+ All Categories
Home > Documents > CTCFMP CostEstimate Final - Montgomery County, Maryland...UnitC ost(P LF) Miles $1,000 $20 $20 $900...

CTCFMP CostEstimate Final - Montgomery County, Maryland...UnitC ost(P LF) Miles $1,000 $20 $20 $900...

Date post: 07-Jul-2020
Category:
Upload: others
View: 10 times
Download: 0 times
Share this document with a friend
46
Transcript
Page 1: CTCFMP CostEstimate Final - Montgomery County, Maryland...UnitC ost(P LF) Miles $1,000 $20 $20 $900 $800 $20 $340 $350 $530 $750 $2,500 $650 feet miles GeorgiaA veNort h 9.64 30,663

� ��

cconklin
Typewritten Text
County-wide Transit Corridors Function Master Plan Long-Range Planning Cost Estimate Technical Appendix Prepared by: VHB, Inc. September 20, 2013
Page 2: CTCFMP CostEstimate Final - Montgomery County, Maryland...UnitC ost(P LF) Miles $1,000 $20 $20 $900 $800 $20 $340 $350 $530 $750 $2,500 $650 feet miles GeorgiaA veNort h 9.64 30,663

Coun

tywide�Tran

sit�C

orrid

ors�F

unctiona

l�Master�P

lan

Capital�Cost�E

stim

ates

CCTC

�RTS�Upd

ate�9/4/13

Total�

Route�

Leng

th2�Lane

�Side

Curb�

Lane

sMan

aged

�Lane

s2�Lane

�Med

ian

1�Lane

�Med

ian

Mixed

�Traffic

Med

ian�

Cycle�

Track

Relocate�

Utility

�Po

les

1�Lane

�Ro

ad�

Widen

2�Lane

�Ro

ad�

Widen

10'�high�

ret�w

all�

(PLF)

Bridges�

(SF)

Route�

Leng

thRo

ute�

Leng

thCo

ntinge ncy

Total�G

uide

way�

Cost

Unit�C

ost�(PLF)

Miles

$1,000

$20

$20

$900

$800

$20

$340

$350

$530

$750

$2,500

$650

feet

miles

Geo

rgia

�Ave

�Nor

th9.

64�

������

����

����

������

����

30,6

63���

��5,

521

������

34,0

82���

�22

,787

������

4,97

5���

���2,

218

������

����

������

�6,

000

������

36,1

84���

�����

7���

������

������

����

50%

$78,

607,

000

Geo

rgia

�Ave

�Sou

th3.

92�

������

����

9,09

0���

����

������

������

��

������

������

��

������

������

11,6

28���

��

������

����

����

������

����

����

������

��

������

����

����

������

��

������

����

20,7

18���

�����

4���

������

������

����

50%

$622

,000

MD�

355�

Nor

th14

.13

����

������

��

������

����

����

������

����

37,8

95���

����

������

������

18,4

93���

��

������

����

58,6

71���

���1,

079

������

22,2

70���

�1,

750

������

40,8

00���

�56

,388

������

��11

������

������

����

50%

$154

,769

,000

MD�

355�

Sout

h9.

35�

������

����

6,15

2���

����

������

������

�29

,196

������

����

������

����

������

����

����

������

�59

,538

������

3,25

6���

���19

,794

����

7,05

0���

���10

,200

����

35,3

48���

�����

7���

������

������

����

50%

$132

,096

,000

New

�Ham

pshi

re�A

ve8.

46�

������

����

����

������

��

������

������

�8,

314

������

��11

,873

�����

14,6

63���

�16

,108

������

����

������

�6,

654

������

3,20

0���

����

������

����

34,8

50���

�����

7���

������

������

����

50%

$53,

854,

000

Nor

th�B

ethe

sda�

Tran

sitw

ay2.

724,

114

������

����

������

��

������

������

��

������

������

�4,

591

������

��1,

476

������

����

������

�13

,545

������

����

������

��

������

����

1,00

0���

���20

,400

����

10,1

81���

�����

2���

������

������

����

50%

$42,

476,

000

Rand

olph

�Roa

d10

.08

����

������

��

������

����

����

������

����

����

������

����

����

������

���53

,199

����

����

������

��

������

������

��

������

����

����

������

��

������

����

����

������

�53

,199

������

��10

������

������

����

50%

$1,5

96,0

00

Uni

vers

ity�B

oule

vard

5.8

����

������

��

������

����

����

������

����

����

������

����

8,48

3���

�����

16,5

39���

��

������

����

1,01

3���

�����

312

������

����

������

����

����

������

��

������

����

25,0

22���

�����

5���

������

������

����

50%

$11,

456,

000

US�

29�(C

olum

bia�

Pike

/Col

esvi

lle�R

oad)

11.0

2�

������

����

6,01

3���

���4,

874

������

���25

,170

������

����

������

���17

,930

����

����

������

��

������

������

��

������

����

����

������

��

������

����

81,6

00���

�53

,987

������

��10

������

������

����

50%

$114

,404

,000

Veirs

�Mill

�Roa

d6.

16�

������

����

����

������

��

������

������

��

������

������

�19

,912

�����

����

������

��

������

����

32,2

98���

���10

,074

����

����

������

�5,

100

������

24,0

00���

�19

,912

������

��4

������

������

������

�50

%$9

1,38

5,00

0To

tal�C

ost�E

ntire

�Net

wor

k81

.28

1���

������

����

4���

������

����

1���

������

������

�19

������

������

14���

������

��26

������

����

6���

������

���39

������

������

4���

������

���10

������

����

65.5

������

�����

65���

������

�����

$681

,265

,000

BRT�Co

rridor

Guide

way�Treatmen

ts�(P

LF)

Page

�1

Capi

tal C

ost S

umm

ary

Shee

ts

Page 3: CTCFMP CostEstimate Final - Montgomery County, Maryland...UnitC ost(P LF) Miles $1,000 $20 $20 $900 $800 $20 $340 $350 $530 $750 $2,500 $650 feet miles GeorgiaA veNort h 9.64 30,663

Coun

tywide�Tran

sit�C

orrid

ors�F

unctiona

l�Master�P

lan

Capital�Cost�E

stim

ates

CCTC

�RTS�Upd

ate�9/4/13

Total�

Route�

Length

Que

ue�

Jump

TSP�Pe

r�Int

Sig�LT�

Turn�Lan

eSig�2�LT�

Turn�Lan

e

Total�#�

Sig�

Inter

Continge ncyTo

tal�Signa

lized

�Int.�Co

stUnit�C

ost�(PLF)

Miles

$623

$75

$1,051

$1,987

Geo

rgia

�Ave

�Nor

th9.

642.

0���

������

��13

.0���

�����

13.0

������

��3.

0���

������

��16

������

����

50%

$32,

767,

500

Geo

rgia

�Ave

�Sou

th3.

92�

������

����

9.0

������

�����

����

������

��

������

����

����

������

50%

$1,0

12,5

00

MD�

355�

Nor

th14

.13

����

������

�7.

0���

������

��23

.0���

�����

2.0

������

�����

25���

������

�50

%$4

3,00

8,00

0

MD�

355�

Sout

h9.

35�

������

����

16.0

������

��27

.0���

�����

1.0

������

�����

28���

������

�50

%$4

7,34

6,00

0

New

�Ham

pshi

re�A

ve8.

46�

������

����

����

������

�17

.0���

�����

2.0

������

�����

19���

������

�50

%$3

2,76

1,50

0

Nor

th�B

ethe

sda�

Tran

sitw

ay2.

72�

������

����

����

������

�3.

0���

������

��1.

0���

������

��4

������

������

�50

%$7

,710

,000

Rand

olph

�Roa

d10

.08

����

������

�3.

0���

������

���

������

����

����

������

��

������

���50

%$3

37,5

00

Uni

vers

ity�B

oule

vard

5.8

����

������

�1.

0���

������

��5.

0���

������

���

������

����

5���

������

����

50%

$7,9

95,0

00

US�

29�(C

olum

bia�

Pike

/Col

esvi

lle�R

oad)

11.0

2�

������

����

6.0

������

�����

5.0

������

�����

1.0

������

�����

6���

������

����

50%

$11,

538,

000

Veirs

�Mill

�Roa

d6.

16�

������

����

8.0

������

�����

10.0

������

���

������

����

10���

������

�50

%$1

6,66

5,00

0To

tal�C

ost�E

ntire

�Net

wor

k81

.28

2���

������

���63

������

������

103

������

���10

������

������

113

������

$201

,141

,000

BRT�Co

rridor

Traffic�Signa

l�Improvem

ents�(E

ACH)

(in�th

ousand

s)

Page

�1

Capi

tal C

ost S

umm

ary

Shee

ts

Page 4: CTCFMP CostEstimate Final - Montgomery County, Maryland...UnitC ost(P LF) Miles $1,000 $20 $20 $900 $800 $20 $340 $350 $530 $750 $2,500 $650 feet miles GeorgiaA veNort h 9.64 30,663

Coun

tywide�Tran

sit�C

orrid

ors�F

unctiona

l�Master�P

lan

Capital�Cost�E

stim

ates

CCTC

�RTS�Upd

ate�9/4/13

Total�

Route�

Length

2�Lane

�Side

Curb/�

Man

age/�

Mixed

2�Lane

�Med

ian�

(4�Lan

es)2�Lane

�Med

ian�

(6�Lan

es)

Rev�1�Lane

�Med

ian���������(4�

Lane

)

Rev�1�Lane

�Med

ian���������(6�

Lane

)

BiDirect���1�

Lane

�Med

ian�

(4�Lan

e)

BiDirect���1�

Lane

�Med

ian�

(6�Lan

e)To

tal�#�

Stations

Continge ncy

Total�Statio

n�Co

stUnit�C

ost�(PLF)

Miles

$2,263,000

$872,000

$3,356,000

$3,831,000

$3,434,000

$3,739,000

$2,976,000

$3,281,000

Geor

gia�

Ave�

Nor

th9.

