas to Woz Way where it connects to the existing Guadalupe line. Eight stations will be constructed in the first phase. VTA provided $16.5 million towards the completion of the project. In January 2001, the VTA Board approved an augmentation to this project in the amount of $20.5 million to include the Winchester Extension. Project Budget: $314,705,112 Funding: $164,745,631 in 1996 MBTIP funds, $93,542,596 in Federal/State/ Local funds, and $56,416,885 from 2001 Series A Sales Tax Revenue Bonds Estimated Completion: Summer 2005 Caltrain Service Improvements This project will provide a series of station and track improvements for the Caltrain Commuter Rail service within Santa Clara County. The following table shows the budget for the Caltrain Service Improvement projects within Santa Clara County Palo Alto-Transit Center Project 1996 Measure B Funds are $3.13 million, Federal Grant Funding is $4.37 million, and total funds are $7.50 million. Sunnyvale - Parking & Transit Center Project 1996 Measure B Funds are $8.89 million, and total funds are $8.89 million. Lawrence - Bus & Parking Improvements Project 1996 Measure B Funds are $1.41 million, and total funds are 1.41 million. Santa Clara - Bus & Parking Improvements Project 1996 Measure B Funds are $3.66 million, VTA Funds (Swap) are $1.30 million, and total funds are $4.96 million. San Martin - Parking Project 1996 Measure B Funds are $0.99 million, and total funds are $0.99 million. South County Extension Projects Project 1996 Measure B Funds are $3.75 million, State TCRP Assumed to end after March 04, Expenditures are $21.81 million, and total funds are $25.56 million. Matching Funds Caltrain Capital Program Project 1996 Measure B Funds are $4.04 million, and total funds are $4.04 million. Total Project 1996 Measure B Funds are $25.86 million, other funds are $27.49, and total funds are $53.35 million. Project Budget: $53,347,055 Funding: $25,861,683 in 1996 MBTIP funds and $27,485,372 in Federal/State TCRP/Local funds Estimated Completion: Summer 2005 Community Orientated Design Enhancement (CODE) Program - Rail The Board of Supervisors pledged as a goal to incorporate up to 2% of the construction costs of 1996 Measure B Transportation Improvement Program rail projects for aesthetic enhancements of the projects. This is a placeholder for such costs. The appropriate cost will be allocated back to the respective rail projects. Project Budget: $6.8 million in 1996 Measure B Transportation Improvement Program funds HIGHWAY PROGRAM The Highway Program includes eleven major projects, of which construction is being deferred on part of two of these projects. The total projected cost is $0.5 billion. Map of 1996 Measure B Highway Projects -- Description The 1996 Measure B Highway Projects map shows the major highway projects located throughout Santa Clara County and project estimated completion date. The map indicates the following projects: Route 85 and 101 North Interchange, Route 85 Noise Mitigation, Route 237 & 880 Interchange, Route 17 Improvements, Route 880 Widening, Route 87 High Occupancy Vehicle Lanes, Route 85 and 87 Interchange, Route 85 and 101 South Interchange, Route 101 Widening, and Route 152 Safety Improvements. The map does not show rail projects, Alameda-Santa Clara Counties Corridor, new light rail vehicles and bikeways. Route 880 Widening This project will widen route 880 between Route 101/North First Street and Montague Expressway from a four to a six-lane freeway. Widening would occur within the existing 40-foot median and include a 12-foot lane in each direction with a center barrier. A new eight-lane Coyote Creek/Brokaw Road Interchange Bridge will be constructed. Also included is a southbound auxiliary lane from Route 101 to North First Street and ramp improvements at the southbound Brokaw Road exit ramp. Project Budget: $76.1 million Funding: $61.1 million in 1996 Measure B Transportation Improvement Program fund, $13.8million in SHOPP funds, and $1.2 million in local funds. Completion Date: Highway Construction - April 2004, Landscaping - December 2005 Route 85/101 (N) Interchange - Mountain View This project will improve mainline weaving operations and increase Route 85 and Route 101 interchange capacity while maintaining the existing local interchange access at Old Middlefield Way, North Shoreline Boulevard, and Moffett Boulevard. The project will replace: the Route 85/Route 101 connector; modify interchange ramps at Moffett Boulevard, North Shoreline Boulevard and Old Middlefield Way; construct additional lanes; and, construct high occupancy vehicle (HOV) direct-connector ramps between northbound Route 85 to northbound Route 101 and southbound Route 101 to southbound Route 85. Project Budget: $125.3 million Funding: $97.7 million in 1996 Measure B Transportation Improvement Program funds, $25.0 million in State Transportation Improvement Plan (STIP) funds, and $2.7 million in local funds Completion Date: Spring 2006 Route 87 HOV Lanes (Between Branham Lane and I-280) This project will construct a high occupancy vehicle (HOV) lane in each direction in the existing median between Branham Lane and I-280, a distance of approximately 4.5 miles. In addition, the project will include installation of ramp meters, HOV on-ramp bypasses and retaining walls. 1996 Measure B revenues were inadequate to fund construction so VTA has committed State Transportation Improvement Plan (STIP) funding using GARVEE bonds to complete HOV Lane construction. In addition, VTA has provided State Transportation Improvement Plan (STIP)/GARVEE bond funding to include construction of a collector-distributor ramp for southbound Route 87 past Alma Avenue. As part of the project construction, repair of pavement, median barrier, sound wall, and drainage systems damaged by settlement in this segment of the freeway will be funded by the State. Construction administration for the overall contract is being performed by Caltrans. Project Budget: $17.2 million Funding: $12.6 million in 1996 Measure B Transportation Improvement Program, $1.5 million in VTA-administered GARVEE funds, $325,000 in SHOPP funds, $2.8 million in local funds, and the remainder project funding is under State administration Completion Date: Winter 2006 Route 87 HOV Lanes (Between I-280 and Julian Street) This project widens Route 87, from I-280 to 0.2 miles north of Julian Street, from a four to a six-lane freeway. The project includes adding a high occupancy vehicle (HOV) lane in each direction and installing ramp meters at the entrance ramps. Construction of this project is being funded via federal GARVEE bond funding. Project Budget: $46.8 million Funding: $10.9 in 1996 Measure B Transportation Improvement Program and $35.8 million in GARVEE funds Completion Date: Early 2007 Route 85/101 (S) Interchange - South San Jose This project will construct high occupancy vehicle (HOV) direct connectors from northbound Route 101 to northbound Route 85 and southbound Route 85 to southbound Route 101, and construct the southbound Route 101 to northbound Route 85 branch connector. In addition, the project will include the widening of Route 101 to eight lanes between Bernal Road and Metcalf Road. Project Budget: $68.3 million Funding: $42.9 million in 1996 Measure B Transportation Improvement Program funds, $25.0 million in State funds (TCRP), $242,000 in State funds (EEM), and $99,000 in local funds Completion Date: Highway Construction - Fall 2004, Landscaping - Winter 2006 Route 17 Improvements The scope of this project includes the following recommended projects: (C) modify San Tomas Expressway between Winchester Boulevard and White Oaks Road; (D) auxiliary lane on northbound 17 between Route 85 and Camden Avenue; (E) auxiliary lane on northbound 17 between Camden Avenue and Hamilton Avenue; (H) improve merge of I-280 with southbound Route 17; and (I) Improve Hamilton Ave. off-ramp with added paving and overhead sign. Project Budget: $27.9 million Funding: $27.9 million in 1996 Measure B Transportation Improvement Program funds Completion Date: Spring 2007 Route 152 Safety Improvements Construction of Projects B Phase II is currently deferred due to projected Measure B revenue shortfalls. Project Budget: $21.9 million Funding: $16.5 million in 1996 Measure B Transportation Improvement Program funds and $5.5 million in City of Gilroy funds Completion Date: 2002-2006 Route 85 Noise Mitigation The scope of this project is to improve freeway noise along a segment of Route 85 by micro-grinding the existing concrete pavement. Construction of this project will begin in Summer 2005. Project Budget: $8,871,000 Funding: $8,871,000 in 1996 Measure B Transportation Improvement Program funds Completion Date: Spring 2006 Consolidated Biological Mitigation Site This project was created to construct a consolidated biological mitigation site to alleviate environmental impacts from eight Measure B projects: 101 Widening, Capitol Light Rail, Vasona Light Rail, I-880 Widening, Route 85/101 (Mountain View), Route 85/101 (San Jose), Route 85/87 Interchange, and Route 17 Improvements. Project Budget: $7.3 million Funding: $7.2 million in 1996 Measure B Transportation Improvement Program funds, $150,000 in local funds Completion Date: January 2007 OTHER LOCAL PROJECTS VTA has entered into construction agreements with various cities in the County. The major agreements are: City of Campbell Participation in the Vasona Light Rail Project The City of Campbell is contributing $500,000 towards the construction of the Winchester Station. The City is also contributing an