FY2025 Proposed Capital Improvement Program

Capital Project Summary

Capital Project Number: BR1057

Activity #:

Capital Project Title: Hessong Bridge Road Bridge (F20-21)

Region: Thurmont

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

Year Identified: 2018 Est Completion Date: 12/1/2030

Capital Project Description: Bridge No. F20-21. This project is for the replacement of the existing two-span steel beam bridge on Hessong Bridge Road over Fishing Creek. The bridge is in fair condition and the waterway opening is inadequate, contributing to flooding in the surrounding area. Improvements to drainage and/or profile adjustments on the bridge approaches and Powell Road are also anticipated. The 2022 ADT at the bridge is 494 vehicles per day.

Cash Requirement Schedule:

Project Total

Prior Budget

Categories

2025

2026

2027

2028

2029

2030 Costs After

Studies / Surveys

179,400 58,760 131,456 884,000

179,400

Land

58,760 131,456

Site Improvement - NonBldg

Architect/Engineering

803,608

80,392

Construction

4,017,832

4,017,832

Inspectors - County Project Management

281,424 200,928

281,424

200,928

Total Cost:

5,753,800

380,328 803,608 190,216 4,379,648

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

3,925,200

618,100

3,307,100

365,700

365,700

1,462,900 5,753,800

14,628 185,508 190,216 1,072,548 380,328 803,608 190,216 4,379,648

Total Cost:

129