FY2022-FY2027 Adopted Capital Improvement Program

Capital Project Summary

Capital Project Number: BR1049

Activity #:

Capital Project Title: Stottlemeyer Road Bridge Deck Replacement

Region: Middletown

Capital Project Status: Active Asset Type: Bridges Asset Category: Bridges

Year Identified: 2018 Est Completion Date: 12/13/2024

Capital Project Description: Bridge F06-01. This project will replace the deteriorating concrete bridge deck and joints on Stottlemeyer Road over Middle Creek. Painting of structural steel is also included in the work. The 2009 ADT at the Stottlemeyer Road Bridge is 1,456 vehicles per day. The bridge was built in 1977.

Cash Requirement Schedule:

Project Total

Prior Budget

Categories

2022

2023

2024

2025

2026

2027 Costs After

Land

10,000 24,200 211,000 839,900 135,200

10,000 24,200

Site Improvement - NonBldg

Architect/Engineering

211,000

Construction

839,900 67,600

Inspectors - County

67,600 278,600

Total Cost:

1,220,300

34,200 907,500

Funding Schedule:

Project Total

Prior Budget

Categories

2022

2023

2024

2025

2026

2027 Costs After

Federal Grants - Capital Trans from General Fund General Obligation Bonds

733,400 77,600 409,300

6,800

600 726,000

38,900 232,900 278,600

33,600

5,100

176,400

Total Cost:

1,220,300

34,200 907,500

144

Made with FlippingBook Digital Publishing Software