additional $54,324 towards the design cost of Winchester Station so that VTA will incorporate requested design changes related to parking in the Winchester Station Area. Project Budget: $0.5 million Funding: $0.5 million from the City of Campbell Completion Date: Summer 2005 I-880/Coleman Avenue Interchange In cooperation with the City of San Jose, VTA is reconstructing the Coleman Avenue Interchange at I-880 in San Jose to improve access to the Mineta San Jose International Airport. Construction of this project is being funded via federal GARVEE bond funding. Project Budget: $82.4 million Funding: $11.4 million in City of San Jose funds, $5.0 million in State (TCRP) funds and $66.0 million in GARVEE funds. Completion Date: Fall 2006 River Oaks Bicycle/Pedestrian Bridge On behalf of the Cities of San Jose and Santa Clara, VTA will construct a bicycle and pedestrian bridge across the Guadalupe River from the westerly terminus of River Oaks. Project Budget: $3.0 million Funding: $0.6 million in City of San Jose funds, $0.6 million in City of Santa Clara funds, $1.0 million MTC grant, and $0.8 million in Bicycle Expenditure Program funds. Completion Date: Spring 2006 US 101 Operational Improvement Project Construct operational and safety improvements on US 101 from the I-280/I-680 interchange on the north to the Yerba Buena Road interchange on the south. Includes: constructing one additional lane in the southbound direction; modifying Tully and Capitol interchanges to partial cloverleaf; replacing Tully Road over crossing; adding an auxiliary lane on southbound US 101 between Tully Road and Capitol Expressway; modifying the off-ramp at southbound US 101 for Yerba Buena Road; and constructing a new on-ramp at northbound US 101 from Yerba Buena. Project Budget: $82.0 million Funding: Developer Funded Completion Date: 2008 Southern Gateway Study Study multi-modal transportation improvements at the southern gateway to Santa Clara County to identify cost-effective transportation projects. Based on preliminary findings in VTP 2020, the following corridors are considered for study: Route 25 from the San Benito County Line to Gilroy; Highway 101 from Gilroy to the San Benito County Line; Highway 156 from Route 152 to the San Benito County Line; and Highway 152 from Gilroy to the junction with 156. Project Budget: $0.8 million Funding: $0.8 million in VTA Gateway Studies funds Completion Date: 2005 Peninsula Gateway Corridor Study Study multi-modal transportation improvements in the US 101 and Dumbarton Bridge approaches as a gateway into Santa Clara and San Mateo Counties. San Mateo is managing this project. Project Budget: $0.5 million Funding: $250,000 in VTA Gateway Studies funds, $250,000 from San Mateo CCAG Completion Date: 2005 Corridor Studies Study two new corridors as defined in VTP 2030: (1) I-880 Corridor between North Firstt Street and I-280; and (2) South County Circulation Study to analyze local and regional circulation improvements to southern portion of Santa Clara County including the communities of Gilroy and Morgan Hill and portions of southern San Jose and unincorporated areas of the County. Project Budget: $1.0 million Funding: $1.0 million in Local Program Reserve funds. Completion Date: 2006 Section V APPENDICES APPENDIX A Santa Clara Valley Transportation Authority Classifications by Division and Pay Ranges As of 07/01/05 Office of the General Manager Job Description General Manager: Number of Positions 1, Base Annual Rate, Minimum $223,213, Mid or Top Step $223,213, and Maximum $223,213 Chief of Staff to the General Manager: Number of Positions 1, Base Annual Rate, Minimum $115,490, Mid or Top Step $133,969, and Maximum $152,447 Board Secretary: Number of Positions 1, Base Annual Rate, Minimum $99,766, Mid or Top Step $115,729, and Maximum $131,691 Government Affairs Manager - State & Federal: Number of Positions 1, Base Annual Rate, Minimum $95,020, Mid or Top Step $110,223, and Maximum $125,426 Government Affairs Manager - State & Regional: Number of Positions 1, Base Annual Rate, Minimum $95,020, Mid or Top Step $110,223, and Maximum $125,426 Document Management Supervisor: Number of Positions 1, Base Annual Rate, Minimum $70,905, Mid or Top Step $82,250, and Maximum $93,595 Engineering Technician II: Number of Positions 2, Base Annual Rate, Minimum $49,606, Mid or Top Step $60,044, and Maximum N/A Executive Secretary to General Manager: Number of Positions 1, Base Annual Rate, Minimum $50,412, Mid or Top Step $58,478, and Maximum $66,544 Board Assistant: Number of Positions 8, Base Annual Rate, Minimum $46,409, Mid or Top Step $56,162, and Maximum N/A Management Secretary: Number of Positions 1, Base Annual Rate, Minimum $45,733, Mid or Top Step $53,050, and Maximum $60,367 Reprographics Services Specialist II/I: Number of Positions 6, Base Annual Rate, Minimum $36,680, Mid or Top Step $44,285, and Maximum N/A Document Control Clerk II/I: Number of Positions 11, Base Annual Rate, Minimum $35,994, Mid or Top Step $43,463, and Maximum N/A Office Specialist II/I: Number of Positions 1, Base Annual Rate, Minimum $35,994, Mid or Top Step $43,463, and Maximum N/A Total Number of Positions 36 Office of the General Counsel General Counsel: Number of Positions 1, Base Annual Rate, Minimum $171,504, Mid or Top Step $171,504, and Maximum $171,504 Assistant General Counsel: Number of Positions 2, Base Annual Rate, Minimum $121,249, Mid or Top Step $140,649, and Maximum $160,049 Senior Assistant Counsel/Assistant/Senior Associate/Associate: Number of Positions 4, Base Annual Rate, Minimum $95,020, Mid or Top Step $110,223, and Maximum $125,426 Legal Secretary: Number of Positions 1, Base Annual Rate, Minimum $48,005, Mid or Top Step $55,686, and Maximum $63,366 Administrative Services Assistant: Number of Positions 1, Base Annual Rate, Minimum $37,612, Mid or Top Step $43,630, and Maximum $49,648 Total Number of Positions 9 Administrative Services Chief Administrative Officer: Number of Positions 1, Base Annual Rate, Minimum $133,689, Mid or Top Step $155,079, and Maximum $176,470 Chief Technology Officer: Number of Positions 1, Base Annual Rate, Minimum $121,249, Mid or Top Step $140,649, and Maximum $160,049 Risk Manager: Number of Positions 1, Base Annual Rate, Minimum $95,020, Mid or Top Step $110,223, and Maximum $125,426 Human Resources Manager: Number of Positions 2, Base Annual Rate, Minimum $95,020, Mid or Top Step $110,223, and Maximum $125,426 Technology Manager: Number of Positions 2, Base Annual Rate, Minimum $95,020, Mid or Top Step $110,223, and Maximum $125,426 Information Systems Supervisor: Number of Positions 2, Base Annual Rate, Minimum $78,171, Mid or Top Step $90,678, and Maximum $103,185 Communications Systems manager: Number of Positions 1, Base Annual Rate, Minimum $78,171, Mid or Top Step $90,678, and Maximum $103,185 Client Relationship Supervisor: Number of Positions 3, Base Annual Rate, Minimum $78,171, Mid or Top Step $90,678, and Maximum $103,185 Communications Systems Analyst: Number of Positions 4, Base Annual Rate, Minimum $71,235,Mid or Top Step $86,355, and Maximum N/A Technical Project Manager: Number of Positions 3, Base Annual Rate, Minimum $71,235, Mid or Top Step $86,355, and Maximum N/A UNIX Systems Administrator: Number of Positions 1, Base Annual Rate, Minimum $71,235, Mid or Top Step $86,355, and Maximum N/A Senior Information Systems Analyst: Number of Positions 3, Base Annual Rate, Minimum $71,235, Mid or Top Step $86,355, and Maximum N/A Data Base Administrator: Number of Positions 2, Base Annual Rate, Minimum $71,235, Mid or Top Step $86,355, and Maximum N/A Network Analyst: Number of Positions 1, Base Annual Rate, Minimum $71,235, Mid or Top Step $86,355, and Maximum N/A Systems Administrator: Number of Positions 1, Base Annual Rate, Minimum $71,235, Mid or Top Step $86,355, and Maximum N/A Environmental Health & Safety Specialist: Number of Positions 2, Base Annual Rate, Minimum $65,708, Mid or Top Step $79,571, and Maximum N/A Senior Management Analyst: Number of Positions 1, Base Annual Rate, Minimum $67,531, Mid or Top Step $78,336, and Maximum $89,140 Senior Human Resources Analyst: Number of Positions 7, Base Annual Rate, Minimum $67,531, Mid or Top Step $78,336, and Maximum $89,140 Rail Safety Supervisor: Number of Positions 1, Base Annual Rate, Minimum $67,531, Mid or Top Step $78,336, and Maximum $89,140 Environmental Health & Safety Supervisor: Number of Positions 1, Base Annual Rate, Minimum $67,531, Mid or Top Step $78,336, and Maximum $89,140 Claims Supervisor: Number of Positions 1, Base Annual Rate, Minimum $67,531, Mid or Top Step $78,336, and Maximum $89,140 Programmer: Number of Positions 3, Base Annual Rate, Minimum $64,452, Mid or Top Step $78,041, and Maximum N/A Programmer Analyst III/II/I: Number of Positions 7, Base Annual Rate, Minimum $61,163, Mid or Top Step $74,044, and Maximum N/A Information Systems Analyst II/I/Assistant.: Number of Positions 15, Base Annual Rate, Minimum $61,163, Mid or Top Step $74,044, and Maximum N/A Organizational Development & Training Specialist/Associate: Number of Positions 1, Base Annual Rate, Minimum $58,353, Mid or Top Step $67,689, and Maximum $77,026 Human Resources Analyst/Associate: Number of Positions 14, Base Annual Rate, Minimum $58,353, Mid or Top Step $67,689, and Maximum $77,026 Claims Analyst: Number of Positions 2, Base Annual Rate, Minimum $58,353, Mid or Top Step $67,689, and Maximum $77,026 Transit Safety Officer: Number of Positions 2, Base Annual Rate, Minimum $55,563, Mid or Top Step $64,453, and Maximum $73,343 