FY2024-FY2029 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

2024

2025

2026

2027

2028

2029 Costs After

Land

10,000 26,400

10,000 26,400

Site Improvement - NonBldg

Architect/Engineering

231,700 211,000

20,700

Construction

1,034,500

1,034,500

Inspectors - County

150,900

67,600

83,300

Total Cost:

1,453,500 315,000

1,138,500

Funding Schedule:

Project Total

Prior Budget

Categories

2024

2025

2026

2027

2028

2029 Costs After

Federal Grants - Capital Trans from General Fund General Obligation Bonds

901,600 77,600

7,400

894,200

72,500

5,100

474,300 235,100 1,453,500 315,000

239,200

Total Cost:

1,138,500

153