Resolution 26-32

Exhibit A

* All estimates are rounded to the nearest 1,000

Current Listing

Des# Contract # Sponsor Description, Work Type, & Performance Measure Year Phase Funding Amount Funded by Funding Program/ Category Est. Total Cost Complete by Phase and Year Est. Project Total
2301137 R-45154 INDOT From 0.08 mi S of US 35/SR 28 to 0.41 mi S of SR 26 inc bridges over NB/SB Abandoned RR, NB over Pipe Creek, over US 35/SR 28 and SR 28 over US35/SR 28 (HMA Overlay Minor Structural) (Roadway) (AQC exempt: 06/20/25) 2026 PE $5,055,000 Federal NHS $5,617,000 $68,620,723
$562,000 State State
2027 PE $2,397,000 Federal NHS $2,633,000
$266,000 State State
2028 CN $41,459,082 Federal NHPP $46,066,000
$4,606,565 State State
From 0.08 mi S of US 35/SR 28 to 0.41 mi S of SR 26 inc bridges over NB/SB Abandoned RR, NB over Pipe Creek, over US 35/SR 28 and SR 28 over US35/SR 28 (HMA Overlay, Structural) (Bridge) (AQC exempt: 06/20/25) 2028 CN $8,921,590 Federal NHPP $9,913,000
$991,288 State State
Des#: 2301137 Contract #: R-45154 Sponsor: INDOT
Est. Project Total: $68,620,723
Description: From 0.08 mi S of US 35/SR 28 to 0.41 mi S of SR 26 inc bridges over NB/SB Abandoned RR, NB over Pipe Creek, over US 35/SR 28 and SR 28 over US35/SR 28 (HMA Overlay Minor Structural) (Roadway) (AQC exempt: 06/20/25)
2026 - PE Est. Phase Total: $5,617,000
Funded by Program Amount
Federal NHS $5,055,000
State State $562,000
2027 - PE Est. Phase Total: $2,633,000
Funded by Program Amount
Federal NHS $2,397,000
State State $266,000
2028 - CN Est. Phase Total: $46,066,000
Funded by Program Amount
Federal NHPP $41,459,082
State State $4,606,565
Description: From 0.08 mi S of US 35/SR 28 to 0.41 mi S of SR 26 inc bridges over NB/SB Abandoned RR, NB over Pipe Creek, over US 35/SR 28 and SR 28 over US35/SR 28 (HMA Overlay, Structural) (Bridge) (AQC exempt: 06/20/25)
2028 - CN Est. Phase Total: $9,913,000
Funded by Program Amount
Federal NHPP $8,921,590
State State $991,288

Proposed Listing

Des# Contract # Sponsor Description, Work Type, & Performance Measure Year Phase Funding Amount Funded by Funding Program/ Category Est. Total Cost Complete by Phase and Year Est. Project Total
2301137 R-45154 INDOT From 0.08 mi S of US 35/SR 28 to 0.41 mi S of SR 26 (HMA Overlay, Structural) (Roadway) (AQC exempt: 06/20/25) 2026 PE $5,055,000 Federal NHS $5,617,000 $68,620,723
$562,000 State State
2027 PE $2,397,000 Federal NHS $2,633,000
$266,000 State State
2028 CN $58,927,000 Federal NHS $65,475,000
$6,547,565 State State
Des#: 2301137 Contract #: R-45154 Sponsor: INDOT
Est. Project Total: $68,620,723
Description: From 0.08 mi S of US 35/SR 28 to 0.41 mi S of SR 26 (HMA Overlay, Structural) (Roadway) (AQC exempt: 06/20/25)
2026 - PE Est. Phase Total: $5,617,000
Funded by Program Amount
Federal NHS $5,055,000
State State $562,000
2027 - PE Est. Phase Total: $2,633,000
Funded by Program Amount
Federal NHS $2,397,000
State State $266,000
2028 - CN Est. Phase Total: $65,475,000
Funded by Program Amount
Federal NHS $58,927,000
State State $6,547,565

Note / Explanation

Increase FY28 Roadway CN in the amount of $19,409,000; Remove FY28 Bridge CN and distribute it through out secondary des numbers within the contract (The new secondary des numbers under this contract do not all align with those eligible for group modifications, so they have been separated in the DMTIP)