Personnel Services Administrator: Number of Positions 1, Base Annual Rate, Minimum $52,931, Mid or Top Step $61,400, and Maximum $69,869 Associate Claims Analyst: Number of Positions 1, Base Annual Rate, Minimum $50,412, Mid or Top Step $58,478, and Maximum $66,544 Administrative Support Officer: Number of Positions 1, Base Annual Rate, Minimum $48,005, Mid or Top Step $55,686, and Maximum $63,366 Executive Secretary: Number of Positions 2, Base Annual Rate, Minimum $45,733, Mid or Top Step $53,050, and Maximum $60,367 Management Secretary: Number of Positions 3, Base Annual Rate, Minimum $41,481, Mid or Top Step $48,118, and Maximum $54,755 Personnel Services Assistant: Number of Positions 7, Base Annual Rate, Minimum $39,502, Mid or Top Step $45,822, and Maximum $52,142 Administrative Services Assistant: Number of Positions 4, Base Annual Rate, Minimum $37,612, Mid or Top Step $43,630, and Maximum $49,648 Office Specialist II: Number of Positions 7, Base Annual Rate, Minimum $35,994, Mid or Top Step $43,463, and Maximum N/A Total Number of Positions 111 Above position count is as of July 1, 2005 and does not reflect any changes in count that may occur subsequent to July 1, 2005. Construction Division Chief Construction Officer: Number of Positions 1, Base Annual Rate, Minimum $154,767, Mid or Top Step $179,530, and Maximum $204,292 Deputy Director, Construction: Number of Positions 1, Base Annual Rate, Minimum $109,979, Mid or Top Step $127,576, and Maximum $145,172 Engineering Group Manager - Line Segment: Number of Positions 1, Base Annual Rate, Minimum $99,766, Mid or Top Step $115,729, and Maximum $131,691 Engineering Group Manager - Transit Facilities: Number of Positions 1, Base Annual Rate, Minimum $99,766, Mid or Top Step $115,729, and Maximum $131,691 Engineering Group Manager - Design Integration: Number of Positions 1, Base Annual Rate, Minimum $99,766, Mid or Top Step $115,729, and Maximum $131,691 Engineering Group Manager - Tunnel: Number of Positions 1, Base Annual Rate, Minimum $99,766, Mid or Top Step $115,729, and Maximum $131,691 Project Controls Manager: Number of Positions 1, Base Annual Rate, Minimum $95,020, Mid or Top Step $110,223, and Maximum $125,426 Design and Construction Manager: Number of Positions 1, Base Annual Rate, Minimum $95,020, Mid or Top Step $110,223, and Maximum $125,426 Transportation Engineering Manager: Number of Positions 4, Base Annual Rate, Minimum $86,179, Mid or Top Step $99,968, and Maximum $113,757 Systems Design Manager: Number of Positions 1, Base Annual Rate, Minimum $86,179, Mid or Top Step $99,968, and Maximum $113,757 Facilities Design Manager: Number of Positions 1, Base Annual Rate, Minimum $86,179, Mid or Top Step $99,968, and Maximum $113,757 Survey and Mapping Manager: Number of Positions 1, Base Annual Rate, Minimum $82,063, Mid or Top Step $95,193, and Maximum $108,323 Principal Transportation Planner: Number of Positions 1, Base Annual Rate, Minimum $82,063, Mid or Top Step $95,193, and Maximum $108,323 Business Relations Manager: Number of Positions 1, Base Annual Rate, Minimum $82,063, Mid or Top Step $95,193, and Maximum $108,323 Senior Transportation Engineer: Number of Positions 3, Base Annual Rate, Minimum $78,246, Mid or Top Step $95,100, and Maximum N/A Senior Systems Design Engineer: Number of Positions 1, Base Annual Rate, Minimum $78,246, Mid or Top Step $95,100, and Maximum N/A Senior Environmental Engineer: Number of Positions 1, Base Annual Rate, Minimum $78,246, Mid or Top Step $95,100, and Maximum N/A Senior Cost Coordinator: Number of Positions 1, Base Annual Rate, Minimum $78,246, Mid or Top Step $95,100, and Maximum N/A Senior Architect: Number of Positions 1, Base Annual Rate, Minimum $78,246, Mid or Top Step $95,100, and Maximum N/A Manager - Construction Inspection: Number of Positions 1, Base Annual Rate, Minimum $78,171, Mid or Top Step $90,678, and Maximum $103,185 Quality Assurance & Warranty Manager: Number of Positions 1, Base Annual Rate, Minimum $74,437, Mid or Top Step $86,347, and Maximum $98,256 Utilities Coordination Manager: Number of Positions 1, Base Annual Rate, Minimum $70,905, Mid or Top Step $82,250, and Maximum $93,595 Senior Land Surveyor: Number of Positions 1, Base Annual Rate, Minimum $70,905, Mid or Top Step $82,250, and Maximum $93,595 Principle Construction Inspector: Number of Positions 2, Base Annual Rate, Minimum $70,905, Mid or Top Step $82,250, and Maximum $93,595 Schedule Coordinator: Number of Positions 1, Base Annual Rate, Minimum $66,903, Mid or Top Step $81,292, and Maximum N/A Associate Transportation Engineer: Number of Positions 3, Base Annual Rate, Minimum $66,903, Mid or Top Step $81,292, and Maximum N/A Associate Systems Design Engineer: Number of Positions 2, Base Annual Rate, Minimum $66,903, Mid or Top Step $81,292, and Maximum N/A Associate Mechanical Engineer: Number of Positions 2, Base Annual Rate, Minimum $66,903, Mid or Top Step $81,292, and Maximum N/A Associate Electrical Engineer: Number of Positions 1, Base Annual Rate, Minimum $66,903, Mid or Top Step $81,292, and Maximum N/A Associate Civil Engineer: Number of Positions 2, Base Annual Rate, Minimum $66,903, Mid or Top Step $81,292, and Maximum N/A Associate Architect: Number of Positions 3, Base Annual Rate, Minimum $66,903, Mid or Top Step $81,292, and Maximum N/A Senior Management Analyst: Number of Positions 1, Base Annual Rate, Minimum $67,531, Mid or Top Step $78,336, and Maximum $89,140 Project Control Specialist II/I: Number of Positions 3, Base Annual Rate, Minimum $61,163, Mid or Top Step $74,044, and Maximum N/A Utility Coordinator: Number of Positions 1, Base Annual Rate, Minimum $59,176, Mid or Top Step $71,601, and Maximum N/A Senior Construction Inspector: Number of Positions 10, Base Annual Rate, Minimum $59,176, Mid or Top Step $71,601, and Maximum N/A Associate Land Surveyor: Number of Positions 1, Base Annual Rate, Minimum $61,254, Mid or Top Step $71,055, and Maximum $80,856 Assistant/Junior Civil Engineer: Number of Positions 2, Base Annual Rate, Minimum $57,489, Mid or Top Step $69,908, and Maximum N/A Assistant Architect: Number of Positions 1, Base Annual Rate, Minimum $57,489, Mid or Top Step $69,908, and Maximum N/A Assistant/Junior Transportation Engineer: Number of Positions 9, Base Annual Rate, Minimum $57,489, Mid or Top Step $69,908, and Maximum N/A Engineering Technician III/II/I: Number of Positions 5, Base Annual Rate, Minimum $56,412, Mid or Top Step $68,266, and Maximum N/A Management Analyst: Number of Positions 2, Base Annual Rate, Minimum $58,353, Mid or Top Step $67,689, and Maximum $77,025 Construction Inspector: Number of Positions 13, Base Annual Rate, Minimum $54,060, Mid or Top Step $65,388, and Maximum N/A Office Support Supervisor: Number of Positions 4, Base Annual Rate, Minimum $48,005, Mid or Top Step $55,686, and Maximum $63,366 Accountant I: Number of Positions 1, Base Annual Rate, Minimum $45,975, Mid or Top Step $55,613, and Maximum N/A Engineering Technician I: Number of Positions 1, Base Annual Rate, Minimum $44,079, Mid or Top Step $53,261, and Maximum N/A Executive Secretary: Number of Positions 2, Base Annual Rate, Minimum $45,733, Mid or Top Step $53,050, and Maximum $60,367 Accountant Assistant: Number of Positions 2, Base Annual Rate, Minimum $43,257, Mid or Top Step $52,279, and Maximum N/A Engineering Aide: Number of Positions 5, Base Annual Rate, Minimum $40,233, Mid or Top Step $48,670, and Maximum N/A Secretary: Number of Positions 2, Base Annual Rate, Minimum $40,288, Mid or Top Step $48,670, and Maximum N/A Office Specialist II: Number of Positions 10, Base Annual Rate, Minimum $35,994, Mid or Top Step $43,463, and Maximum N/A Total Number of Positions 119 Above position count is as of July 1, 2005 and does not reflect any changes in count that may occur subsequent to July 1, 2005 Development Division Chief Development Officer: Number of Positions 1, Base Annual Rate, Minimum $133,689, Mid or Top Step $155,079, and Maximum $176,470 Deputy Director, Marketing & Public Affairs: Number of Positions 1, Base Annual Rate, Minimum $109,979, Mid or Top Step $127,576, and Maximum $145,172 Deputy Director, Congestion Management Planning Program: Number of Positions 1, Base Annual Rate, Minimum $99,766, Mid or Top Step $115,729, and Maximum $131,691 Deputy Director, Programming & Highway Administration. : Number of Positions 1, Base Annual Rate, Minimum $99,766, Mid or Top Step $115,729, and Maximum $131,691 Commercial Development Manager: Number of Positions 1, Base Annual Rate, Minimum $99,766, Mid or Top Step $115,729, and Maximum $131,691 Manager Real Estate & Project Administration: Number of Positions 1, Base Annual Rate, Minimum $95,020, Mid or Top Step $110,223, and Maximum $125,426 Transportation Engineering Manager: Number of Positions 1, Base Annual Rate, Minimum $86,179, Mid or Top Step $99,968, and Maximum $113,756 Transportation Planning Manager: Number of Positions 2, Base Annual Rate, Minimum $86,179, Mid or Top Step $99,968, and Maximum $113,756 Transportation Planning Manager-Programming & Grants: Number of Positions 1, Base Annual Rate, Minimum $86,179, Mid or Top Step $99,968, and Maximum $113,756 Communications Manager: Number of Positions 1, Base Annual Rate, Minimum $86,179, Mid or Top Step $99,968, and Maximum $113,756 Principal Transportation Planner: Number of Positions 2, Base Annual Rate, Minimum $82,063, Mid or Top Step $95,193, and Maximum $108,323 Principal Transportation Planner-Programming & Grants: Number of Positions 2, Base Annual Rate, Minimum $82,063, Mid or