FY2023-FY2028 Adopted Capital Improvement Program
Capital Project Summary
Capital Project Number: RD1072 Capital Project Title: Artie Kemp Road
Activity #: C6311.6311.01
Region: New Market
Asset Type: Roads Asset Category: Roads
Year Identified: 2022 Est Completion Date: 6/30/2027
Capital Project Status: Active
Capital Project Description: This project will improve a 1,000-foot section of Artie Kemp Road to include pavement and subgrade reconstruction, road realignment, slope stabilization, drainage, and installation of a retaining wall and guardrail. The 2021 ADT for Artie Kemp Road is 311 vehicles per day.
Cash Requirement Schedule:
Project Total
Prior Budget
Categories
2023
2024
2025
2026
2027
2028 Costs After
Studies / Surveys
50,000 50,000 30,000 200,000
50,000
Land
50,000 30,000
Site Improvement - NonBldg
Architect/Engineering
200,000
Construction
1,000,000
1,000,000
Inspectors - County Project Management
80,000 50,000
80,000
50,000
Total Cost:
1,460,000
100,000 200,000
80,000 1,080,000
Funding Schedule:
Project Total
Prior Budget
Categories
2023
2024
2025
2026
2027
2028 Costs After
General Obligation Bonds
1,460,000 1,460,000
100,000 200,000 100,000 200,000
80,000 1,080,000 80,000 1,080,000
Total Cost:
143
Made with FlippingBook - Online magazine maker