FY 26 Harford County Proposed Capital Budget Book
Abingdon Road Bridge #169 over CSX
HIGHWAYS - BRIDGES Project Number:
Expended/Encumbered as of 2/4/25: $1,924,084
H104501
Council District:
F
Location:
Abingdon
Project Schedule/Status: FY 26 Construction
Expended/Enc.
Budget
PROJECT DESCRIPTION: This project is to replace existing bridge over CSX. This project is eligible for Federal Funds. The bridge's deck is in poor condition and the beams are deteriorating and need to be replaced. The project will be innovative in that ABC (Accelerated Bridge Construction) will be utilized. This project is eligible for Federal funding. This project is consistent with the Master Planning goal of maintaining a safe and adequate transportation system to serve existing and future populations.
EXPENDITURE SCHEDULE
Cost Element
Prior
FY 2026 Approp Total
FY 2027 FY 2028 FY 2029 FY 2030 FY 2031
TOTAL
Engineering/Design Land Acquisition
820,000 360,000
820,000 360,000
820,000 360,000
Construction
17,650,000 1,250,000 18,900,000
18,900,000
Inspection Fees
200,000 250,000
450,000
450,000
Equipment/Furnishing
0
0
Total Cost:
19,030,000 1,500,000 20,530,000
0
0
0
0
0 20,530,000
FUNDING SCHEDULE R8750 Paygo R3140 Federal TAP R7100 Prior Bonds R8770 Reappropriated
240,762
240,762
240,762
14,990,000 1,500,000 16,490,000
16,490,000 3,730,000
3,730,000
3,730,000
69,238
69,238
69,238
0
0
Total Cost:
19,030,000 1,500,000 20,530,000
0
0
0
0
0 20,530,000
Estimated Debt Service ESTIMATED OPERATING BUDGET IMPACT:
FY 2026 107,051
FY 2027 FY 2028 FY 2029 FY 2030 FY 2031
TOTAL
562,018
101,698
96,346
90,993
85,641
80,288
272
Made with FlippingBook Ebook Creator