Top Step $95,193, and Maximum $108,323 Manager, Market Development: Number of Positions 1, Base Annual Rate, Minimum $82,063, Mid or Top Step $95,193, and Maximum $108,323 Environmental Planning Manager: Number of Positions 1, Base Annual Rate, Minimum $82,063, Mid or Top Step $95,193, and Maximum $108,323 Senior Transportation Engineer: Number of Positions 1, Base Annual Rate, Minimum $78,246, Mid or Top Step $95,100, and Maximum N/A Customer Service Manager: Number of Positions 1, Base Annual Rate, Minimum $78,171, Mid or Top Step $90,678, and Maximum $103,185 Senior Environmental Planner: Number of Positions 3, Base Annual Rate, Minimum $72,035, Mid or Top Step $87,565, and Maximum N/A Senior Transportation Planner-Programming & Grants: Number of Positions 4, Base Annual Rate, Minimum $74,437, Mid or Top Step $86,347, and Maximum $98,256 Senior Transportation Planner (Unclassified) : Number of Positions 1, Base Annual Rate, Minimum $74,437, Mid or Top Step $86,347, and Maximum $98,256 Senior Transportation Planner: Number of Positions 5, Base Annual Rate, Minimum $74,437, Mid or Top Step $86,347, and Maximum $98,256 Senior Real Estate Agent: Number of Positions 3, Base Annual Rate, Minimum $74,437, Mid or Top Step $86,347, and Maximum $98,256 Transportation Policy & Program Manager: Number of Positions 1, Base Annual Rate, Minimum $70,905, Mid or Top Step $82,250, and Maximum $93,595 Associate Transportation Engineer: Number of Positions 1, Base Annual Rate, Minimum $66,903, Mid or Top Step $81,292, and Maximum N/A Associate Real Estate Agent: Number of Positions 2, Base Annual Rate, Minimum $65,069, Mid or Top Step $78,795, and Maximum N/A Transportation Planner III: Number of Positions 10, Base Annual Rate, Minimum $64,749, Mid or Top Step $78,430, and Maximum N/A Environmental Planner III (AltStaff): Number of Positions 3, Base Annual Rate, Minimum $64,749, Mid or Top Step $78,430, and Maximum N/A Senior Management Analyst: Number of Positions 4, Base Annual Rate, Minimum $67,531, Mid or Top Step $78,336, and Maximum $89,140 Sales Program Manager: Number of Positions 1, Base Annual Rate, Minimum $61,254, Mid or Top Step $71,055, and Maximum $80,856 Creative Services Program Manager: Number of Positions 1, Base Annual Rate, Minimum $61,254, Mid or Top Step $71,055, and Maximum $80,856 Management Analyst: Number of Positions 7, Base Annual Rate, Minimum $58,353, Mid or Top Step $67,689, and Maximum $77,025 Customer Services Supervisor: Number of Positions 4, Base Annual Rate, Minimum $58,353, Mid or Top Step $67,689, and Maximum $77,025 Public Communication Specialist 2: Number of Positions 10, Base Annual Rate, Minimum $55,088, Mid or Top Step $66,667, and Maximum N/A Graphic Designer II: Number of Positions 4, Base Annual Rate, Minimum $51,251, Mid or Top Step $62,054, and Maximum N/A Senior Information Representative: Number of Positions 3, Base Annual Rate, Minimum $47,570, Mid or Top Step $54,038, and Maximum N/A Executive Secretary: Number of Positions 5, Base Annual Rate, Minimum $45,733, Mid or Top Step $53,050, and Maximum $60,367 Information Services Representative: Number of Positions 28, Base Annual Rate, Minimum $34,403, Mid or Top Step $49,150, and Maximum N/A Secretary: Number of Positions 2, Base Annual Rate, Minimum $40,288, Mid or Top Step $48,670, and Maximum N/A Management Secretary: Number of Positions 1, Base Annual Rate, Minimum $41,481, Mid or Top Step $48,118, and Maximum $54,755 Transportation Planning Aide: Number of Positions 1, Base Annual Rate, Minimum $37,548, Mid or Top Step $45,358, and Maximum N/A Office Specialist II: Number of Positions 6, Base Annual Rate, Minimum $35,994, Mid or Top Step $43,463, and Maximum N/A Total Number of Positions 129 Fiscal Resources Division Chief Financial Officer: Number of Positions 1, Base Annual Rate, Minimum $147,389, Mid or Top Step $170,971, and Maximum $194,553 Controller: Number of Positions 1, Base Annual Rate, Minimum $109,979, Mid or Top Step $127,576, and Maximum $145,172 Purchasing & Materials Manager: Number of Positions 1, Base Annual Rate, Minimum $95,020, Mid or Top Step $110,223, and Maximum $125,426 Fiscal Resources Manager: Number of Positions 3, Base Annual Rate, Minimum $95,020, Mid or Top Step $110,223, and Maximum $125,426 Revenue Services Manager: Number of Positions 1, Base Annual Rate, Minimum $78,171, Mid or Top Step $90,678, and Maximum $103,185 Investment Program Manager: Number of Positions 1, Base Annual Rate, Minimum $78,171, Mid or Top Step $90,678, and Maximum $103,185 Contracts Manager: Number of Positions 1, Base Annual Rate, Minimum $78,171, Mid or Top Step $90,678, and Maximum $103,185 Manager, Business Analysis & Debt Administration: Number of Positions 1, Base Annual Rate, Minimum $78,171, Mid or Top Step $90,678, and Maximum $103,185 Manager, Budget Administration: Number of Positions 1, Base Annual Rate, Minimum $78,171, Mid or Top Step $90,678, and Maximum $103,185 Financial Accounting Manager: Number of Positions 1, Base Annual Rate, Minimum $78,171, Mid or Top Step $90,678, and Maximum $103,185 Compliance Review Manager: Number of Positions 1, Base Annual Rate, Minimum $78,171, Mid or Top Step $90,678, and Maximum $103,185 Senior Contracts Administrator: Number of Positions 1, Base Annual Rate, Minimum $70,905, Mid or Top Step $82,250, and Maximum $93,595 Senior Construction Contracts Administrator: Number of Positions 3, Base Annual Rate, Minimum $70,905, Mid or Top Step $82,250, and Maximum $93,595 Senior Management Analyst: Number of Positions 3, Base Annual Rate, Minimum $67,531, Mid or Top Step $78,336, and Maximum $89,140 Senior Auditor: Number of Positions 1, Base Annual Rate, Minimum $67,531, Mid or Top Step $78,336, and Maximum $89,140 Senior Accountant: Number of Positions 9, Base Annual Rate, Minimum $67,531, Mid or Top Step $78,336, and Maximum $89,140 Senior Financial Analyst: Number of Positions 1, Base Annual Rate, Minimum $67,531, Mid or Top Step $78,336, and Maximum $89,140 Senior Financial Analyst - Non-Rep: Number of Positions 1, Base Annual Rate, Minimum $67,531, Mid or Top Step $78,336, and Maximum $89,140 Purchasing Supervisor: Number of Positions 1, Base Annual Rate, Minimum $67,531, Mid or Top Step $78,336, and Maximum $89,140 Contracts Administrator II/I: Number of Positions 5, Base Annual Rate, Minimum $63,561, Mid or Top Step $76,945, and Maximum N/A Construction Contracts Administrator II: Number of Positions 6, Base Annual Rate, Minimum $63,561, Mid or Top Step $76,945, and Maximum N/A Contracts Administrator II - AFSCME: Number of Positions 1, Base Annual Rate, Minimum $61,940, Mid or Top Step $75,255, and Maximum N/A Management Analyst/Associate: Number of Positions 4, Base Annual Rate, Minimum $58,353, Mid or Top Step $67,689, and Maximum $77,025 Financial Analyst/Associate: Number of Positions 4, Base Annual Rate, Minimum $58,353, Mid or Top Step $67,689, and Maximum $77,025 Financial Analyst/Associate - Non-Rep: Number of Positions 1, Base Annual Rate, Minimum $58,353, Mid or Top Step $67,689, and Maximum $77,025 Accountant III: Number of Positions 9, Base Annual Rate, Minimum $58,353, Mid or Top Step $67,689, and Maximum $77,025 Buyer III: Number of Positions 3, Base Annual Rate, Minimum $54,585, Mid or Top Step $66,028, and Maximum N/A Accountant II: Number of Positions 1, Base Annual Rate, Minimum $50,794, Mid or Top Step $61,460, and Maximum N/A Buyer II: Number of Positions 4, Base Annual Rate, Minimum $49,127, Mid or Top Step $59,473, and Maximum N/A Supervising Account Clerk: Number of Positions 2, Base Annual Rate, Minimum $48,005, Mid or Top Step $55,686, and Maximum $63,366 Office Support Supervisor: Number of Positions 1, Base Annual Rate, Minimum $48,005, Mid or Top Step $55,686, and Maximum $63,366 Supervising Vault Room Worker: Number of Positions1, Base Annual Rate, Minimum $45,733, Mid or Top Step $53,050, and Maximum $60,367 Executive Secretary: Number of Positions 2, Base Annual Rate, Minimum $45,733, Mid or Top Step $53,050, and Maximum $60,367 Accountant Assistant/Account Clerk II: Number of Positions 17, Base Annual Rate, Minimum $43,257, Mid or Top Step $52,279, and Maximum N/A Management Secretary: Number of Positions 3, Base Annual Rate, Minimum $41,481, Mid or Top Step $48,118, and Maximum $54,755 Storekeeper: Number of Positions 2, Base Annual Rate, Minimum $39,352, Mid or Top Step $47,551, and Maximum N/A Buyer Assistant: Number of Positions 3, Base Annual Rate, Minimum $37,548, Mid or Top Step $45,358, and Maximum N/A Office Specialist II/I: Number of Positions 2, Base Annual Rate, Minimum $35,994, Mid or Top Step $43,463, and Maximum N/A Mail Messenger: Number of Positions 4, Base Annual Rate, Minimum $33,870, Mid or Top Step $40,882, and Maximum N/A Vault Room Worker: Number of Positions 4, Base Annual Rate, Minimum $33,688, Mid or Top Step $40,676, and Maximum N/A Total Number of Positions: 112 Above position count is as of July 1, 2005 and does not reflect any changes in count that may occur subsequently to July 1, 2005 Operations Division Chief Operating Officer: Number of Positions 1, Base Annual Rate, Minimum $133,689, Mid or Top Step $155,079, and Maximum $176,470 Deputy Director, Operations: Number of Positions 2, Base Annual Rate, Minimum $109,979, Mid or Top Step $127,576, and Maximum $145,172 Chief of Security: Number of Positions 1, Base Annual Rate, Minimum $95,020, Mid or Top Step $110,223, and Maximum $125,426 Manager, Service & Operations Planning: Number of Positions 1, Base Annual Rate, Minimum $95,020, Mid or Top Step $110,223, and Maximum $125,426 