Planned Federal FY: |
2025 |
Responsible MPO: |
Merrimack Valley Metropolitan Planning Organization |
Location: |
Municipality |
Cities: |
NORTH ANDOVER
|
Category: |
Advertised Projects Constr. |
Budget Section: |
1A |
Advance Construct: |
No |
Air Quality Exempt: |
No |
|
a) Construction; b) $34,083,859 STBG (inflated 4% from 2023 cost) = FFY 2024 ($5,495,380) + FFY 2025 ($13,239,974) + FFY 2026 ($12,916,056) + FFY 2027 ($2,432,449) c) AC years 1-4 FFY 2024-2027; d) TEC = 12.42 out of 18.
|
|
Category |
FA - Surface Trans. Block Grant (STBG) |
|
Federal Cost: |
$2,687,167.20 |
State Cost: |
$671,791.80 |
Total Cost: |
$3,358,959.00 |
|
|
|
Planned Federal FY: |
2025 |
Responsible MPO: |
Merrimack Valley Metropolitan Planning Organization |
Location: |
Municipality |
Cities: |
NORTH ANDOVER
|
Category: |
Advertised Projects Constr. |
Budget Section: |
1A |
Advance Construct: |
No |
Air Quality Exempt: |
No |
|
a) Construction; b) $34,083,859 STBG (inflated 4% from 2023 cost) = FFY 2024 ($5,495,380) + FFY 2025 ($13,239,974) + FFY 2026 ($12,916,056) + FFY 2027 ($2,432,449) c) AC years 1-4 FFY 2024-2027; d) TEC = 12.42 out of 18.
|
|
Category |
FA - Hwy Safety Improvement Prgm (HSIP) |
|
Federal Cost: |
$3,053,733.30 |
State Cost: |
$339,303.70 |
Total Cost: |
$3,393,037.00 |
|
|
|
Planned Federal FY: |
2026 |
Responsible MPO: |
Merrimack Valley Metropolitan Planning Organization |
Location: |
Municipality |
Cities: |
NORTH ANDOVER
|
Category: |
Advertised Projects Constr. |
Budget Section: |
1A |
Advance Construct: |
No |
Air Quality Exempt: |
No |
|
a) Construction; b) $34,083,859 STBG (inflated 4% from 2023 cost) = FFY 2024 ($5,495,380) + FFY 2025 ($13,239,974) + FFY 2026 ($12,916,056) + FFY 2027 ($2,432,449) c) AC years 1-4 FFY 2024-2027; d) TEC = 12.42 out of 18.
|
|
Category |
FA - Surface Trans. Block Grant (STBG) |
|
Federal Cost: |
$6,259,680.00 |
State Cost: |
$1,564,920.00 |
Total Cost: |
$7,824,600.00 |
|
|
|
Planned Federal FY: |
2027 |
Responsible MPO: |
Merrimack Valley Metropolitan Planning Organization |
Location: |
Municipality |
Cities: |
NORTH ANDOVER
|
Category: |
Advertised Projects Constr. |
Budget Section: |
1A |
Advance Construct: |
No |
Air Quality Exempt: |
No |
|
a) Construction; b) $34,083,859 STBG (inflated 4% from 2023 cost) = FFY 2024 ($5,495,380) + FFY 2025 ($13,239,974) + FFY 2026 ($12,916,056) + FFY 2027 ($2,432,449) c) AC years 1-4 FFY 2024-2027; d) TEC = 12.42 out of 18.
|
|
Category |
FA - Surface Trans. Block Grant (STBG) |
|
Federal Cost: |
$8,592,552.80 |
State Cost: |
$2,148,138.20 |
Total Cost: |
$10,740,691.00 |
|
|
|
Planned Federal FY: |
2028 |
Responsible MPO: |
Merrimack Valley Metropolitan Planning Organization |
Location: |
Municipality |
Cities: |
NORTH ANDOVER
|
Category: |
Advertised Projects Constr. |
Budget Section: |
2B |
Advance Construct: |
No |
Air Quality Exempt: |
No |
|
a) Construction; b) $34,083,859 STBG (inflated 4% from 2023 cost) = FFY 2024 ($5,495,380) + FFY 2025 ($13,239,974) + FFY 2026 ($12,916,056) + FFY 2027 ($2,432,449) c) AC years 1-4 FFY 2024-2027; d) TEC = 12.42 out of 18.
|
|
Category |
FA - Ntl. Hwy Perform. Prgm (NHPP) - NHS |
|
Federal Cost: |
$10,857,719.20 |
State Cost: |
$2,714,429.80 |
Total Cost: |
$13,572,149.00 |
|
|
|
|