HomeMy WebLinkAboutFY23 MPOJC Budget
FY23 Budget and Financial Forecast
Adopted January 26, 2022 by the:
MPOJC Urbanized Area Policy Board
MPOJC Rural Policy Board
Date: January 19, 2022
To: MPOJC Urbanized Area Policy Board
MPOJC Rural Policy Board
From: Kent Ralston, Executive Director
Re: FY23 MPOJC Budget and Financial Forecast
The Metropolitan Planning Organization of Johnson County (MPOJC) is the designated planning organization for Johnson County, Iowa.
Assistance is provided to member agencies in the program areas of transportation planning, administration, and small communities
planning assistance by virtue of a 28E agreement. The MPOJC Urbanized Area and Rural Policy Boards have authority over the policies
and work programs of the organization. The MPOJC website (www.mpojc.org) provides general information about the organization,
published technical reports, agendas, and meeting minutes of all public meetings.
MPOJC is organized administratively under the City of Iowa City and staff members are subject to all rights and benefits afforded to City
of Iowa City employees. Non-administrative staff are organized under the American Federation of State, County, and Municipal Employees
(AFSCME). MPOJC staff also serve as staff in the City of Iowa City Neighborhood and Development Services Department. Because
MPOJC is organized as a division of the City of Iowa City, MPOJC follows City of Iowa City administrative and personnel polic ies. This
overall structure allows for cost-effective sharing of expenditures and services.
The focus of MPOJC remains to fulfill federal and state requirements necessary for receiving both formula and discretionary state and
federal funds and producing locally-generated transportation studies for member agencies. These studies are intended to result in better
information on which to base local policy and project programming decisions.
The proposed FY23 MPOJC Budget and Financial Forecast reflects the program of services, policies, and staffing approved by the Board.
The overall FY23 MPOJC budget reflects an approximate 4% increase from the FY22 budget and is primarily due to annual increases in
staff salaries & benefits. The remaining budget is largely the same as previous years with respect to technical and professional services,
travel and education, and software. As in previous years, the Iowa Department of Transportation (Iowa DOT) is scheduled to contribute a
large portion of the overall MPO budget in FY23 – the anticipated Iowa DOT contribution is $230,000. MPOJC also carries reserve funds
to buffer against unexpected budget increases, or potential loss of funding. This continues to be important due to ongoing uncertainty of
federal funding.
MPOJC continues to employ 2-3 planning interns funded by the University of Iowa. The University of Iowa’s $23,817 assessment will be
used to fund intern expenses throughout the year. If this amount is not fully expended during the year, the balance is available for other
expenses at the end of the year.
As in the last budget, the FY23 budget is explicit in showing additional assessments specific to Iowa City due to staff time devoted solely
to Iowa City specific duties. These duties include traffic engineering services, administration of the traffic calming program, participation
in planning committees, review of rezoning and subdivision applications, and other special projects.
The budget also reflects capital expenses for the replacement of traffic counters, traffic counting software, and GIS software to maintain
our mapping and visualization abilities. The traffic counters are used for the traffic analysis data collection program and are subjected to
extreme conditions. It is important that there be a regular program of replacement for this equipment. For our traffic forecasting capabilities,
we are proposing to continue to upgrade our travel demand model software to be consistent with the Iowa DOT state-wide travel demand
model.
Following is a summary of the proposed Budget and Financial Forecast and FY23 assessments. Assessment figures now use the available
2020 decennial Census population data as required by the MPO Bylaws.
MPOJC Budget FY23 – FY25
Expenditures FY22 FY23 FY24 FY25
Budgeted Proposed Forecast1 Forecast1
Salaries and Benefits $666,629 $690,212 $710,918 $732,246
Technical and Professional
Services & Maintenance,
Travel and Education
$69,445 $70,387 $72,499 $74,674
Operating Costs; including
office supplies, traffic
counting and mapping
equipment/software
$11,141 $17,195 $17,711 $18,242
Subtotal $747,215 $777,794 $801,128 $825,162
University of Iowa Student
Interns2
$23,817 $23,817 $23,817 $23,817
TOTAL $771,032 $801,611 $824,945 $848,979
MPOJC is designated by the Governor of the State of Iowa as the Metropolitan Planning Organization (MPO) for the Iowa City Urbanized Area.
The MPOJC Transportation Planning Division must fulfill the state and federal requirements of the 3-C transportation planning process. This
process is required of all urbanized areas to maintain eligibility for grant programs and transportation operations funds of the United States
Department of Transportation and the Iowa Department of Transportation.
The Administration Division consists of a half-time Executive Director, and a .2 FTE Administrative Secretary. The Administration Division provides
oversight and support to the staff of MPOJC. The Executive Director supervises all MPOJC personnel, coordinates the budget process and the
preparation of division work programs.
As MPOJC staff also serve the City of Iowa City Neighborhood and Development Services Department, this budget reflects Iowa City specific
funding for 0.5 FTE Administration and 1.0 FTE Transportation Planning specifically for Iowa City duties.
1Forecasts assume a 3% increase
2Student interns are funded entirely by the University of Iowa
Summary of FY23 Assessments
Note: Figures do not include specific funding for Iowa City Neighborhood & Development Services, equivalent to 0.5 Administration Budget ($89,303) and 1.0 FTE Transportation Planning ($149,797).
Urban Communities
Iowa City $131,939
Johnson County $38,586
Coralville $39,352
North Liberty $36,109
Tiffin $7,956
University Heights $2,165
SubTotal $256,107
Rural Communities
Solon $1,027
Lone Tree $462
Swisher $311
Oxford $246
Hills $294
Shueyville $249
SubTotal $2,587
Other Sources
Iowa DOT $230,000
Carryover $50,000
University of Iowa $23,817
SubTotal $303,817
Total $562,511
MPOJC Assessment Explanation
1. Assessment for Rural entities is 1% of the overall MPO assessment. Rural Board communities utilize MPO planning services but are not eligible for MPO grant funds.
2. 0.5 FTE of Administration Division and 1.0 FTE of Transportation Planning Division are for Iowa City related functions and are not reflected in assessments to other communities.
3. This budget does not include East Central Iowa Council of Governments (ECICOG) assessments.
4. Assessment figures may not reflect exact population percentages shown due to rounding.