FY 27 Proposed Capital Budget
FY 27 PROPOSED CAPITAL IMPROVEMENT PROGRAM
Total
Prior Approp Budget Year 2027
FY 2028
FY 2029
FY 2030
FY 2031
FY 2032
HIGHWAYS - ROADWAYS
FY 27 Projects Aldino Stepney Road -Gilbert Road Tar and Chip C Curb, Sidewalks and Handicap Ramp Replacemen
2,160,000 5,000,000 3,325,000 2,765,000 9,066,728 3,550,000 4,475,000 5,391,231 2,350,000 2,925,000 2,250,000 1,984,601 11,750,000 23,750,000 3,350,000 500,000 2,000,000 550,000 650,000 1,525,000 200,000 5,750,000 2,550,000 97,817,560 13,375,000 31,685,000 9,400,000 9,450,000 6,260,000 97,817,560 27,537,959 109,601
1,310,000 2,000,000 2,425,000 1,865,000 6,666,728 500,000 3,375,000 3,291,231 850,000 850,000 1,350,000 1,084,601 500,000
850,000 500,000 150,000 150,000 400,000 500,000 100,000 350,000 250,000 250,000 150,000 150,000 600,000
0
0
0
0
0
500,000 150,000 150,000 400,000 500,000 200,000 350,000 250,000 500,000 150,000 150,000 600,000
500,000 150,000 150,000 400,000 200,000 350,000 250,000 400,000 150,000 150,000
500,000 150,000 150,000 400,000 200,000 350,000 250,000 150,000 150,000 50,000 0
500,000 150,000 150,000 400,000
500,000 150,000 150,000 400,000 200,000 350,000 250,000 925,000 150,000 150,000 0
Drainage Improvements
Guardrails
Intersection Improvements
50,000 1,000,000
1,000,000 200,000 350,000 250,000
Joppa Farm Road
New Roads and Stormdrains Stormdrain Rehabilitation
Streetlights
0
Tollgate Road/Vale Road Corridor
150,000 150,000
Traffic Calming, Bicycle and Road Safety Improve
Traffic Signals
0 0 0 0 0 0 0
5,000,000 5,000,000
US Route 40 Shared Use Trail
22,250,000 1,500,000
0
0
0
0
Woodley Road Extension to MD 715 Outyear Projects Bel Air South Parkway @ Blue Spruce Carrs Mill Road (MD 152-Grafton) Perryman Access - Mitchell Lane Singer Road (Beaver Dam/Montrose) Stepney Road @ MD Route 7 Intersection Trimble Road (Joppa Road to Garnett) Open Projects Grafton Shop Road at MD RTE 23 Intersection Im Spesutia Road Reconstruction/Upgrade Washington Court Access Road (Ivanhoe)
1,850,000
0 0 0 0 0 0 0 0 0
0 0 0 0
0 0 0
1,500,000 100,000
0
0 0 0
400,000
1,000,000 1,000,000
100,000
400,000
50,000
350,000 375,000
300,000 50,000
0
0 0 0 0 0
0 0 0 0 0
0 1,100,000
200,000 5,750,000 2,550,000
0 0 0
0 0 0
0 0 0
ROADWAYS BY PROJECT
59,392,560 5,900,000 4,250,000 2,750,000 4,550,000
11,300,000 9,675,000
Paygo
15,337,959 3,200,000 1,800,000 1,800,000 1,800,000
1,800,000 1,800,000
Reappropriated Future Bonds
109,601
0
0
0
0
0
0
0 2,000,000 1,750,000
850,000 2,600,000
3,400,000 2,775,000
Prior Bonds
31,685,000 400,000 6,200,000 5,660,000
0 0
0 0
0 0 0
0 0
0
0
State
5,000,000 4,000,000 1,000,000 1,000,000
Federal
600,000 100,000
600,000 100,000
50,000 100,000
Developer/Other
100,000
100,000
100,000
ROADWAYS BY FUND
59,392,560 5,900,000 4,250,000 2,750,000 4,550,000
11,300,000 9,675,000
306
Made with FlippingBook Ebook Creator