642

29

1350

%$6

3,39

4,50

0

Geor

gia�

Ave�

Sout

h3.

927

750

%$9

,156

,000

MD�

355�

Nor

th14

.13

66

820

50%

$84,

024,

000

MD�

355�

Sout

h9.

351

67

1450

%$7

1,73

7,50

0

New

�Ham

pshi

re�A

ve8.

464

26

1250

%$4

8,95

1,00

0

Nor

th�B

ethe

sda�

Tran

sitw

ay2.

723

13

750

%$2

8,31

7,00

0

Rand

olph

�Roa

d10

.08

1010

50%

$13,

080,

000

Uni

vers

ity�B

oule

vard

5.8

45

950

%$3

3,27

4,50

0

US�

29�(C

olum

bia�

Pike

/Col

esvi

lle�R

oad)

11.0

27

411

50%

$32,

142,

000

Veirs

�Mill

�Roa

d6.

160

56

1150

%$5

1,84

9,00

0To

tal�C

ost�E

ntire

�Net

wor

k81

.28

342

1419

223

56

114

$435

,925

,500

BRT�Co

rridor

Stations�(E

ACH)

Page

�1

Capi

tal C

ost S

umm

ary

Shee

ts

Page 5: CTCFMP CostEstimate Final - Montgomery County, Maryland...UnitC ost(P LF) Miles $1,000 $20 $20 $900 $800 $20 $340 $350 $530 $750 $2,500 $650 feet miles GeorgiaA veNort h 9.64 30,663

Coun

tywide�Tran

sit�C

orrid

ors�F

unctiona

l�Master�P

lan

Capital�Cost�E

stim

ates

CCTC

�RTS�Upd

ate�9/4/13

Total�

Route�

Length

60'�A

rtic

Total�V

ehicle�Cost

Maint.

Facility�

(Per�Bus)

Continge ncy

Total�M

F�Co

stSubtotal�Corrid

or�

Cost

Land

�Acquistion

Land

�Ac

quisition

�Co

ntingency

Total�Lan

d�Ac

quisition

MOT

Mob

ilizatio

nSoft�Costs

Total�Corrid

or�Cost

Cost/M

ileUnit�C

ost�(PLF)

Miles

$1,200,000

$405,000

20%

10%

23%

Geo

rgia

�Ave

�Nor

th9.

6417

$20,

400,

000

$6,8

85,0

0050

%$1

0,32

7,50

0$2

05,4

97,0

00$1

5,64

6,04

050

%$2

3,46

9,06

0$4

1,09

9,40

0$2

0,54

9,70

0$4

7,26

4,31

0$3

37,8

79,4

70$3

5,04

9,73

8

Geo

rgia

�Ave

�Sou

th3.

9216

$19,

200,

000

$6,4

80,0

0050

%$9

,720

,000

$39,

711,

000

$7,3

50,5

6150

%$1

1,02

5,84

2$7

,942

,200

$3,9

71,1

00$4

,615

,000

$67,

265,

142

$17,

159,

000

MD�

355�

Nor

th14

.13

57$6

8,40

0,00

0$2

3,08

5,00

050

%$3

4,62

7,50

0$3

84,8

29,0

00$3

8,81

0,02

450

%$5

8,21

5,03

6$7

6,96

5,80

0$3

8,48

2,90

0$7

1,19

6,00

0$6

29,6

88,7

36$4

4,56

4,00

0

MD�

355�

Sout

h9.

3547

$56,

400,

000

$19,

035,

000

50%

$28,

552,

500

$336

,132

,000

$48,

893,

836

50%

$73,

340,

753

$67,

226,

400

$33,

613,

200

$62,

940,

000

$573

,252

,353

$61,

310,

000

New

�Ham

pshi

re�A

ve8.

4624

$28,

800,

000

$9,7

20,0

0050

%$1

4,58

0,00

0$1

78,9

47,0

00$1

3,30

6,19

650

%$1

9,95

9,29

3$3

5,78

9,40

0$1

7,89

4,70

0$3

3,78

3,00

0$2

86,3

73,3

93$3

3,85

0,00

0

Nor

th�B

ethe

sda�

Tran

sitw

ay2.

728

$9,6

00,0

00$3

,240

,000

50%

$4,8

60,0

00$9

2,96

3,00

0$3

,840

,195

50%

$5,7

60,2

92$1

8,59

2,60

0$9

,296

,300

$18,

757,

000

$145

,369

,192

$53,

445,

000

Rand

olph

�Roa

d10

.08

29$3

4,80

0,00

0$1

1,74

5,00

050

%$1

7,61

7,50

0$6

7,43

1,00

0$4

,891

,285

50%

$7,3

36,9

27$1

3,48

6,20

0$6

,743

,100

$7,3

42,0

00$1

02,3

39,2

27$1

0,15

3,00

0

Uni

vers

ity�B

oule

vard

5.8

15$1

8,00

0,00

0$6

,075

,000

50%

$9,1

12,5

00$7

9,83

8,00

0$1

2,68

3,61

850

%$1

9,02

5,42

7$1

5,96

7,60

0$7

,983

,800

$13,

914,

000

$136

,728

,827

$23,

574,

000

US�

29�(C

olum

bia�

Pike

/Col

esvi

lle�R

oad)

11.0

240

$48,

000,

000

$16,

200,

000

50%

$24,

300,

000

$230

,384

,000

$7,0

76,2

0050

%$1

0,61

4,30

0$4

6,07

6,80

0$2

3,03

8,40

0$4

1,03

6,00

0$3

51,1

49,5

00$3

1,86

5,00

0

Veirs

�Mill

�Roa

d6.

169

$10,

800,

000

$3,6

45,0

0050

%$5

,467

,500

$176

,167

,000

$11,

457,

037

50%

$17,

185,

556

$35,

233,

400

$17,

616,

700

$37,

207,

000

$283

,409

,656

$46,

008,

000

Tota

l�Cos

t�Ent

ire�N

etw

ork

81.2

826

2$3

14,4

00,0

00$1

06,1

10,0

00$1

59,1

65,0

00$1

,791

,899

,000

$163

,954

,991

$245

,932

,486

$358

,379

,800

$179

,189

,900

$338

,054

,310

$2,9

13,4

55,4

96$3

5,84

5,00

0

Land

�Acquisitio

nMainten

ance�Facility

Buses

BRT�Co

rridor

Page

�1

Capi

tal C

ost S

umm

ary

Shee

ts

Page 6: CTCFMP CostEstimate Final - Montgomery County, Maryland...UnitC ost(P LF) Miles $1,000 $20 $20 $900 $800 $20 $340 $350 $530 $750 $2,500 $650 feet miles GeorgiaA veNort h 9.64 30,663

Mon

tgom

ery�Co

unty�Rap

id�Transit�System

���Ope

ratio

nal�Cost�E

stim

ate

Geo

rgia�North

Geo

rgia�Sou

th355�North

355�South

New

�Ham

pshire�

North�

Bethesda

Rand

olph

University

US�29

Veirs�M

illSystem

�Results

CCT�Ph

ase�1

CCT�Full�Bu

ildHe

adway�Assum

ptions�(m

in)

Peak

�Ser

vice

�5.

05.

02.

62.

24.

04.

35.

55.

03.

37.

54.

34.

3ca

lcul

ated

�from

�row

�11

Shou

lder

/Mid

day�

Serv

ice

7.6

7.6

4.0

3.4

6.1

6.5

8.3

7.6

5.1

11.4

6.0

6.0

(ass

ume�

peak

/.66

)Ea

rly/L

ate�

Serv

ice

20.0

20.0

15.0

15.0

20.0

20.0

20.0

20.0

20.0

20.0

6.0

6.0

(ass

ume�

20�m

in,�1

5�fo

r�355

)

Freq

uency�(veh

/hr)

Build

�2�Estim

ate

1150

1325

2325

2100

1600

525

1125

1275

1325

850

Peak

�hou

r,�Pe

ak�D

irect

ion,

�Pea

k�Se

gmen

tBu

ild�2A�Estim

ate

725

600

1500

2225

875

1150

650

750

1475

425

Peak

�hou

r,�Pe

ak�D

irect

ion,

�Pea

k�Se

gmen

tCT

CFMP�(peak�pe

r,�pe

ak�dir,�peak�segm

ent�ridership)

940

970

1920

2225

1240

1150

890

1020

1475

640

Aver

age�

of�B

uild

�2�a

nd�2

A�or

�2A�

if�its

�hig

her�t

han�

2Pe

ak�S

ervi

ce�

12.0

12.0

23.0

27.0

15.0

14.0

11.0

12.0

18.0

8.0

14.0

14.0

Row

�10�

divi

ded�

by�8

5Sh

ould

er/M

idda

y�Se

rvic

e8.

