FY2025 Proposed 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

2025

2026

2027

2028

2029

2030 Costs After

Land

10,000 26,400

10,000 26,400

Site Improvement - NonBldg

Architect/Engineering

232,528 211,000

21,528

Construction

1,075,880

1,075,880

Inspectors - County

154,232

67,600

86,632

Total Cost:

1,499,040 315,000 1,184,040

Funding Schedule:

Project Total

Prior Budget

Categories

2025

2026

2027

2028

2029

2030 Costs After

Federal Grants - Capital Trans from General Fund General Obligation Bonds

901,600 77,600

7,400 894,200

72,500

5,100

519,840 235,100 284,740 1,499,040 315,000 1,184,040

Total Cost:

123