| 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 - Hwy Safety Improvement Prgm (HSIP) |
|
| Federal Cost: |
$3,625,762.50 |
| State Cost: |
$402,862.50 |
| Total Cost: |
$4,028,625.00 |
|
|
|
| Planned Federal FY: |
2027 |
| 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: |
$7,333,476.80 |
| State Cost: |
$1,833,369.20 |
| Total Cost: |
$9,166,846.00 |
|
|
|
| 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: |
$729,296.80 |
| State Cost: |
$182,324.20 |
| Total Cost: |
$911,621.00 |
|
|
|
| Planned Federal FY: |
2028 |
| 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: |
$5,003,679.60 |
| State Cost: |
$555,964.40 |
| Total Cost: |
$5,559,644.00 |
|
|
|
| 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: |
$11,825,782.40 |
| State Cost: |
$2,956,445.60 |
| Total Cost: |
$14,782,228.00 |
|
|
|
|