08.

016

.018

.010

.010

.08.

08.

012

.06.

010

.010

.0ca

lcul

ated

�from

�row

�6Ea

rly/L

ate�

Serv

ice

3.0

3.0

4.0

4.0

3.0

3.0

3.0

3.0

3.0

3.0

10.0

10.0

calc

ulat

ed�fr

om�ro

w�7

Inne

r�Middle��(Inn

er�+2�mph

)Outer��(Middle�+�2�mph

)Speeds�(m

ph)

Peak�Period

Shou

lder

Early

/Late

Peak�Period

Shou

lder

Early

/Late

Peak�Period

Shou

lder

Early

/Late

Inne

r�Urban

�Peak�Pe

riod�speeds�from

�App

endix��C�of�C

TCFM

PM

edia

n�Bu

swa y

1618

2018

2022

2022

24As

sum

e�20

�max

�bus

�spee

d�fo

r�inn

er�u

rban

�late

�nig

ht�sh

ould

ers�a

t�mid

poin

Curb

�Lan

e11

1416

1316

1815

1820

Early

/Lat

e�m

atch

es�b

usw

ay�p

eak�

with

�shou

lder

�as�m

idpo

int

Mix

ed�T

raffi

c9

1316

1115

1813

1720

Early

/Lat

e�m

atch

es�b

usw

ay�p

eak�

with

�shou

lder

�as�m

idpo

int

Corridor�Propo

rtions

Busw

ay0.

890.

000.

750.

880.

670.

900.

000.

460.

501.

001.

001.

00Cu

rb�L

ane

0.00

0.44

0.00

0.12

0.00

0.00

0.00

0.00

0.10

0.00

0.00

0.00

Mix

ed�T

raffi

c0.

110.

560.

250.

000.

330.

101.

000.

540.

390.

000.

000.

00To

tal

1.0

1.0

1.0

1.0

1.0

1.0

1.0

1.0

1.0

1.0

1.0

1.0

Corridor�Spe

edO

uter

Inne

r�M

iddl

e�In

ner�

Mid

dle�

Mid

dle�

Mid

dle

Mid

dle

Varie

sM

iddl

ePe

ak�S

ervi

ce19

916

1515

1711

1414

1818

18CC

T�sp

eed�

calc

ulat

ed�fr

om�P

hase

�1�tr

avel

�tim

eSh

ould

er/M

idda

y�Se

rvic

e21

1318

1718

1915

1717

2018

1831

�min

utes

�from

�MTA

�CCT

�pro

ject

�des

crip

tion

Early

/Lat

e�Se

rvic

e23

1621

1920

2118

1920

2218

18O

ther

s�bas

ed�o

n�co

rrid

or�p

ropt

ion�

and�

spee

d�by

�trea

tmen

t

Cycle�Time�(m

in/rou

ndtrip)

Peak

�Ser

vice

�70

6112

286

7823

127

5810

948

7111

9Co

rrid

or�le

ngth

*2/S

peed

�plu

s�15�

%�d

ownt

ime

Shou

lder

/Mid

day�

Serv

ice

6442

109

7665

2093

4890

4371

119

Corr

idor

�leng

th*2

/Spe

ed�p

lus�1

5�%

�dow

ntim

eEa

rly/L

ate�

Serv

ice

5834

9368

5918

7843

7739

7111

9Co

rrid

or�le

ngth

*2/S

peed

�plu

s�15�

%�d

ownt

ime

Fleet�in�Service

Peak

�Ser

vice

�14

1347

3920

624

1233

721

517

28Cy

cle�

time�

divi

ded�

by�h

eadw

a ySh

ould

er/M

idda

y�Se

rvic

e9

628

2311

412

718

412

212

20Cy

cle�

time�

divi

ded�

by�h

eadw

ayEa

rly/L

ate�

Serv

ice

32

75

31

43

42

3412

20Cy

cle�

time�

divi

ded�

by�h

eadw

ayFleet�R

equired�by�Corrid

or�(p

eak*1.2�spare�ratio

)17

1657

4724

829

1540

926

221

34Pe

ak*1

.2

Hou

rs�Per�Period

Peak

�Ser

vice

�6

66

66

66

66

66

66:

00���

9:00

,�4:0

0���7

:00

Shou

lder

/Mid

day�

Serv

ice

1010

1010

1010

1010

1010

1010

9:00

�to�4

:00,

�7:0

0�to

�10:

00Ea

rly/L

ate�

Serv

ice

44

44

44

44

44

44

5:00

�to�6

:00,

�10:

00�to

�12:

00

Vehicle�Hou

rs�Per�Period

Peak

�Ser

vice

�84

7828

223

412

036

144

7219

842

1290

102

168

Flee

t�in�

Serv

ice�

X�Ho

urs�P

er�P

erio

dSh

ould

er/M

idda

y�Se

rvic

e90

6028

023

011

040

120

7018

040

1220

120

200

Flee

t�in�

Serv

ice�

X�Ho

urs�P

er�P

erio

dEa

rly/L

ate�

Serv

ice

128

2820

124

1612

168

136

4880

Flee

t�in�

Serv

ice�

X�Ho

urs�P

er�P

erio

d

Vehicle�Service�Hou

rs�Per�W

eekd

ay�

186

146

590

484

242

8028

015

439

490

2646

270

448

Vehicle�Service�Ho

urs�P

er�W

eekend

/Holiday�(.75

)�14

011

044

336

318

260

210

116

296

6819

8820

333

6

Annu

al�W

eekd

ays�(52�wk/5�da

ys���10�holiday)

250

250

250

250

250

250

250

250

250

250

250

250

Annu

al�W

eekd

ay�Hou

rs�of�S

ervice

46,5

00���

������

������

��36

,500

������

������

����14

7,50

0���

������

�������

121,

000

������

������

���60

,500

������

������

���20

,000

������

������

70,0

00���

������

�����

38,5

00���

������

���98

,500

������

������

���22

,500

������

������

661,50

0��������������

67,5

00���

������

������

��11

2,00

0���

������

������

Annu

al�W

eekend

s/Ho

liday�(5

2�wk/2�da

ys�+�10�ho

liday)

114

114

114

114

114

114

114

114

114

114

114

114

Annu

al�W

eekend

/Holiday�Hou

rs�of�S

ervice�

15,9

60���

������

������

��12

,540

������

������

����50

,502

������

������

�����

41,3

82���

������

������

�20

,748

������

������

���6,

840

������

������

��23

,940

������

������

��13

,224

������

������

33,7

44���

������

������

7,75

2���

������

�����

226,63

2��������������

23,1

42���

������

������

��38

,304

������

������

����

Annu

al�Hou

rs�of�S

ervice

62,4

60���

������

������

��49

,040

������

������

����19

8,00

2���

������

�������

162,

382

������

������

���81

,248

������

������

���26

,840

������

������

93,9

40���

������

�����

51,7

24���

������

���13

2,24

4���

������

�����

30,2

52���

������

���88

8,13

2��������������

90,6

42���

������

������

��15

0,30

4���

������

������

"Deadh

ead"�Factor

1.15

1.15

1.15

1.15

1.15

1.15

1.15

1.15

1.15

1.15

1.15

1.15

Cost�Basis�Hou

rs71

,829

������

������

�����

56,3

96���

������

�������

227,

703

������

������

����18

6,74

0���

������

������

93,4

36���

������

������

30,8

66���

������

���10

8,03

1���

������

���59

,483

������

������

152,

081

������

������

��34

,790

������

������

1,02

1,35

5����������

104,

239

������

������

����17

2,85

0���

������

������

Bus�O

peratio

ns��($1

20/hr )

8,61

9,48

0$�������

6,76

7,52

0$�������

27,324

,360

$������

22,408

,800

$������

11,212

,320

$�����

3,70

3,92

0$���

12,963

,720

$����

7,13

7,96

0$���

18,249

,720

$�����

4,17

4,80

0$���

122,56

2,60

0$����

12,508

,680

$�������

20,742

,000

$������

Miles�o

f�Service

Corr

idor

�Len

gth

9.64

3.92

14.1

39.

358.

462.

7210

.08

5.80

11.0

26.

1681

.39.

