FY2025 Proposed Capital Improvement Program

Capital Project Summary

Capital Project Number: BR1053

Activity #:

Capital Project Title: Opossumtown Pike Bridge

Region: Frederick

Capital Project Status: Active Asset Type: Bridges Asset Category: Bridges

Year Identified: 2019 Est Completion Date: 9/1/2027

Capital Project Description: Bridge No. F21-01. This project will provide rehabilitation of the existing prestressed concrete box beam bridge on Opossumtown Pike over the Big Tuscarora Creek. The rehabilitation includes complete removal and replacement of the bridge superstructure and substructure repairs. The 2022 ADT at the bridge is 925 vehicles per day.

Cash Requirement Schedule:

Project Total

Prior Budget

Categories

2025

2026

2027

2028

2029

2030 Costs After

Land

11,752 88,712 321,568

11,752 88,712

Site Improvement - NonBldg

Architect/Engineering

301,392

20,176

Construction

1,004,120

1,004,120

Inspectors - County Project Management

81,120 50,336

81,120

50,336

Total Cost:

1,557,608

351,728 100,464 1,105,416

Funding Schedule:

Project Total

Prior Budget

Categories

2025

2026

2027

2028

2029

2030 Costs After

Federal Grants - Capital Trans from General Fund General Obligation Bonds

834,800 433,900 288,908

834,800

191,200 160,528

77,400 165,300 23,064 105,316

Total Cost:

1,557,608

351,728 100,464 1,105,416

125