FY2022-FY2027 Adopted Capital Improvement Program
Capital Project Summary
Capital Project Number: HW1050
Activity #: C6722.6722.01
Capital Project Title: Highway Network Systemic - General
Region: Countywide
Capital Project Status: Active Asset Type: Highway Asset Category: Highways
Year Identified: 2016 Est Completion Date: 6/27/2027
Capital Project Description: This program includes multiple sub-programs: Pipe and Headwall Repair/Replacement, Road Stabilization, Safety/Spot Improvements, Bridge Repairs/Painting, and Rural Roads Enhancements. Funding ($10K/yr) is in place for Bicycle Signage as recommended by the Bicycle and Pedestrian Action Committee. The Pipe Culvert Replacement aspect of this project includes the repair and replacement of pipe culverts and associated headwalls/end treatments with an opening of less than 20' (or extreme ends of openings for multiple pipes) which have been identified through routine inspections or complaints. These culverts are not covered under the Federal Bridge Replacement and Rehabilitation Program. Funding for Road Stabilization projects will be added to this program as they are identified. Safety/Spot improvement projects include widening of existing roadways/intersections for improved safety and efficiency, stabilization of roadway embankments, sight distance enhancements, or drainage improvements. The safety/spot improvements projects in this program will typically require permitting, utility relocations, engineering/design, and/or project management/inspections that are typically beyond the scope of a routine maintenance project but don't meet the requirements of a stand-alone CIP project. Bridge Repair/Painting includes preventative maintenance and repair treatments for spans over 20' including cleaning/painting, concrete deck repairs, bridge deck joint repairs/replacement, and minor to moderate repair/replacement of bridge elements. Rural Roads Enhancements within this program provides for localized repairs or enhancements, beyond routine maintenance, to roadways that are within the County's Rural Roads Program. The work in this sub-program will include drainage improvements (ditch and pipe work), localized grading/widening, and localized road stabilization as needed to minimize maintenance costs and provide a safe roadway for road users in strict compliance with the requirements of the Rural Roads Program. **Prior budget is tracked in sub-projects**
Cash Requirement Schedule:
Project Total
Prior Budget
Categories
2022
2023
2024
2025
2026
2027 Costs After
Land
144,600
24,100 11,900 29,200
24,100 11,900 29,200
24,100 11,900 29,200
24,100 11,900 29,200
24,100 11,900 29,200
24,100 11,900 29,200
Site Improvement - NonBldg
629,110 557,710
Architect/Engineering
175,783
583
Construction
7,250,208 767,808 1,080,400 1,080,400 1,080,400 1,080,400 1,080,400 1,080,400
Inspectors - County Project Management
356,400 19,061
59,400
59,400
59,400
59,400
59,400
59,400
19,061
Total Cost:
8,575,162 1,345,162 1,205,000 1,205,000 1,205,000 1,205,000 1,205,000 1,205,000
Funding Schedule:
Project Total
Prior Budget
Categories
2022
2023
2024
2025
2026
2027 Costs After
Trans from General Fund General Obligation Bonds
3,080,762 478,562 133,700 733,700 133,700 733,700 433,700 433,700 5,494,400 866,600 1,071,300 471,300 1,071,300 471,300 771,300 771,300 8,575,162 1,345,162 1,205,000 1,205,000 1,205,000 1,205,000 1,205,000 1,205,000
Total Cost:
159
Made with FlippingBook Digital Publishing Software