0015

.00

Deriv

ed�fr

om�C

TCFM

PPe

ak�S

ervi

ce�

1388

566

3900

3029

1523

458

1330

836

2381

592

16,003

���������������

1512

2520

Freq

uenc

y*Di

stan

ce*H

ours

�of�S

ervi

ce�

Shou

lder

/Mid

day�

Serv

ice

1543

628

4521

3365

1692

545

1613

928

2645

739

18,219

���������������

1800

3000

Freq

uenc

y*Di

stan

ce*H

ours

�of�S

ervi

ce�

Early

/Lat

e�Se

rvic

e23

295

453

300

203

6624

214

026

514

82,14

4������������������

720

1200

Freq

uenc

y*Di

stan

ce*H

ours

�of�S

ervi

ce�

Tota

l3,16

3������������������

1,28

9�����������������

8,87

4�������������������

6,69

4������������������

3,41

8�����������������

1,06

9��������������

3,18

5����������������

1,90

4��������������

5,29

1�����������������

1,47

9��������������

36,366

���������������

4,03

2��������������������

6,72

0�������������������

Does

�not

�impa

ct�c

ost�c

alcu

latio

n s

Weekd

ays�(52�wk/5�da

ys���10�holiday)

250

250

250

250

250

250

250

250

250

250

250

250

Weekd

ay�M

iles�o

f�Service

790,

750

������

������

��32

2,25

0���

������

�����

2,21

8,50

0���

������

���1,

673,

500

������

������

854,

500

������

������

�26

7,25

0���

������

796,

250

������

������

476,

000

������

���1,

322,

750

������

����

369,

750

������

���9,09

1,50

0����������

1,00

8,00

0���

������

���1,

680,

000

������

�����

Weekend

s/Ho

liday�(5

2�wk/2�da

ys�+�10�ho

liday)

114

114

114

114

114

114

114

114

114

114

114

114

Weekend

/Holiday�M

iles�o

f�Service�(calculated�*.75

)27

0,43

7���

������

�����

110,

210

������

������

��75

8,72

7���

������

�������

572,

337

������

������

���29

2,23

9���

������

����

91,4

00���

������

���27

2,31

8���

������

���16

2,79

2���

������

452,

381

������

������

��12

6,45

5���

������

3,10

9,29

3����������

344,

736

������

������

����57

4,56

0���

������

������

Annu

al�Veh

icle�M

iles�o

f�Service

1,06

1,18

7���

������

��43

2,46

0���

������

�����

2,97

7,22

7���

������

���2,

245,

837

������

������

1,14

6,73

9���

������

358,

650

������

���1,

068,

568

������

��63

8,79

2���

������

1,77

5,13

1���

������

�49

6,20

5���

������

12,200

,793

��������

1,35

2,73

6���

������

���2,

254,

560

������

�����

Prov

ided

�for�i

nfor

mat

ion�

onl y

Additio

nal�A

nnua

l�O&�M

�Costs

Lane

�Mile

s�of��

Busw

ay8.

60

21.3

16.4

7.6

3.4

02.

711

.26.

277

.418

30M

aint

enan

ce�o

f�Way

�($10

,900

/mile

�from

�SHA

)�use

�$15

K12

9,00

0$�����������

�$�������������������

319,50

0$������������

246,00

0$������������

114,00

0$�����������

51,000

$���������

�$������������������

40,500

$���������

168,00

0$�����������

93,000

$���������

1,16

1,00

0$��������

270,00

0$�������������

450,00

0$������������

SHA�

Stat

ewid

e�av

erag

e�in

flate

d�to

�refle

ct�c

onst

rain

ed�u

rban

�sett

ing

Stat

ions

�(no�

doub

le�c

ount

ing�

see�

shee

t�3)

137

2013

127

108

99

108

1418

Stat

ion�

Mai

nten

ance

��(As

sum

e�$1

2,00

0�ye

ar,�M

BTA )

156,00

0$�����������

84,000

$�������������

240,00

0$������������

156,00

0$������������

144,00

0$�����������

84,000

$���������

120,00

0$����������

96,000

$���������

108,00

0$�����������

108,00

0$�������

1,29

6,00

0$��������

168,00

0$�������������

216,00

0$������������

Annu

al�c

ost�f

rom

�Gre

en�L

ine�

Exte

nsio

n�un

man

ned�

stat

ion�

($9,

750�

in�2

011)

Gui

dew

ay�&

�Sta

tion�

O&

M28

5,00

0$�

������

�����

84,0

00$�

������

�������

559,

500

$����

������

���40

2,00

0$�

������

������

258,

000

$����

������

��13

5,00

0$�

������

�12

0,00

0$�

������

����

136,

500

$����

����

276,

000

$����

������

��20

1,00

0$�

������

�2,

457,

000

$����

�����

438,

000

$����

������

����66

6,00

0$�

������

������

Subt

otal

�of�G

uide

way

�and

�Sta

tion�

Cost

sO

pera

tions

�Cen

ter�I

ncre

men

t�(Ri

de�O

n�Pr

ovid

ed)

129,

000

$����

������

��60

,352

$����

������

����21

7,28

8$�

������

������

143,

762

$����

������

���13

0,07

3$�

������

�����

41,8

92$�

������

���15

4,97

2$�

������

����

89,2

06$�

������

���16

9,50

5$�

������

�����

94,7

16$�

������

���1,25

0,00

0$���������

1.25

M�a

ssig

ned�

by�c

orrid

or�le

ngth

Corr

idor

�Sub

tota

ls9,

033,

480

$����

����6,

911,

872

$����

����28

,101

,148

$����

���22

,954

,562

$����

���11

,600

,393

$����

��3,

880,

812

$����

13,2

38,6

92$�

����

7,36

3,66

6$�

���18

,695

,225

$����

��4,

470,

516

$����

126,

269,

600

$����

12,9

46,6

80$�

�������

21,4

08,0

00$�

������

Cont

inge

ncy�

20�%

1,80

6,69

6$�

�������

1,38

2,37

4$�

�������

5,62

0,23

0$�

������

���4,

590,

912

$����

������

2,32

0,07

9$�

������

�77

6,16

2$�

������

�2,

647,

738

$����

���1,

472,

733

$����

3,73

9,04

5$�

������

��89

4,10

3$�

������

�25

,253

,920

$����

���2,

589,

336

$����

������

4,28

1,60

0$�

������

��Co

rridor�Ope

ratin

g�Co

st�Rep

ortin

g�Va

lue

10,900

,000

$������

8,30

0,00

0$�������

33,800

,000

$�������

27,600

,000

$�������

14,000

,000

$�����

4,70

0,00

0$����

15,900

,000

$����

8,90

0,00

0$����

22,500

,000

$������

5,40

0,00

0$����

151,60

0,00

0$����

15,600

,000

$�������

25,700

,000

$������

Compa

rison

�Metric

s

Tota

l�Cos

t�Per

�Rev

enue

�Hou

r�(Bu

s,�G

uide

way

,�Sta

tion,

�Mgt

)17

1$�

������

������

������

Tota

l�Cos

t�Per

�Rev

enue

�Mil e

13$�

������

������

������

���An

nual

�Cos

t�per

�Sys

tem

�Mil e

1,87

0,00

0$�

�������

Ope

ratin

g Co

st S

umm

ary

Shee

t

Page 7: CTCFMP CostEstimate Final - Montgomery County, Maryland...UnitC ost(P LF) Miles $1,000 $20 $20 $900 $800 $20 $340 $350 $530 $750 $2,500 $650 feet miles GeorgiaA veNort h 9.64 30,663

QU

AN

TITI

ES

: TR

AV

EL

LAN

ES

: 1.

Cur

b an

d G

utte

r - 2

,499

.06

l.f.

2. A

spha

lt (4

lane

s) -

69,3

06.8

s.f.

3.

Asp

halt

(6 la

nes)

- 96

,796

.2 s

.f.

TRA

NS

IT L

AN

ES

: 1.

Cur

b an

d G

utte

r - 5

,032

.5 l.

f. 2.

Pla

tform

s (2

) - 4

,500

s.f.

3.

Con

cret

e S

topp

ing

Pad

- 8,

400

s.f.

4. C

oncr

ete

Tape

r and

Med

ian

- 8,3

86 s

.f.

5. A

spha

lt - 2

6,57

2 s.

f. O

THE

R:

1. S

idew

alk

(5' w

idth

) - 2

,499

.06

l.f.

INTE

RS

EC

TIO

N:

1. C

urb

and

Gut

ter -

302

l.f.

2. A

spha

lt - 1

5,70

4 s.

f.

1,40

0'

Stat

ion

Layo

uts a

nd Q

uant

ities

Page 8: CTCFMP CostEstimate Final - Montgomery County, Maryland...UnitC ost(P LF) Miles $1,000 $20 $20 $900 $800 $20 $340 $350 $530 $750 $2,500 $650 feet miles GeorgiaA veNort h 9.64 30,663

Stat

ion

Layo

uts a

nd Q

uant

ities

Page 9: CTCFMP CostEstimate Final - Montgomery County, Maryland...UnitC ost(P LF) Miles $1,000 $20 $20 $900 $800 $20 $340 $350 $530 $750 $2,500 $650 feet miles GeorgiaA veNort h 9.64 30,663

QU

AN

TITI

ES

: TR

AV

EL

LAN

ES

: 1.

Cur

b an

d G

utte

r - 2

,499

.06

l.f.

2. A

spha

lt (4

lane

s) -

69,3

06.8

s.f.

3.

Asp

halt

(6 la

nes)

- 96

,796

.5 s

.f.

TRA

NS

IT L

AN

ES

: 1.

Cur

b an

d G

utte

r - 5

,032

.5 l.

f. 2.

Pla

tform

s (2

) - 7

,500

s.f.

3.

Con

cret

e S

topp

ing

Pad

- 4,

200

s.f.

4. C

oncr

ete

Tape

r and

Med

ian

- 8,3

86 s

.f.

5. A

spha

lt - 1

3,28

6 s.

f. O

THE

R:

1. S

idew

alk

(5' w

idth

) - 2

,499

.2 l.

f. IN

TER

SE

CTI

ON

: 1.

Cur

b an

d G

utte

r - 3

02 l.

f. 2.

Asp

halt

- 13,

590

s.f.