Operations Manager: Number of Positions 3, Base Annual Rate, Minimum $95,020, Mid or Top Step $110,223, and Maximum $125,426 Operations Manager - Engineering: Number of Positions 1, Base Annual Rate, Minimum $95,020, Mid or Top Step $110,223, and Maximum $125,426 Operations Program Manager: Number of Positions 1, Base Annual Rate, Minimum $82,063, Mid or Top Step $95,193, and Maximum $108,323 Senior Mechanical Engineer - Auto Systems: Number of Positions 1, Base Annual Rate, Minimum $78,246, Mid or Top Step $95,100, and Maximum N/A Facilities Maintenance Manager: Number of Positions 1, Base Annual Rate, Minimum $78,171, Mid or Top Step $90,678, and Maximum $103,185 Light Rail Equipment Superintendent: Number of Positions 1, Base Annual Rate, Minimum $78,171, Mid or Top Step $90,678, and Maximum $103,185 Light Rail Way, Power & Signal Superintendent: Number of Positions 1, Base Annual Rate, Minimum $78,171, Mid or Top Step $90,678, and Maximum $103,185 Maintenance Superintendent: Number of Positions 4, Base Annual Rate, Minimum $78,171, Mid or Top Step $90,678, and Maximum $103,185 Materials & Warranty Manager: Number of Positions 1, Base Annual Rate, Minimum $78,171, Mid or Top Step $90,678, and Maximum $103,185 Policy & Administrative Manager - Operations: Number of Positions 1, Base Annual Rate, Minimum $78,171, Mid or Top Step $90,678, and Maximum $103,185 Rail Integration & Activation Manager: Number of Positions 1, Base Annual Rate, Minimum $78,171, Mid or Top Step $90,678, and Maximum $103,185 Service Planning Manager: Number of Positions 1, Base Annual Rate, Minimum $78,171, Mid or Top Step $90,678, and Maximum $103,185 Transportation Superintendent: Number of Positions 4, Base Annual Rate, Minimum $78,171, Mid or Top Step $90,678, and Maximum $103,185 Accessible Services Program Manager: Number of Positions 1, Base Annual Rate, Minimum $74,437, Mid or Top Step $86,347, and Maximum $98,256 Light Rail Power Supervisor: Number of Positions 1, Base Annual Rate, Minimum $70,618, Mid or Top Step $85,852, and Maximum N/A Technical Training Supervisor: Number of Positions 1, Base Annual Rate, Minimum $68,609, Mid or Top Step $83,385, and Maximum N/A Facilities Maintenance Coordinator: Number of Positions 1, Base Annual Rate, Minimum $67,284, Mid or Top Step $81,741, and Maximum N/A Light Rail Vehicle Maintenance Supervisor: Number of Positions 2, Base Annual Rate, Minimum $67,284, Mid or Top Step $81,741, and Maximum N/A Supervising Maintenance Instructor: Number of Positions 1, Base Annual Rate, Minimum $67,284, Mid or Top Step $81,741, and Maximum N/A Transit Maintenance Supervisor: Number of Positions 7, Base Annual Rate, Minimum $67,284, Mid or Top Step $81,741, and Maximum N/A Warranty Coordinator: Number of Positions 2, Base Annual Rate, Minimum $67,284, Mid or Top Step $81,741, and Maximum N/A Associate Mechanical Engineer - Auto Systems: Number of Positions 2, Base Annual Rate, Minimum $66,903, Mid or Top Step $81,292, and Maximum N/A Associate Systems Engineer: Number of Positions 1, Base Annual Rate, Minimum $66,903, Mid or Top Step $81,292, and Maximum N/A Overhead Line Worker: Number of Positions 10, Base Annual Rate, Minimum $71,510, Mid or Top Step $81,286, and Maximum N/A Substation Maintainer: Number of Positions 8, Base Annual Rate, Minimum $71,510, Mid or Top Step $81,286, and Maximum N/A Maintenance Instructor - Bus: Number of Positions 2, Base Annual Rate, Minimum $64,703, Mid or Top Step $78,612, and Maximum N/A Assistant Superintendent, Field Operations: Number of Positions 2, Base Annual Rate, Minimum $67,531, Mid or Top Step $78,336, and Maximum $89,140 Assistant Superintendent, Transit Communications: Number of Positions 4, Base Annual Rate, Minimum $67,531, Mid or Top Step $78,336, and Maximum $89,140 Light Rail Signal Supervisor: Number of Positions 1, Base Annual Rate, Minimum $67,531, Mid or Top Step $78,336, and Maximum $89,140 Senior Management Analyst: Number of Positions 6, Base Annual Rate, Minimum $67,531, Mid or Top Step $78,336, and Maximum $89,140 Dispatcher Supervisor: Number of Positions 2, Base Annual Rate, Minimum $62,533, Mid or Top Step $76,008, and Maximum N/A Light Rail Technical Trainer: Number of Positions 3, Base Annual Rate, Minimum $62,533, Mid or Top Step $76,008, and Maximum N/A Technical Trainer: Number of Positions 3, Base Annual Rate, Minimum $62,533, Mid or Top Step $76,008, and Maximum N/A Transit Division Supervisor: Number of Positions 8, Base Annual Rate, Minimum $62,533, Mid or Top Step $76,008, and Maximum N/A Transportation Supervisor: Number of Positions 30, Base Annual Rate, Minimum $62,533, Mid or Top Step $76,008, and Maximum N/A Vehicle Parts Supervisor: Number of Positions 3, Base Annual Rate, Minimum $62,236, Mid or Top Step $75,620, and Maximum N/A Foreperson - Light Rail: Number of Positions 4, Base Annual Rate, Minimum $66,331, Mid or Top Step $75,358, and Maximum N/A Overhaul & Repair Foreperson: Number of Positions 2, Base Annual Rate, Minimum $66,331, Mid or Top Step $75,358, and Maximum N/A Paint & Body Foreperson: Number of Positions 1, Base Annual Rate, Minimum $66,331, Mid or Top Step $75,358, and Maximum N/A Paint & Body Foreperson - Light Rail: Number of Positions 1, Base Annual Rate, Minimum $66,331, Mid or Top Step $75,358, and Maximum N/A Transit Foreperson: Number of Positions 10, Base Annual Rate, Minimum $66,331, Mid or Top Step $75,358, and Maximum N/A Upholstery Foreperson: Number of Positions 1, Base Annual Rate, Minimum $66,331, Mid or Top Step $75,358, and Maximum N/A Light Rail Track Maintenance Supervisor: Number of Positions 1, Base Annual Rate, Minimum $61,003, Mid or Top Step $74,159, and Maximum N/A Quality Assurance & Warranty Specialist: Number of Positions 1, Base Annual Rate, Minimum $59,473, Mid or Top Step $71,966, and Maximum N/A Transit Mechanic Hydrogen: Number of Positions 3, Base Annual Rate, Minimum $63,856, Mid or Top Step $69,888, and Maximum N/A Electro - Mechanic: Number of Positions 48, Base Annual Rate, Minimum $60,819, Mid or Top Step $69,098, and Maximum N/A Electronic Technician: Number of Positions 6, Base Annual Rate, Minimum $60,819, Mid or Top Step $69,098, and Maximum N/A Overhaul & Repair Mechanic: Number of Positions 20, Base Annual Rate, Minimum $60,819, Mid or Top Step $69,098, and Maximum N/A Paint & Body Worker: Number of Positions 9, Base Annual Rate, Minimum $60,819, Mid or Top Step $69,098, and Maximum N/A Paint & Body Worker - Light Rail Transit: Number of Positions 6, Base Annual Rate, Minimum $60,819, Mid or Top Step $69,098, and Maximum N/A Senior Track Worker: Number of Positions 7, Base Annual Rate, Minimum $60,819, Mid or Top Step $69,098, and Maximum N/A Transit Mechanic: Number of Positions 117, Base Annual Rate, Minimum $60,819, Mid or Top Step $69,098, and Maximum N/A Upholsterer: Number of Positions 6, Base Annual Rate, Minimum $60,819, Mid or Top Step $69,098, and Maximum N/A Light Rail Signal Maintainer: Number of Positions 19, Base Annual Rate, Minimum $56,983, Mid or Top Step $68,928, and Maximum N/A Engineering Technician III: Number of Positions 2, Base Annual Rate, Minimum $56,412, Mid or Top Step $68,266, and Maximum N/A Management Analyst: Number of Positions 9, Base Annual Rate, Minimum $58,353, Mid or Top Step $67,689, and Maximum $77,025 Passenger Facilities & Wayside Maintenance Supervisor: Number of Positions 1, Base Annual Rate, Minimum $58,353, Mid or Top Step $67,689, and Maximum $77,025 Parts Foreperson: Number of Positions 1, Base Annual Rate, Minimum $59,093, Mid or Top Step $67,184, and Maximum N/A Transit Service Development Specialist III: Number of Positions 1, Base Annual Rate, Minimum $55,088, Mid or Top Step $66,667, and Maximum N/A Dispatcher - Bus: Number of Positions 21, Base Annual Rate, Minimum $43,202, Mid or Top Step $61,693, and Maximum N/A Dispatcher - Light Rail Transit: Number of Positions 4, Base Annual Rate, Minimum $43,202, Mid or Top Step $61,693, and Maximum N/A Transit Service Development Spec II/I: Number of Positions 8, Base Annual Rate, Minimum $50,063, Mid or Top Step $60,615, and Maximum N/A Engineering Technician II: Number of Positions 1, Base Annual Rate, Minimum $49,606, Mid or Top Step $60,044, and Maximum N/A Facilities Maintenance Representative: Number of Positions 4, Base Annual Rate, Minimum $49,606, Mid or Top Step $60,044, and Maximum N/A Track Worker: Number of Positions 8, Base Annual Rate, Minimum $52,187, Mid or Top Step $59,342, and Maximum N/A Transit Mechanic G: Number of Positions 7, Base Annual Rate, Minimum $52,187, Mid or Top Step $59,342, and Maximum N/A Maintenance Scheduler: Number of Positions 6, Base Annual Rate, Minimum $47,300, Mid or Top Step $57,235, and Maximum N/A Support Mechanic: Number of Positions 5, Base Annual Rate, Minimum $39,957, Mid or Top Step $57,096, and Maximum N/A Transit Radio Dispatcher: Number of Positions 12, Base Annual Rate, Minimum $39,458, Mid or Top Step $56,326, and Maximum N/A Administrative Support Officer: Number of Positions 3, Base Annual Rate, Minimum $48,005, Mid or Top Step $55,686, and Maximum $63,366 Office Support Supervisor: Number of Positions 6, Base Annual Rate, Minimum $48,005, Mid or Top Step $55,686, and Maximum $63,366 Fare Inspector: Number of Positions 8, Base Annual Rate, Minimum $38,958, Mid or Top Step $55,640, and Maximum N/A Service Mechanic: Number of Positions 8, Base Annual Rate, Minimum $38,459, Mid or Top Step $55,016, and Maximum N/A Bus Operator: Number of Positions 800, Base Annual Rate, Minimum $38,022, Mid or Top Step $54,330, and Maximum N/A Light Rail Operator: Number of Positions 100, Base Annual Rate, Minimum $38,022, Mid or Top Step $54,330, and Maximum N/A Parts Clerk: Number of Positions 28, Base Annual Rate, Minimum $37,898, Mid or Top Step $54,142, and Maximum N/A Executive Secretary: Number of Positions 2, Base Annual Rate, Minimum $45,733, Mid or Top Step $53,050, and Maximum $60,367 Service Worker: Number of Positions 67, Base Annual Rate, Minimum $37,066, Mid or Top Step $52,978, and Maximum N/A General Maintenance Mechanic: Number of Positions 1, Base Annual Rate, Minimum $43,668, Mid or Top Step $52,758, and Maximum N/A Accessible Services Representative: Number of Positions 2, Base Annual Rate, Minimum $42,846, Mid or Top Step $51,776, and Maximum N/A Materials Resource Scheduler: Number of Positions 3, Base Annual Rate, Minimum $41,453, Mid or Top Step $50,063, and Maximum N/A Secretary: Number of Positions 1, Base Annual Rate, Minimum $40,288, Mid or Top Step $48,670, and Maximum N/A Management Secretary: Number of Positions 2, Base Annual Rate, Minimum $41,481, Mid or Top Step $48,118, and Maximum $54,755 Facilities Worker: Number of Positions 24, Base Annual Rate, Minimum $32,885, Mid or Top Step $46,966, and Maximum N/A Lead Maintenance Worker - Light Rail Transit: Number of Positions 7, Base Annual Rate, Minimum $32,864, Mid or Top Step $46,904, and Maximum N/A Maintenance Worker - Light Rail Transit: Number of Positions 20, Base Annual Rate, Minimum $31,283, Mid or Top Step $44,720, and Maximum N/A Transit Center Maintenance Worker: Number of Positions 5, Base Annual Rate, Minimum $37,022, Mid or Top Step $44,719, and Maximum N/A Account Clerk II: Number of Positions 7, Base Annual Rate, Minimum $36,862, Mid or Top Step $44,490, and Maximum N/A Bus Stop Maintenance Worker: Number of Positions 10, Base Annual Rate, Minimum $36,154, Mid or Top Step $43,668, and Maximum N/A Facilities Maintenance Assistant: Number of Positions 1, Base Annual Rate, Minimum $36,154, Mid or Top Step $43,668, and Maximum N/A Administrative Services Assistant: Number of Positions 1, Base Annual Rate, Minimum $37,612, Mid or Top Step $43,630, and Maximum $49,648 Office Specialist II: Number of Positions 24, Base Annual Rate, Minimum $35,994, Mid or Top Step $43,463, and Maximum N/A Utility Worker: Number of Positions 2, Base Annual Rate, Minimum $35,149, Mid or Top Step $42,435, and Maximum N/A Automotive Attendant: Number of Positions 1, Base Annual Rate, Minimum $33,368, Mid or Top Step $40,288, and Maximum N/A Janitor: Number of Positions 8, Base Annual Rate, Minimum $32,021, Mid or Top Step $38,598, and Maximum N/A Total Number of Positions 1,620 Not included in count for Operation Division above are 79 Long Term Leave positions and 2 Union Business positions (benefits only) Above position above is as of July 1, 2005 and does not reflect any changes in count that may occur subsequent to July 1, 2005 APPENDIX B Budget Positions by Division Wages & Benefits (In Thousands): Fiscal Year 2004 Actual $222,722, Fiscal Year 2005 Budgeted $240,183, Fiscal Year 2005 Revised at $229,257, Fiscal Year 2006 Budget $238,863, and Fiscal Year 2007 Budget $238,757 Number of Positions by Division: Office of General Manager: FISCAL YEAR 2004 Actual 36, FISCAL YEAR 2005 Budget 36, FISCAL YEAR 2005 Revised 36, FISCAL YEAR 2006 Budget 36, and FISCAL YEAR 2007 Budget 36 Office of General Counsel: FISCAL YEAR 2004 Actual 9, FISCAL YEAR 2005 Budget 9, FISCAL YEAR 2005 Revised 9, FISCAL YEAR 2006 Budget 9, and FISCAL YEAR 2007 Budget 9 Operations: FISCAL YEAR 2004 Actual 1,810, FISCAL YEAR 2005 Budget 1,757, FISCAL YEAR 2005 Revised 1,714, FISCAL YEAR 2006 Budget 1,701, and FISCAL YEAR 2007 Budget 1,674. Positions in FISCAL YEAR2006 and FISCAL YEAR2007 for Operations Division includes 79 Long Term Leave positions and 2 Union Business positions (benefit only) Administrative Services: FISCAL YEAR 2004 Actual 131, FISCAL YEAR 2005 Budget 121, FISCAL YEAR 2005 Revised 115, FISCAL YEAR 2006 Budget 111, and FISCAL YEAR 2007 Budget 110 Construction: FISCAL YEAR 2004 Actual 129, FISCAL YEAR 2005 Budget 130, FISCAL YEAR 2005 Revised 120, FISCAL YEAR 2006 Budget 119, and FISCAL YEAR 2007 Budget 103 Fiscal Resources: FISCAL YEAR 2004 Actual 126, FISCAL YEAR 2005 Budget 124, FISCAL YEAR 2005 Revised 120, FISCAL YEAR 2006 Budget 112, and FISCAL YEAR 2007 Budget 105 Development: FISCAL YEAR 2004 Actual 129, FISCAL YEAR 2005 Budget 128, FISCAL YEAR 2005 Revised 129, FISCAL YEAR 2006 Budget 129, and FISCAL YEAR 2007 Budget 129 Total Positions: FISCAL YEAR 2004 Actual 2,370, FISCAL YEAR 2005 Budget 2,305, FISCAL YEAR 2005 Revised 2,243, FISCAL YEAR 2006 Budget 2,217, and FISCAL YEAR 2007 Budget 2,166 Position count for FISCAL YEAR 2006 is as of July 1, 2005 and for FISCAL YEAR 2007 is as of July 1, 2006. They do not reflect any changes in count that may occur subsequent to those dates Appendix C The following chart shows the Population Data for Santa Clara County by City. The data from 2001 through 2004 are estimates. City of Campbell's population in 1980 was 26,843, in 1990 was 36,048, in 2000 was 38,138, in 2001 was 38,350, in 2002 was 38,350, in 2003 was 38,050, and in 2004 was 38,200 City of Cupertino's population in 1980 was 34,297, in 1990 was 40,263, in 2000 was 50,602, in 2001 was 51,000, in 2002 was 52,200, in 2003 was 51,900, and in 2004 was 52,600 City of Gilroy's population in 1980 was 21,641, in 1990 was 31,487, in 2000 was 41,464, in 2001 was 42,850, in 2002 was 43,850, in 2003 was 44,700, and in 2004 was 46,200 City of Los Altos' population in 1980 was 25,769, in 1990 was 26,303, in 2000 was 27,693, in 2001 was 27,900, in 2002 was 27,800, in 2003 was 27,550, and in 2004 was 27,500 City of Los Altos Hills' population in 1980 was 7,421, in 1990 was 7,514,, in 2000 was 8,025, in 2001 was 8,100, in 2002 was 8,125, in 2003 was 8,300, and in 2004 was 8,350 City of Los Gatos' population in 1980 was 26,906, in 1990 was 27,357, in 2000 was 28,592, in 2001 was 28,900, in 2002 was 28,850, in 2003 was 28,750, and in 2004 was 28,750 City of Milpitas' population in 1980 was 37,820, in 1990 was 50,686, in 2000 was 62,698, in 2001 was 63,100 in 2002 was 63,600, in 2003 was 64,700, and in 2004 was 64,600 City of Monte Sereno's population in 1980 was 3,434, in 1990 was 3,287, in 2000 was 3,483, in 2001 was 3,500, in 2002 was 3,480, in 2003 was 3,480, and in 2004 was 3,500 City of Morgan Hill's population in 1980 was 17,060, in 1990 was 23,928, in 2000 was 33,586, in 2001 was 34,250, in 2002 was 34,750, in 2003 was 34,750, and in 2004 was 35,500 City of Mountain View's population in 1980 was 58,655, in 1990 was 67,460, in 2000 was 70,708, in 2001 was 71,500, in 2002 was 71,500, in 2003 was 71,600, and in 2004 was 71,600 City of Palo Alto's population in 1980 was 55,225, in 1990 was 55,900, in 2000 was 58,598, in 2001 was 60,400, in 2002 was 60,400, in 2003 was 60,100, and in 2004 was 60,200 City of San Jose's population in 1980 was 629,400, in 1990 was 782,248, in 2000 was 895,131, in 2001 was 907,300, in 2002 was 916,300, in 2003 was 919,600, and in 2004 was 926,200 City of Santa Clara's population in 1980 was 87,700, in 1990 was 93,613, in 2000 was 102,361, in 2001 was 103,600, in 2002 was 104,100, in 2003 was 105,200, and in 2004 was 107,200 City of Saratoga's population in 1980 was 29,261, in 1990 was 28,061, in 2000 was 29,849, in 2001 was 30,000, in 2002 was 30,400, in 2003 was 30,300, and in 2004 was 30,300 City of Sunnyvale's population in 1980 was 106,618, in 1990 was 117,229, in 2000 was 131,844, in 2001 was 132,800, in 2002 was 132,600, in 2003 was 131,800, and in 2004 was 131,700 The population of the unincorporated regions in Santa Clara County in 1980 was 127,021, in 1990 was 106,193, in 2000 was 99,813, in 2001 was 100,900, in 2002 was 99,800, in 2003 was 98,900, and in 2004 was 98,900 Total County of Santa Clara population in 1980 was 1,295,071, in 1990 was 1,497,577, in 2000 was 1,682,585, in 2001 was 1,704,500, in 2002 was 1,716,100, in 2003 was 1,719,500, and in 2004 was 1,731,400 The percent of increase in 1980 was 21.5%, in 1990 was 15.6%, in 2000 was 12.4%, in 2001 was 1.3%, in 2002 was 0.7%, in 2003 was 0.2%, and in 2004 was 0.7% California's population in 1980 was 23,668,145, in 1990 was 29,760,021, in 2000 was 33,873,086, in 2001 was 34,431,000, in 2002 was 35,049,000, in 2003 was 35,612,000, and in 2004 was 36,144,000 County Santa Clara population as percentage to California population in 1980 was 5.47%, in 1990 was 5.03%, in 2000 was 4.97%, in 2001 was 4.95%, in 2002 was 4.90%, in 2003 was 4.83%, and in 2004 was 4.79% Sources U.S. Census Bureau; California Department of Finance - Demographic Research Unit. Website: http://www.dof.ca.gov/HTML/DEMOGRAP/HistE-4.htm APPENDIX D The following chart shows a Ten Year Summary of Santa Clara County Employment Information (Annual Average), in thousands Civilian Labor Force Employment in 1995 was 816.6, in 1996 857.0, in 1997 902.7, in 1998 919.7, in 1999 927.1, in 2000 980.8, in 2001 952.4, in 2002 863.8, in 2003 821.6, and in 2004 817.9 Unemployment in 1995 was 42.4, in 1996 32.0, in 1997 28.1, in 1998 30.7, in 1999 29.0, in 2000 19.8, in 2001 45.5, in 2002 79.8, in 2003 73.5, and in 2004 52.4 Total civilian labor force in 1995 was 859.0, in 1996 889.0, in 1997 930.8, in 1998 950.4, in 1999 956.1, in 2000 1,000.6, in 2001 997.9, in 2002 943.6, in 2003 895.1, and in 2004 870.3 County of Santa Clara Unemployment Rate in 1995 4.9%, in 1996 3.6%, in 1997 3.0%, in 1998 3.2%, in 1999 3.0%, in 2000 2.0%, in 2001 4.6%, in 2002 8.5%, in 2003 8.2%, in 2004 6.0% California Unemployment Rate