FY2023-FY2028 Adopted Capital Improvement Program

Capital Project Summary

Capital Project Number: BR1049

Activity #: C6015.6015.01

Capital Project Title: Stottlemeyer Road Bridge Deck Replacement

Region: Middletown

Asset Type: Bridges Asset Category: Bridges

Year Identified: 2018 Est Completion Date: 12/13/2025

Capital Project Status: In Progress

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 2021 ADT at the Stottlemeyer Road Bridge is 1,283 vehicles per day. The bridge was built in 1977.

Cash Requirement Schedule:

Project Total

Prior Budget

Categories

2023

2024

2025

2026

2027

2028 Costs After

Land

10,000 26,400

10,000 26,400

Site Improvement - NonBldg

Architect/Engineering

211,000 211,000

Construction

915,500 141,300

915,500 73,700

Inspectors - County

67,600

Total Cost:

1,304,200 278,600

36,400 989,200

Funding Schedule:

Project Total

Prior Budget

Categories

2023

2024

2025

2026

2027

2028 Costs After

Federal Grants - Capital Trans from General Fund General Obligation Bonds

774,700 77,600

6,800

600 767,300

38,900

33,600

5,100

451,900 232,900 1,304,200 278,600

2,200 216,800 36,400 989,200

Total Cost:

157