1,40

0'

Stat

ion

Layo

uts a

nd Q

uant

ities

Page 10: CTCFMP CostEstimate Final - Montgomery County, Maryland...UnitC ost(P LF) Miles $1,000 $20 $20 $900 $800 $20 $340 $350 $530 $750 $2,500 $650 feet miles GeorgiaA veNort h 9.64 30,663

Stat

ion

Layo

uts a

nd Q

uant

ities

Page 11: CTCFMP CostEstimate Final - Montgomery County, Maryland...UnitC ost(P LF) Miles $1,000 $20 $20 $900 $800 $20 $340 $350 $530 $750 $2,500 $650 feet miles GeorgiaA veNort h 9.64 30,663

QU

AN

TITI

ES

: TR

AV

EL

LAN

ES

: 1.

Cur

b an

d G

utte

r - 2

,499

.06

l.f.

2. A

spha

lt (4

lane

s) -

69,3

06.8

s.f.

3.

Asp

halt

(6 la

nes)

- 96

,796

.5 s

.f.

TRA

NS

IT L

AN

ES

: 1.

Cur

b an

d G

utte

r - 5

,003

.2 l.

f. 2.

Pla

tform

s (2

) - 4

,500

s.f.

3.

Con

cret

e S

topp

ing

Pad

- 4,

200

s.f.

4. C

oncr

ete

Tape

r and

Med

ian

- 4,9

96.6

s.f.

5.

Asp

halt

- 18,

918.

02 s

.f.

OTH

ER

: 1.

Sid

ewal

k (5

' wid

th) -

2,4

99.0

6 l.f

. IN

TER

SE

CTI

ON

: 1.

Cur

b an

d G

utte

r - 3

02 l.

f. 2.

Asp

halt

- 13,

590

s.f.

1,40

0'

Stat

ion

Layo

uts a

nd Q

uant

ities

Page 12: CTCFMP CostEstimate Final - Montgomery County, Maryland...UnitC ost(P LF) Miles $1,000 $20 $20 $900 $800 $20 $340 $350 $530 $750 $2,500 $650 feet miles GeorgiaA veNort h 9.64 30,663

Stat

ion

Layo

uts a

nd Q

uant

ities

Page 13: CTCFMP CostEstimate Final - Montgomery County, Maryland...UnitC ost(P LF) Miles $1,000 $20 $20 $900 $800 $20 $340 $350 $530 $750 $2,500 $650 feet miles GeorgiaA veNort h 9.64 30,663

QU

AN

TITI

ES

: TR

AN

SIT

LA

NE

S:

1. C

urb

and

Gut

ter -

3,7

47 l.

f. 2.

Pla

tform

s (2

) - 4

,500

s.f.

3.

Con

cret

e S

topp

ing

Pad

- 8,

400

s.f.

4. A

spha

lt - 2

6,57

2 s.

f. O

THE

R:

1. S

idew

alk

- 28

,000

s.f.

2.

Med

ian

- 12,

337

s.f.

Stat

ion

Layo

uts a

nd Q

uant

ities

Page 14: CTCFMP CostEstimate Final - Montgomery County, Maryland...UnitC ost(P LF) Miles $1,000 $20 $20 $900 $800 $20 $340 $350 $530 $750 $2,500 $650 feet miles GeorgiaA veNort h 9.64 30,663

Stat

ion

Layo

uts a

nd Q

uant

ities

Page 15: CTCFMP CostEstimate Final - Montgomery County, Maryland...UnitC ost(P LF) Miles $1,000 $20 $20 $900 $800 $20 $340 $350 $530 $750 $2,500 $650 feet miles GeorgiaA veNort h 9.64 30,663

CORR

IDOR:

Geo

rgia�Avenu

e�North

Road

Segm

ent�S

tart

Segm

ent�E

ndGuide

way�Treatmen

t

Recommen

ded�

Num

ber�o

f�Travel�Lan

es

Lane

�Re

purposing�

(Y/N

)Length�

(miles)

Width�of�

Road

way�

Widen

ing�(fe

et)

Two�lane

�Med

ian�

Stations

One

�lane

�Med

ian�

Stations

Curbside

�Stations

Term

inus�

Stations

Med

ian�Guide

way�

Length,�exlud

ing�

Station�Areas�(miles)

Above�Groun

d�Utilities

Prin

ce�P

hilli

p�Dr

ive

Broo

ke�F

arm

�Dr

MD�

108

Mix

ed�T

raffi

c4

No

0.39

921

Oln

ey�S

andy

�Spr

ing�

Road

Prin

ce�P

hilli

p�Dr

ive

Spar

tan�

Road

Mix

ed�T

raffi

c4

No

0.24

Oln

ey�S

andy

�Spr

ing�

Road

Spar

tan�

Road

Geo

rgia

�Ave

nue

Mix

ed�T

raffi

c4

No

0.30

260.

1700

Geor

gia�

Aven

ueM

D�10

8Sp

arta

n�Ro

adRe

vers

ible

�One

�Lan

e�M

edia

n4

No

0.19

430

10.

0617

Both

�side

sGe

orgi

a�Av

enue

Spar

tan�

Road

200�

ft�so

uth�

of�Q

ueen

�Mar

y�Dr

ive

Reve

rsib

le�O

ne�L

ane�

Med

ian

4N

o0.

1816

00.

1816

Geor

gia�

Aven

ue20

0�ft

�sout

h�of

�Que

en�M

ary�

Driv

eO

ld�B

altim

ore�

Road

Reve

rsib

le�O

ne�L

ane�

Med

ian

4N

o0.

7513

01

0.48

61Ge

orgi

a�Av

enue

Old

�Bal

timor

e�Ro

adEm

ory�

Lane

Reve

rsib

le�O

ne�L

ane�

Med

ian

4N

o0.

7744

00.

7744

Geor

gia�

Aven

ueEm

ory�

Lane

MD�

28Re

vers

ible

�One

�Lan

e�M

edia

n6

No

1.17

150

20.

6411

Geor

gia�

Aven

ueM

D�28

Mat

thew

�Hen

son�

Stat

e�Pa

rkRe

vers

ible

�One

�Lan

e�M

edia

n6

No

2.40

740

41.

3466

Geor

gia�

Aven

ueM

atth

ew�H

enso

n�St

ate�

Park

Wel

ler�R

oad

Reve

rsib

le�O

ne�L

ane�

Med

ian

6N

o0.

9537

00.

9537

Both

�side

sGe

orgi

a�Av

enue

Wel

ler�R

oad

Denl

ey�R

oad

Reve

rsib

le�O

ne�L

ane�

Med

ian

6N

o0.

2413

50.

2413

Both

�side

sGe

orgi

a�Av

enue

Denl

ey�R

oad

Layh

ill�R

oad

Reve

rsib

le�O

ne�L

ane�

Med

ian

6N

o0.

3937

71

0.12

85Bo

th�si

des

Geo

rgia

�Ave

nue

Layh

ill�R

oad

Rand

olph

�Roa

dRe

vers

ible

�One

�Lan

e�M

edia

n6

No

0.16

8115

10.

0355

Both

�side

sG

eorg

ia�A

venu

eRa

ndol

ph�R

oad

500�

ft�so

uth�

of�R

ando

lph�

Road

Reve

rsib

le�O

ne�L

ane�

Med

ian

6N

o0.

1093

150.

0000

Both

�side

sGe

orgi

a�Av

enue

500�

ft�so

uth�

of�R

ando

lph�

Road

Mas

on�S

tree

tRe

vers

ible

�One

�Lan

e�M

edia

n6

No

0.08

3110

0.05

97Bo

th�si

des

Geor

gia�

Aven

ueM

ason

�Str

eet

400�

ft�n

orth

�of�B

luer

idge

�Ave

nue

Reve

rsib

le�O

ne�L

ane�

Med

ian

6N

o0.

7779

101

0.51

27Bo

th�si

des

Geo

rgia

�Ave

nue

400�

ft�n

orth

�of�B

luer

idge

�Ave

nue

Reed

ie�R

oad

Reve

rsib

le�O

ne�L

ane�

Med

ian

6N

o0.

3846

150.

3846

Both

�side

s�at�U

niv.

�Blv

dRe

edie

�Roa

dG

eorg

ia�A

venu

eVe

irs�M

ill�R

oad

Mix

ed�T

raffi

c2

No

0.10

371

Total

9.63

760

110

25.9774

1�la

ne�m

edia

n5.

8074

3066

3M

edia

n�St

atio

n�Ar

ea���

2�sid

es�o

f�int

x:0.

2652

Mix

ed1.

0456

5521

Med

ian�

Stat

ion�

Area

���1�

side�

of�in

tx:

0.13

2615

4.00

1�La

ne�W

iden

4975

1�la

ne�m

ed�le

ss�st

a31

561

8131

202�

Lane

�Wid

en22

18

\\m

abos

\pro

ject

s\11

735.