in 1995 7.8%, in 1996 7.2%, in 1997 6.3%, in 1998 5.9%, in 1999 5.2%, in 2000 4.9%, in 2001 5.4%, in 2002 6.7%, in 2003 6.7%, in 2004 6.3% Employment by Industry Agriculture: in 1995 4.5, in 1996 5.1, in 1997 5.1, in 1998 5.2, in 1999 5.3, in 2000 5.0, in 2001 4.6, in 2002 4.5, in 2003 4.2, in 2004 3.9 Construction and mining: in 1995 28.7, in 1996 32.5, in 1997 36.3, in 1998 41.1, in 1999 44.6, in 2000 47.4, in 2001 47.8, in 2002 42.3, in 2003 38.8, in 2004 37.5 Educational and health services: in 1995 77.6, in 1996 78.5, in 1997 81.4, in 1998 84.2, in 1999 85.5, in 2000 85.2, in 2001 89.8, in 2002 91.1, in 2003 92.7, in 2004 93.5 Financial activities: in 1995 30.4, in 1996 31.4, in 1997 32.3, in 1998 33.8, in 1999 34.2, in 2000 34.0, in 2001 35.2, in 2002 35.0, in 2003 34.8, in 2004 34.9 Government: in 1995 87.8, in 1996 87.4, in 1997 88.5, in 1998 88.9, in 1999 91.4, in 2000 94.5, in 2001 94.6, in 2002 98.1, in 2003 94.8, in 2004 91.8 Information: in 1995 24.6, in 1996 26.0, in 1997 28.1, in 1998 29.0, in 1999 32.5, in 2000 42.7, in 2001 41.9, in 2002 34.2, in 2003 31.0, in 2004 30.7 Leisure and hospitality: in 1995 61.0, in 1996 62.2, in 1997 64.6, in 1998 66.7, in 1999 68.6, in 2000 71.4, in 2001 72.0, in 2002 67.4, in 2003 67.5, in 2004 67.7 Manufacturing: in 1995 223.0, in 1996 237.8, in 1997 247.2, in 1998 246.1, in 1999 234.9, in 2000 251.7, in 2001 240.6, in 2002 201.2, in 2003 177.0, in 2004 170.8 Other services: in 1995 24.6, in 1996 25.8, in 1997 25.5, in 1998 26.4, in 1999 26.1, in 2000 26.7, in 2001 26.3, in 2002 25.9, in 2003 24.7, in 2004 24.0 Professional and business services: in 1995 147.0, in 1996 162.8, in 1997 181.3, in 1998 196.7, in 1999 207.1, in 2000 225.8, in 2001 210.0, in 2002 173.1, in 2003 164.3, in 2004 160.2 Retail Trade in 1995 75.8, in 1996 79.9, in 1997 82.4, in 1998 83.8, in 1999 86.6, in 2000 90.6, in 2001 88.2, in 2002 83.6, in 2003 81.0, in 2004 80.7 Wholesale Trade: in 1995 36.4, in 1996 39.3, in 1997 41.9, in 1998 42.4, in 1999 42.3, in 2000 42.2, in 2001 40.7, in 2002 35.7, in 2003 33.5, in 2004 34.2 Transportation and public utilities: in 1995 14.9, in 1996 16.2, in 1997 16.7, in 1998 16.9, in 1999 17.3, in 2000 17.5, in 2001 16.3, in 2002 15.0, in 2003 14.2, in 2004 13.3 Total Employment by Industry in 1995 836.3, in 1996 884.9, in 1997 931.3, in 1998 961.2, in 1999 976.4, in 2000 1,034.7, in 2001 1,008.0, in 2002 907.1, in 2003 858.5, in 2004 843.2 Source California Department of Employment Development, as of January 14, 2005 Website: http://www.calmis.cahwnet.gov/file/lfhist/sanj$hlf.txt; and http://www.calmis.cahwnet.gov/file/lfhist/cal$hlf.txt APPENDIX E Santa Clara Valley Transportation Authority VTA/ATU Pension Plan Fiscal Year 2005-2006 Expenditure Plan (In Thousands) REVENUES VTA Employer Contribution: FISCAL YEAR 2004 Actual was $13,262, Expenditure plans for FISCAL YEAR 2005 Expenditure Plan is $14,554, and FISCAL YEAR 2006 Expenditure Plan is $14,675. Investment Income: FISCAL YEAR 2004 Actual was $26,936, FISCAL YEAR 2005 Expenditure Plan is $18,000,and FISCAL YEAR 2006 Expenditure Plan is $19,000. Net Appreciation in fair value of investments: FISCAL YEAR 2004 Actual was $6,562, FISCAL YEAR 2005 and FISCAL YEAR 2006 Expenditure Plan is $0.00. Investment Expense: FISCAL YEAR 2004 Actual was a negative $937, FISCAL YEAR 2005 and FISCAL YEAR 2006 Expenditure Plan is $0.00 Total Revenues: FISCAL YEAR 2004 Actual was $45,823, FISCAL YEAR 2005 Expenditure Plan is $32,554, and FISCAL YEAR 2006 Expenditure Plan is $33,675. EXPENSES Operating Expenses Pension Payments to Retirees: FISCAL YEAR 2004 Actual was $10,905, FISCAL YEAR 2005 Expenditure Plan is $13,743, and FISCAL YEAR 2006 Expenditure Plan is $15,334. Other Benefits paid to participants: FISCAL YEAR 2004 Actual was $85, FISCAL YEAR 2005 and FISCAL YEAR2006 Expenditure Plan is $0.00. Administrative Expenses: FISCAL YEAR 2004 Actual was $0.00, FISCAL YEAR 2005 Expenditure Plan is $161, and FISCAL YEAR 2006 Expenditure Plan is $141. Total Operating Expenses: FISCAL YEAR 2004 Actual was $10,990, FISCAL YEAR 2005 Expenditure Plan is $13,904, and FISCAL YEAR 2006 Expenditure Plan is $15,475. Summary: Beginning Fund Balance: FISCAL YEAR 2004 Actual was $231,538, FISCAL YEAR 2005 Expenditure Plan is $266,371, and FISCAL YEAR 2006 Expenditure Plan is $285,021. Surplus/(Deficit): FISCAL YEAR 2004 Actual was $34,833, FISCAL YEAR 2005 Expenditure Plan is $18,650, and FISCAL YEAR 2006 Expenditure Plan is $18,200. Ending Fund Balance: FISCAL YEAR 2004 Actual was $266,371, FISCAL YEAR 2005 Expenditure Plan is $285,021, and FISCAL YEAR 2006 Expenditure Plan is $303,221. APPENDIX F BASIC FARE STRUCTURE FOR BUS, LIGHT RAIL AND PARATRANSIT SERVICES AS OF JANUARY 1, 2005 Fare Category Adult: Single Ride $1.75 Day Pass $5.25 Day Pass Token (Bag of 5) $23.60 Monthly Pass $61.25 Prepaid 12 Monthly Passes $674.00 Youth: ages 5 through 17 Single Ride $1.50 Day Pass $4.50 Day Pass Token (Bag of 5) $20.25 Monthly Pass $49.00 Prepaid 12 Monthly Passes $539.00 Senior/Disabled: Single Ride $0.75 Day Pass $2.25 Monthly Pass $26.00 Prepaid 12 Monthly Passes $286.00 Expressed: (applies to Adult riders only) Single Ride $3.50 Day Pass $10.50 Monthly Pass $122.50 Prepaid 12 Monthly Passes $1,348.00 Paratransit: One-Way Trip (2x Adult base fare) $3.50 Companion - One-Way Trip (equal to One-Way Trip) $3.50 Personal Care Attendant - No Charge Open Return Trip (2x One-Way Trip) $7.00 No Show Charge (equal to One-Way Trip) $3.50 Second Vehicle Service (5x One-Way Trip) $17.50 Same-Day Service (4x One-Way Trip) $14.00 Same-Day No Show (equal to Same-Day Trip) $14.00 Same-Day Trip Companion (2x One-Way Trip) $7.00 Door-to-Door Surcharge (1/2x One-Way Trip) $1.75 Service Area Surcharge (2x One-Way Trip) $7.00 ECO PASS PRICING - These prices are based on the number of employees and the level of VTA service at a given work site. Eco passes are purchased for all full-time, permanent employees at one discounted price per employee. These prices are prorated if an employer joins the program mid-year. The minimum annual contract for Eco Pass is $1,495.00. The ECO pass pricing schedules below is per pass based. Employer Location in Downtown San Jose with Service Level for 1 to 99 employees is $120.00, for 100 to 2,999 employees is $90.00, for 3000 to 14,999 employees is $60.00, and for 15,000 or more employees is $30.00 For Areas Served by Bus and Light Rail Transit with service level for 1 to 99 employees, $90.00, for 100 to 2,999 employees is $60.00, for 3,000 to 14,999 is $30.00, and for 15,000 employees or more is $15.00 For Areas served by Bus Only with service level for 1 to 99 employees is $60.00, for 100 to 2,999 employees is $30.00, for 3,000 to 14,999 is $15.00, and for 15,000 employees or more is $7.50 ECO Pass with Dumbarton and Highway 17 Express for service in Downtown San Jose with service level for 1 to 99 employees is $138.00, for 100 to 2,999 employees is $105.00, and for 3000 to 14,999 employees is $72.00, and 15,000 employees or more is $37.50 ECO Pass with Dumbarton and Highway 17 Express for service in areas served by Bus and Lightrail with service level for 1 to 99 employees is $108.00, for 100 to 2,999 employees is $75.00, and for 3000 to 14,999 employees is $42.00, and for 15,000 employees or more is $22.50 ECO Pass with Dumbarton and Highway 17 Express for service in areas served by Bus only with service level for 1 to 99 employees is $78.00, for 100 to 2,999 employees is $45.00, and for 3000 to 14,999 employees is $27.00, and for 15,000 employees or more is $15.00 APPENDIX G Santa Clara Valley Transportation Authority Fee Schedules Sales of Plans, Drawings and Specifications as of March 1, 2005: The cost of plans drawings and specification documents are based on the estimated value of the construction project. The amount charged, ranges from no cost up to $150.00 per set of plans. Permit Fees Schedule as of Oct. 1, 2004: (To protect VTA properties and facilities when construction activities are performed on VTA properties and facilities by outside parties). Below are the minimum fees required for each of the applicable permit. Construction Access Permit Fees: Minimum fees charged to obtain permit required for any construction work or activities on VTA property, facilities or improvements. Applications Fee: Non-Refundable: $435.00 Administration, Processing and Plan Check Inspection Fee For Underground Utility Light Rail Crossing: $1,120.00 Directional Bore Method or Bore and Jack Method (under 12 inches in diameter) Inspection Fee For Bus And Transit Facility Restorations: $995.00 For Removing and restoring any portion of a VTA Portland Cement Concrete (P.C.C.) Bus Pad or a VTA P.C.C. Shelter Pad Restricted Access Permit Fees: Minimum fees charged to obtain permit required for any work or activities within ten feet of the Light Rail Tracks or System, over or under any light rail catenary system, or which otherwise has the potential of affecting the Light Rail Tracks or Systems. Application Fee: Non-Refundable $540.00 Administration, Processing, including weekly track allocation meetings, and inspection charge Roadway Worker Protection Training Fee: $25.00 Per participant based on attending a regularly scheduled class conducted at a VTA facility. Light Rail Traction Power Down and Power Up Fee $370.00 For Traction Power Down and Power Up if permit activities require VTA to shut down light rail power Bus Bridging Fees: $130.00 For supplemental portal-to-portal bus service required because permit activities disrupt rail service. Fees per hour, per bus Permit