01\t

ech\

Cost

�Est

imat

e\Q

uant

ities

\CTC

FMP_

Cost

_Cor

ridor

_Dat

a091

7201

3�Fi

nal.x

lsxVH

BGA

�Nor

th

Corr

idor

Det

ails

Page 16: CTCFMP CostEstimate Final - Montgomery County, Maryland...UnitC ost(P LF) Miles $1,000 $20 $20 $900 $800 $20 $340 $350 $530 $750 $2,500 $650 feet miles GeorgiaA veNort h 9.64 30,663

CORR

IDOR:

Geo

rgia�Avenu

e�North

Road

Segm

ent�S

tart

Segm

ent�E

ndPr

ince

�Phi

llip�

Driv

eBr

ooke

�Far

m�D

rM

D�10

8O

lney

�San

dy�S

prin

g�Ro

adPr

ince

�Phi

llip�

Driv

eSp

arta

n�Ro

adO

lney

�San

dy�S

prin

g�Ro

adSp

arta

n�Ro

adG

eorg

ia�A

venu

eGe

orgi

a�Av

enue

MD�

108

Spar

tan�

Road

Geor

gia�

Aven

ueSp

arta

n�Ro

ad20

0�ft

�sout

h�of

�Que

en�M

ary�

Driv

eGe

orgi

a�Av

enue

200�

ft�so

uth�

of�Q

ueen

�Mar

y�Dr

ive

Old

�Bal

timor

e�Ro

adGe

orgi

a�Av

enue

Old

�Bal

timor

e�Ro

adEm

ory�

Lane

Geor

gia�

Aven

ueEm

ory�

Lane

MD�

28Ge

orgi

a�Av

enue

MD�

28M

atth

ew�H

enso

n�St

ate�

Park

Geor

gia�

Aven

ueM

atth

ew�H

enso

n�St

ate�

Park

Wel

ler�R

oad

Geor

gia�

Aven

ueW

elle

r�Roa

dDe

nley

�Roa

dGe

orgi

a�Av

enue

Denl

ey�R

oad

Layh

ill�R

oad

Geo

rgia

�Ave

nue

Layh

ill�R

oad

Rand

olph

�Roa

dG

eorg

ia�A

venu

eRa

ndol

ph�R

oad

500�

ft�so

uth�

of�R

ando

lph�

Road

Geo

rgia

�Ave

nue

500�

ft�so

uth�

of�R

ando

lph�

Road

Mas

on�S

tree

tGe

orgi

a�Av

enue

Mas

on�S

tree

t40

0�ft

�nor

th�o

f�Blu

erid

ge�A

venu

eGe

orgi

a�Av

enue

400�

ft�n

orth

�of�B

luer

idge

�Ave

nue

Reed

ie�R

oad

Reed

ie�R

oad

Geor

gia�

Aven

ueVe

irs�M

ill�R

oad

Total

Total�Signa

lized

�Intersectio

ns�(M

edian�

Guide

way�Only)

Signals�w

/o�Left�

Lane

�(Med

ian�

Guide

way�Only)

Signals�w

/�Left�

Lane

�(Med

ian�

Guide

way�Only)

Signals�w

/�2+�Left�

Lane

s�(Med

ian�

Guide

way�Only)

Signal�at�M

edian�

Station�Site�(0

�1�

Left�Lan

es)

Signal�at�M

edian�

Station�Site�(2

+�Left�Lan

es)

TSP�

Treatm

ent

Que

ue�

Jump�

Treatm

ent

Bridges

Und

erpa

sses�

Earthw

ork���

Retaining�

Wall�or�F

ill�

Wall�(lin

ear�

ft)

Length�of�

Man

aged

�Lane

s�(miles)

Length�of�M

edian�

Cycle�Track�

(miles)

00

01

00

01

10

00

20

11

11

00

00

00

00

00.

0378

7878

83

03

01

30

00.

7512

5771

13

03

00

00.

7743

5663

93

01

21

11

10

01.

1715

1043

66

42

31

30

02.

4074

1482

11

01

00

00.

9537

4823

50

00

00

00.

2413

0701

73

02

11

00

0.11

7528

10

10

11

00

00

00

00

00

02

02

12

00

03

03

00

01

00

027

021

68

313

21

00

0.00

6.46

Num

ber�o

f�Sig

nals�

with

�0�1

�Lef

t�Lan

e,�e

xclu

ding

�Sta

tion�

loca

tions

:13

Num

ber�o

f�Sig

nals�

with

�2+�

Left

�Lan

es,�e

xclu

ding

�Sta

tion�

loca

tions

:3

3408

2Fi

nal�B

ridge

/Und

erpa

ss�A

rea�

(sf)

6000

Fina

l�Ear

thw

ork�

Leng

th�(f

t)0

\\m

abos

\pro

ject

s\11

735.

01\t

ech\

Cost

�Est

imat

e\Q

uant

ities

\CTC

FMP_

Cost

_Cor

ridor

_Dat

a091

7201

3�Fi

nal.x

lsxVH

BGA

�Nor

th

Corr

idor

Det

ails

Page 17: CTCFMP CostEstimate Final - Montgomery County, Maryland...UnitC ost(P LF) Miles $1,000 $20 $20 $900 $800 $20 $340 $350 $530 $750 $2,500 $650 feet miles GeorgiaA veNort h 9.64 30,663

CORR

IDOR:

Geo

rgia�Avenu

e�South

Road

Segm

ent�S

tart

Segm

ent�E

ndGuide

way�

Treatm

ent

Recommen

ded�

Num

ber�o

f�Travel�Lan

es

Lane

�Re

purposing�

(Y/N

)Length�

(miles)

Width�of�

Road

way�

Widen

ing�(fe

et)

Two�lane

�Med

ian�

Stations

One

�lane

�Med

ian�

Stations

Curbside

�Stations

Term

inus�

Stations

Med

ian�Guide

way�

Length,�exlud

ing�

Station�Areas�(miles)

Above�Groun

d�Utilities

Geo

rgia

�Ave

nue

Veirs

�Mill

�Roa

dW

indh

am�L

ane

Mix

ed�T

raffi

c6

No

0.28

971

Geor

gia�

Aven

ueW

indh

am�L

ane

Denn

is�Av

enue

Mix

ed�T

raffi

c6

No

0.47

58Ge

orgi

a�Av

enue

Denn

is�Av

enue

Fore

st�G

len�

Road

Mix

ed�T

raffi

c6

No

0.68

922

Geor

gia�

Aven

ueFo

rest

�Gle

n�Ro

adI�4

95M

ixed

�Tra

ffic

6N

o0.

1692

Geor

gia�

Aven

ueI�4

95Fl

ora�

Lane

Mix

ed�T

raffi

c6

No

0.15

09Ge

orgi

a�Av

enue

Flor

a�La

ne16

th�S

tree

tM

ixed

�Tra

ffic

7N

o0.

2433

1Ge

orgi

a�Av

enue

16th

�Str

eet

Sprin

g�St

reet

Curb

�Lan

es4

Yes

0.72

03Bo

th�si

des

Geor

gia�

Aven

ueSp

ring�

Stre

etCo

lesv

ille�

Road

Curb

�Lan

es4

Yes

0.30

971

Way

ne�A

venu

eCo

lesv

ille�

RdGe

orgi

a�Av

enue

Mix

ed�T

raffi

c4

No

0.18

42Ge

orgi

a�Av

enue

Way

ne�A

venu

eBl

air�M

ill�R

oad

Curb

�Lan

es4

Yes

0.40

37G

eorg

ia�A

venu

eBl

air�M

ill�R

oad

DC�L

ine

Curb

�Lan

es4

Yes

0.28

791

1To

tal

3.9238

00

52

0.0000

Mix

ed2.

2011

628

Curb

1.72

1690

9020

718

\\m

abos

\pro

ject

s\11

735.

01\t

ech\

Cost

�Est

imat

e\Q

uant

ities

\CTC

FMP_

Cost

_Cor

ridor

_Dat

a091

7201

3�Fi

nal.x

lsxVH

BGA

�Sou

th

Corr

idor

Det

ails

Page 18: CTCFMP CostEstimate Final - Montgomery County, Maryland...UnitC ost(P LF) Miles $1,000 $20 $20 $900 $800 $20 $340 $350 $530 $750 $2,500 $650 feet miles GeorgiaA veNort h 9.64 30,663

CORR

IDOR:

Geo

rgia�Avenu

e�South

Road

Segm

ent�S

tart

Segm

ent�E

ndG

eorg

ia�A

venu

eVe

irs�M

ill�R

oad

Win

dham

�Lan

eG

eorg

ia�A

venu

eW

indh

am�L

ane

Denn

is�Av

enue

Geor

gia�

Aven

ueDe

nnis�

Aven

ueFo

rest

�Gle

n�Ro

adGe

orgi

a�Av

enue

Fore

st�G

len�

Road

I�495

Geor

gia�

Aven

ueI�4

95Fl

ora�

Lane

Geor

gia�

Aven

ueFl

ora�

Lane

16th

�Str

eet

Geor

gia�

Aven

ue16

th�S

tree

tSp

ring�

Stre

etGe

orgi

a�Av

enue

Sprin

g�St

reet

Cole

svill

e�Ro

adW

ayne

�Ave

nue

Cole

svill

e�Rd

Geor

gia�

Aven

ueGe

orgi

a�Av

enue

Way

ne�A

venu

eBl

air�M

ill�R

oad

Geo

rgia

�Ave

nue

Blai

r�Mill

�Roa

dDC

�Lin

eTo

tal

Total�Signa

lized

�Intersectio

ns�(M

edian�

Guide

way�Only)

Signals�w

/o�Left�

Lane

�(Med

ian�

Guide

way�Only)

Signals�w

/�Left�

Lane

�(Med

ian�

Guide

way�Only)

Signals�w

/�2+�Left�

Lane

s�(Med

ian�

Guide

way�Only)

Signal�at�M

edian�

Station�Site�(0

�1�

Left�Lan

es)

Signal�at�M

edian�

Station�Site�(2

+�Left�Lan

es)

TSP�

Treatm

ent

Que

ue�

Jump�

Treatm

ent

Bridges

Und

erpa

sses�

Earthw

ork���

Retaining�

Wall�or� F

ill�

Wall�(lin

ear�

ft)

Length�of�

Man

aged

�Lane

s�(miles)

Length�of�M

edian�

Cycle�Track�

(miles)

02

00

00

10

00

02

00

00

10

00

00

0.09

2375

914

00

10

0.24

3325

970

02

00.

0480

470

00

00

00

00

01

00

00

00

00

00

00

09

00

10

0.38

0.00

Num

ber�o

f�Sig

nals�

with

�0�1

�Lef

t�Lan

e,�e

xclu

ding

�Sta

tion�

loca

tions

:0

Num

ber�o

f�Sig

nals�

with

�2+�

Left

�Lan

es,�e

xclu

ding

�Sta

tion�

loca

tions

:0

Fina

l�Brid

ge/U

nder

pass

�Are

a�(s

f)0

Fina

l�Ear

thw

ork �

Leng

th�(f

t)0

\\m

abos

\pro

ject

s\11

735.

01\t

ech\

Cost

�Est

imat

e\Q

uant

ities

\CTC

FMP_

Cost

_Cor

ridor

_Dat

a091

7201

3�Fi

nal.x

lsxVH

BGA

�Sou

th

Corr

idor

Det

ails

Page 19: CTCFMP CostEstimate Final - Montgomery County, Maryland...UnitC ost(P LF) Miles $1,000 $20 $20 $900 $800 $20 $340 $350 $530 $750 $2,500 $650 feet miles GeorgiaA veNort h 9.64 30,663

CORR

IDOR:

MD�355�North

Road

Segm

ent�S

tart

Segm

ent�E

ndGuide

way�Treatmen

t

Recommen

ded�

Num

ber�o

f�Travel�Lan

es

Lane

�Re

purposing�

(Y/N

)Length�

(miles)

Width�of�

Road

way�

Widen

ing�(fe

et)

Two�lane

�Med

ian�

Stations

One

�lane

�Med

ian�

Stations

Curbside

�Stations

Term

inus�

Stations

Med

ian�Guide

way�

Length,�exlud

ing�

Station�Areas�

(miles)

Above�Groun

d�Utilities

MD�

355�

Nor

thRe

dgra

ve�P

lLi

ttle

�Sen

eca�

Cree

kM

ixed

�Tra

ffic

4N

o1.

6188

31

MD�

355�

Nor

thLi

ttle

�Sen

eca�

Cree

kSh

akes

pear

e�Bl

vdM

ixed

�Tra

ffic

6N

o1.

8836

2Se

neca

�Mea

dow

s�Par

kwCo

rrid

or�C

ities

�Tra

nsitw

ayO

bser

vatio

n�Dr

ive

Two�

Lane

�Med

ian

4N

o0.

2044

50.

2044

Shak

espe

are�

Driv

eO

bser

vatio

n�Dr

ive

MD�

355

Two�

Lane

�Med

ian

4N

o0.

5181

180.

5181

Burie

dM

D�35

5Sh

akes

pear

e�Bo

ulev

ard

Gam

e�Pr

eser

ve�R

oad

Two�

Lane

�Med

ian

4Ye

s2.

6200

23

1.82

44M

D�35

5Ga

me�

Pres

erve

�Roa

dJu

st�so

uth�

of�O

'Nei

l�Driv

eTw

o�La

ne�M

edia

n�(G

aith

ersb

urg)

6N

o3.

8369

186

2.24

57Bo

th�si

des

MD�

355

Just

�sout

h�of

�O'N

eil�D

rive

1250

�ft�so

uth�

of�S

hady

�Gro

ve�R

oad

Two�

Lane

�Med

ian

4Ye

s0.

3893

01

0.12

41M

D�35

512

50�ft

�sout

h�of

�Sha

dy�G

rov

Ridg

emon

t�Ave

nue

Two�

Lane

�Med

ian�

(Roc

kvill

e)6

No

0.15

2219

0.15

22Bo

th�si

des

MD�

355

Ridg

emon

t�Ave

nue

Indi

anol

a�Ro

adTw

o�La

ne�M

edia

n4

Yes

0.71

980

10.

4546

Both

�side

sM

D�35

5In

dian

ola�

Road

1000

�ft�so

uth�

of�In

dian

ola�

Road

Two�

Lane

�Med

ian�

(Roc

kvill

e)6

No

0.19

6617

0.19

66Bo

th�si

des

MD�

355

1000

�ft�so

uth�

of�In

dian

ola�

Ro27

0�ft

�nor

th�o

f�Nor

th�C

ampu

s�Driv

eTw

o�La

ne�M

edia

n4

Yes

0.61

710

10.

3519

MD�

355

270�

ft�n

orth

�of�N

orth

�Cam

puCh

urch

�Str

eet

Two�

Lane

�Med

ian�

(Roc

kvill

e)6

No

1.37

0322

11

1.10

51Bo

th�si

des

Total

14.1272

130

52

7.1772

2�La

ne7.

1837

895

Util

Mix

ed3.

5024

1849

3M

edia

n�St

atio

n�Ar

ea���

2�sid

es�o

f�int

x:0.

2652

11.1

1M

edia

n�St

atio

n�Ar

ea���

1�sid

e�of

�intx

:0.

1326

5867

11�

lane

�wid

enin

g10

792�

lane

�wid

enin

g22

270

3789

5

\\m

abos

\pro

ject

s\11

735.

01\t

ech\

Cost

�Est

imat

e\Q

uant

ities

\CTC

FMP_

Cost

_Cor

ridor

_Dat

a091

7201

3�Fi

nal.x

lsxVH

BM

D�35

5�N

orth

Corr

idor

Det

ails

Page 20: CTCFMP CostEstimate Final - Montgomery County, Maryland...UnitC ost(P LF) Miles $1,000 $20 $20 $900 $800 $20 $340 $350 $530 $750 $2,500 $650 feet miles GeorgiaA veNort h 9.64 30,663

CORR

IDOR:

MD�355�North

Road

Segm

ent�S

tart

Segm

ent�E

ndM

D�35

5�N

orth

Redg

rave

�Pl

Litt

le�S

enec

a�Cr

eek

MD�

355�

Nor

thLi

ttle

�Sen

eca�

Cree

kSh

akes

pear

e�Bl

vdSe

neca

�Mea

dow

s�Par

kwCo

rrid

or�C

ities

�Tra

nsitw

ayO

bser

vatio

n�Dr

ive

Shak

espe

are�

Driv

eO

bser

vatio

n�Dr

ive

MD�

355

MD�

355

Shak

espe

are�

Boul

evar

dGa

me�

Pres

erve

�Roa

dM

D�35

5Ga

me�

Pres

erve

�Roa

dJu

st�so

uth�

of�O

'Nei

l�Driv

eM

D�35

5Ju

st�so

uth�

of�O

'Nei

l�Driv

e12

50�ft

�sout

h�of

�Sha

dy�G

rove

�Roa

dM

D�35

512

50�ft

�sout

h�of

�Sha

dy�G

rov

Ridg

emon

t�Ave

nue

MD�

355

Ridg

emon

t�Ave

nue

Indi

anol

a�Ro

adM

D�35

5In

dian

ola�

Road

1000

�ft�so

uth�

of�In

dian

ola�

Road

MD�

355

1000

�ft�so

uth�

of�In

dian

ola�

Ro27

0�ft

�nor

th�o

f�Nor

th�C

ampu

s�Driv

eM

D�35

527

0�ft

�nor

th�o

f�Nor

th�C

ampu

Chur

ch�S

tree

tTo

tal

Total�Signa

lized

�Intersectio

ns�(M

edian�

Guide

way�Only)

Signals�w

/o�Left�

Lane

�(Med

ian�

Guide

way�Only)

Signals�w

/�Left�

Lane

�(Med

ian�

Guide

way�Only)

Signals�w

/�2+�Left�

Lane

s�(Med

ian�

Guide

way�Only)

Signal�at�M

edian�

Station�Site�(0

�1�

Left�Lan

es)

Signal�at�M

edian�

Station�Site�(2

+�Left�Lan

es)

TSP�

Treatm

ent

Que

ue�

Jump�

Treatm

ent

Bridges

Und

erpa

sses�

Earthw

ork���

Retaining�

Wall�or� F

ill�

Wall�(lin

ear�

ft)

Length�of�

Man

aged

�Lane

s�(miles)

Length�of�M

edian�

Cycle�Track�

(miles)

00

00

00

00

02

02

00

05

03

21

21

2425

00

140

113

32

10

1750

00

10

10

10

10

01

01

00

03

03

01

40

00

00

30

21

10

00

09

08

12

30

10

038

031

78

57

02

24175

0.00

0.00

Num

ber�o

f�Sig

nals�

with

�0�1

�Lef

t�Lan

e,�e

xclu

ding

�Sta

tion�

loca

tions

:23

Num

ber�o

f�Sig

nals�

with

�2+�

Left

�Lan

es,�e

xclu

ding

�Sta

tion�

loca

tions

:2

Fina

l�Brid

ge/U

nder

pass

�Are

a�(s

f)40

800

Fina

l�Ear

thw

ork�

Leng

th�(f

t)17

50

\\m

abos

\pro

ject

s\11

735.