Related Rates: Additional services provided by VTA personnel relating to permits are billed according to the following hourly rates. Administrative Support Office: $51.00 Assistant Superintendent: $86.00 Construction Inspector: $60.00 Engineering Technician I: $49.00 Light Rail Power Supervisor: $91.00 Light Rail Station Maintenance Supervisor: $62.00 Light Rail Signal Supervisor: $83.00 Light Rail Track Supervisor: $75.00 Maintenance Scheduler: $52.00 Office Specialist II: $40.00 Office Support Supervisor: $51.00 Overhead Line Worker: $87.00 Principal Construction Inspector: $75.00 Senior Construction Inspector: $65.00 Senior Real Estate Agent: $78.00 Senior Transportation Engineer: $86.00 Substation Maintainer: $87.00 Technical Trainer: $83.00 Transportation Supervisor: $83.00 Non-Revenue Vehicle (car or pick-up truck): $10.00 Appendix H Santa Clara Valley Transportation Authority The following chart shows the Congestion Management Program Adopted Fiscal Year 2006 and Fiscal Year 2007 Member Assessments Member Agency, County of Santa Clara, Fiscal Year 2006 is $262,566, and Fiscal Year 2007 is $280,946 Member Agency, Campbell, Fiscal Year 2006 is $48,820, and Fiscal Year 2007 is $52,238 Member Agency, Cupertino, Fiscal Year 2006 is $75,006, and Fiscal Year 2007 is $80,258 Member Agency, Gilroy, Fiscal Year 2006 is $36,492, and Fiscal Year 2007 is $39,048 Member Agency, Los Altos, Fiscal Year 2006 is $24,084, and Fiscal Year 2007 is $25,770 Member Agency, Los Alto Hills, Fiscal Year 2006 is $6,420, and Fiscal Year 2007 is $6,870 Member Agency, Los Gatos, Fiscal Year 2006 is $33,240, and Fiscal Year 2007 is $35,568 Member Agency, Milpitas, Fiscal Year 2006 is $74,386, and Fiscal Year 2007 is $79,594 Member Agency, Monte Sereno, Fiscal Year 2006 is $1,930, and Fiscal Year 2007 is $2,066 Member Agency, Morgan Hill, Fiscal Year 2006 is $24,256, and Fiscal Year 2007 is $25,954 Member Agency, Mountain View, Fiscal Year 2006 is $120,800, and Fiscal Year 2007 is $129,258 Member Agency, Palo Alto, Fiscal Year 2006 is $136,698, and Fiscal Year 2007 is $146,268 Member Agency, San Jose, Fiscal Year 2006 is $757,494, and Fiscal Year 2007 is $810,520 Member Agency, Santa Clara, Fiscal Year 2006 is $200,084, and Fiscal Year 2007 is $214,090 Member Agency, Saratoga, Fiscal Year 2006 is $20,956, and Fiscal Year 2007 is $22,424 Member Agency, Sunnyvale, Fiscal Year 2006 is $240,220, and for Fiscal Year 2007 is $257,036 Total All Member Agencies (except for VTA-Managing Agency Contribution) for Fiscal Year 2006 is $2,063,452, and for Fiscal Year 2007 is $2,207,908 Member Agency, VTA-Managing Agency Contribution, Fiscal Year 2006 is $262,566, and Fiscal Year 2007 is $280,946 Total All Member Agency, including VTA-Managing Agency Contribution for Fiscal Year 2006 is $2,326,018, and for Fiscal Year 2007 is $2,488,854 Section VI GLOSSARY GLOSSARY Accrual Accounting A method of accounting where revenues are recognized in the accounting period in which they are earned and become measurable, and expenses are recognized in the period incurred, if measurable. ADA Americans with Disabilities Act. Federal civil rights legislation that, among other provisions, gives disabled persons the right to equal access to fixed route transit service or to comparable paratransit service if they are unable to use fixed route transit. Adopted Budget The official budget that has been adopted by VTA Board of Directors. Appropriation Legal authorization expressed by budget unit, fund, and cost group granted by the Board to make expenditures and to incur obligations for specific purposes. Operating appropriations are time period limited and must be expended or encumbered within the time limits. Capital appropriations have no expiration. Articulated Bus A bus usually 55 feet or more in length that bends at a connecting point when the bus turns a corner. BAAQMD Bay Area Air Quality Management District. Commonly referred to as the "air district," this agency regulates industry and employers to keep air pollution in check, and sponsors programs to clean the air in the San Francisco Bay Area. BART Bay Area Rapid Transit District Bond Long-term debt issued by an agency to help finance new acquisitions of property, facilities, and equipment. Budget Unit An organizational unit is identical to a cost center. Capital Budget A portion of the annual budget that appropriates funds for the purchase of capital equipment items or for capital projects. The capital budget includes funds for capital equipment purchases, such as vehicles, construction of new facilities, office equipment, and machinery. They are distinguished from operating items due to their value (greater than $5,000) and projected useful life (greater than one year). Capital Project Expenditure for tangible long-lived assets, such as property and equipment used by VTA in its operations, which is expected to benefit future periods. Commuter Rail Local and regional passenger train service between a central city, its suburbs, or another central city. Caltrain is an example of commuter rail service. Cost Group VTA uses the following expenditure and cost-reduction cost groups such as labor costs, non-labor costs, Caltrain contribution, ADA, ACE, debt service and revenues. They are the lowest units of budget funding control. Cost Recovery Ratio A measure of the proportion of transit operating expenses covered by non-subsidy sources. It is calculated by dividing all of the transit operator's non-subsidy revenues, such as fare box revenue, parking fees, and advertising fees, by the operator's total transit operating expense. Debt Service The amount of money required to pay interest and principal on VTA's borrowed funds. Designation (Designated Unreserved Fund Balance) Designations reflect a government's self-imposed limitations on the use of otherwise available expendable financial resources in governmental funds. Division An organizational entity consisting of cost centers. Enterprise Fund A distinct fiscal entity whose resources are dedicated to a specific purpose, and in which all resources and expenditures must balance. Expenditure appropriations may exceed revenues if an asset balance is available from the prior period. Fare Box Revenue The value of cash, tickets, and pass receipts given by passengers as payment for public transit rides. Fiscal Year Period of any 12 consecutive months used as an accounting period. VTA's fiscal year is July 1 through June 30. FTA Federal Transit Administration, formerly the Urban Mass Transportation Administration (UMTA). FTA provides capital and operating funds to VTA. Fund A fiscal or accounting entity with a self-balancing set of accounts. A fund is established for the purpose of carrying on specific activities in accordance with specific limitations. Grants A contribution by a government or other organization to support a particular function. Grants may be classified as either operational or capital, depending upon the grantee. MTC Metropolitan Transportation Commission. MTC is recognized by the state as the Regional Transportation Planning Agency (RTPA) and by the federal government as the Metropolitan Planning Organization (MPO) for the nine counties in the San Francisco Bay Area. It has 19 commissioners, of which 14 are voting members appointed by local elected officials. In the five most populous counties, including Santa Clara County, two commissioners are appointed - one by the county board of supervisors and one by the cities selection committee in the county. In the four less populous counties, the cities nominate candidates to the board of supervisors, which appoints one. Two other voting members on MTC, to total 16, represent the Association of Bay Area Governments (ABAG) and the San Francisco Bay Conservation and Development Commission (BCDC). In addition, there are three non-voting members on MTC, representing the state's Business, Transportation & Housing Agency, the U.S. Department of Housing and Urban Development, and the U.S. Department of Transportation. Operating Budget A plan of expenditures and proposed sources of financing current service. The operating budget does not include capital or reserves. Paratransit Comparable transportation service required by the Americans with Disabilities Act (ADA) of 1990 for individuals with disabilities who are unable to use fixed-route transportation systems. Reserves (Reserved Fund Balance) Portion of a governmental fund's net assets that is not available for appropriation. SRTP Short-Range Transportation Plan. A document that catalogues operating statistics for the transit system and projects future improvements that are scheduled over a ten-year time frame. The document includes capital and operating budgets. STA State Transit Assistance. Half of the revenues annually budgeted through the state budget process for the Transportation Planning & Development Account (TP&D) are appropriated to the STA Program. Funds are used for mass transit operations, transit coordination projects, and transportation planning. These funds are apportioned to the regional transportation planning agencies according to a formula based on population and annual transit operator revenues. TDA Transportation Development Act. An act passed by the state Legislature in 1972 allowing each county to elect to participate in a quarter-cent state sales tax program for public transportation purposes. TDA sales tax revenues are apportioned by the state, through the regional transportation planning organizations, to each participating county based on the amount collected within that county.