01\t

ech\

Cost

�Est

imat

e\Q

uant

ities

\CTC

FMP_

Cost

_Cor

ridor

_Dat

a091

7201

3�Fi

nal.x

lsxVH

BM

D�35

5�N

orth

Corr

idor

Det

ails

Page 21: CTCFMP CostEstimate Final - Montgomery County, Maryland...UnitC ost(P LF) Miles $1,000 $20 $20 $900 $800 $20 $340 $350 $530 $750 $2,500 $650 feet miles GeorgiaA veNort h 9.64 30,663

CORR

IDOR:

MD�355�South

Road

Segm

ent�S

tart

Segm

ent�E

ndGuide

way�Treatmen

t

Recommen

ded�

Num

ber�o

f�Travel�Lan

es

Lane

�Re

purposing�

(Y/N

)Length�

(miles)

Width�of�

Road

way�

Widen

ing�(fe

et)

Two�lane

�Med

ian�

Stations

One

�lane

�Med

ian�

Stations

Curbside

�Stations

Term

inus�

Stations

Med

ian�Guide

way�

Length,�exlud

ing�

Station�Areas�

(miles)

Above�Groun

d�Utilities

MD�

355

Chur

ch�S

tree

tHa

lpin

e�Ro

adTw

o�La

ne�M

edia

n�(R

ockv

ille)

6N

o1.

959

182

11.

4286

Both

�side

sM

D�35

5Ha

lpin

e�Ro

adTw

inbr

ook�

Park

way

Two�

Lane

�Med

ian�

(Roc

kvill

e)6

No

0.25

3118

0.25

31Bo

th�si

des

MD�

355

Twin

broo

k�Pa

rkw

ay25

0�ft

�sout

h�of

�Tw

inbr

ook�

PaTw

o�La

ne�M

edia

n6

No

0.04

6529

0.04

65Bo

th�si

des

MD�

355

250�

ft�so

uth�

of�T

win

broo

k�Pa

rkw

ayBo

u�Av

enue

Two�

Lane

�Med

ian

6N

o0.

1675

290.

1675

Both

�side

sM

D�35

5Bo

u�Av

enue

200�

ft�so

uth�

of�H

oya�

StTw

o�La

ne�M

edia

n6

No

0.15

5529

10.

0000

Both

�side

sM

D�35

520

0�ft

�sout

h�of

�Hoy

a�St

Edso

n�La

neTw

o�La

ne�M

edia

n6

No

1.05

6618

20.

9470

Both

�side

sM

D�35

5Ed

son�

Lane

Hille

ry�W

ayTw

o�La

ne�M

edia

n6

No

0.11

3418

0.11

34Bo

th�si

des

MD�

355

Hille

ry�W

ay60

0�ft

�nor

th�o

f�Tuc

kerm

an�L

aTw

o�La

ne�M

edia

n6

No

0.49

2718

0.49

27Bo

th�si

des

MD�

355

600�

ft�n

orth

�of�T

ucke

rman

�Lan

e�(n

orth

)Tu

cker

man

�Lan

e�(s

outh

)Tw

o�La

ne�M

edia

n6

No

0.56

5218

10.

3000

Both

�side

sM

D�35

5Tu

cker

man

�Lan

e�(s

outh

)Gr

osve

nor�L

ane

Two�

Lane

�Med

ian

6N

o0.

1255

140.

1255

Both

�side

sM

D�35

5Gr

osve

nor�L

ane

I�495

Two�

Lane

�Med

ian

6N

o0.

381

00.

3810

MD�

355

I�495

Ceda

r�Lan

eTw

o�La

ne�M

edia

n4

Yes

0.79

840

20.

2680

MD�

355

Ceda

r�Lan

eW

oodm

ont�A

venu

eTw

o�La

ne�M

edia

n4

Yes

0.78

040

10.

5152

Both

�side

sM

D�35

5W

oodm

ont�A

venu

eCh

estn

ut�S

tree

tTw

o�La

ne�M

edia

n4

Yes

0.11

927

0.11

92Bo

th�si

des

MD�

355

Ches

tnut

�Str

eet

Brad

ley�

Boul

evar

dTw

o�La

ne�M

edia

n4

Yes

1.16

757*

30.

3719

1�sid

eM

D�35

5Br

adle

y�Bo

ulev

ard

Not

tingh

am�D

rive

Curb

�Lan

es4

Yes

0.05

79Bo

th�si

des

MD�

355

Not

tingh

am�D

rive

Drum

mon

d�Av

enue

Curb

�Lan

es4

Yes

0.47

48M

D�35

5Dr

umm

ond�

Aven

ueO

liver

�Str

eet

Curb

�Lan

es4

Yes

0.20

04M

D�35

5O

liver

�Str

eet

Som

erse

t�Ter

race

Curb

�Lan

es4

Yes

0.08

95Bo

th�si

des

MD�

355

Som

erse

t�Ter

race

Wes

tern

�Ave

nue

Curb

�Lan

es4

Yes

0.34

271

Mos

tly�b

urie

dTo

tal

9.34

6 821

612

00

25.5296

2�la

ne5.

5329

196

Util

Curb

1.17

6152

Med

ian�

Stat

ion�

Area

���2�

sides

�of�i

ntx:

0.26

5211

.28

Med

ian�

Stat

ion�

Area

���1�

side�

of�in

tx:

0.13

2659

538

1�la

ne�w

iden

ing

3256

2�la

ne�w

iden

ing

1979

429

196

\\m

abos

\pro

ject

s\11

735.

01\t

ech\

Cost

�Est

imat

e\Q

uant

ities

\CTC

FMP_

Cost

_Cor

ridor

_Dat

a091

7201

3�Fi

nal.x

lsxVH

BM

D�35

5�So

uth

Corr

idor

Det

ails

Page 22: CTCFMP CostEstimate Final - Montgomery County, Maryland...UnitC ost(P LF) Miles $1,000 $20 $20 $900 $800 $20 $340 $350 $530 $750 $2,500 $650 feet miles GeorgiaA veNort h 9.64 30,663

CORR

IDOR:

MD�355�South

Road

Segm

ent�S

tart

Segm

ent�E

ndM

D�35

5Ch

urch

�Str

eet

Halp

ine�

Road

MD�

355

Halp

ine�

Road

Twin

broo

k�Pa

rkw

ayM

D�35

5Tw

inbr

ook�

Park

way

250�

ft�so

uth�

of�T

win

broo

k�Pa

MD�

355

250�

ft�so

uth�

of�T

win

broo

k�Pa

rkw

ayBo

u�Av

enue

MD�

355

Bou�

Aven

ue20

0�ft

�sout

h�of

�Hoy

a�St

MD�

355

200�

ft�so

uth�

of�H

oya�

StEd

son�

Lane

MD�

355

Edso

n�La

neHi

llery

�Way

MD�

355

Hille

ry�W

ay60

0�ft

�nor

th�o

f�Tuc

kerm

an�L

aM

D�35

560

0�ft

�nor

th�o

f�Tuc

kerm

an�L

ane�

(nor

th)

Tuck

erm

an�L

ane�

(sou

th)

MD�

355

Tuck

erm

an�L

ane�

(sou

th)

Gro

sven

or�L

ane

MD�

355

Gros

veno

r�Lan

eI�4

95M

D�35

5I�4

95Ce

dar�L

ane

MD�

355

Ceda

r�Lan

eW

oodm

ont�A

venu

eM

D�35

5W

oodm

ont�A

venu

eCh

estn

ut�S

tree

tM

D�35

5Ch

estn

ut�S

tree

tBr

adle

y�Bo

ulev

ard

MD�

355

Brad

ley�

Boul

evar

dN

ottin

gham

�Driv

eM

D�35

5N

ottin

gham

�Driv

eDr

umm

ond�

Aven

ueM

D�35

5Dr

umm

ond�

Aven

ueO

liver

�Str

eet

MD�

355

Oliv

er�S

tree

tSo

mer

set�T

erra

ceM

D�35

5So

mer

set�T

erra

ceW

este

rn�A

venu

eTo

tal

Total�Signa

lized

�Intersectio

ns�(M

edian�

Guide

way�Only)

Signals�w

/o�Left�

Lane

�(Med

ian�

Guide

way�Only)

Signals�w

/�Left�

Lane

�(Med

ian�

Guide

way�Only)

Signals�w

/�2+�Left�

Lane

s�(Med

ian�

Guide

way�Only)

Signal�at�M

edian�

Station�Site�(0

�1�

Left�Lan

es)

Signal�at�M

edian�

Station�Site�(2

+�Left�Lan

es)

TSP�

Treatm

ent

Que

ue�

Jump�

Treatm

ent

Bridges

Und

erpa

sses�

Earthw

ork���

Retaining�

Wall�or�F

ill�

Wall�(lin

ear�

ft)

Length�of�

Man

aged

�Lane

s�(miles)

Length�of�M

edian�

Cycle�Track�

(miles)

87

13

40

01

01

10

00

10

02

02

10

01

01

11

00

60

62

31

400

00

01

00

10

11

3200

00

20

21

2650

00

11

01

180

00

00

00

265

00

04

13

21

00

51

41

00

00

010

55

30

00

00

00

00

00

00

00

00

418

321

120

160

40

7700

00

Num

ber�o

f�Sig

nals�

with

�0�1

�Lef

t�Lan

e,�e

xclu

ding

�Sta

tion�

loca

tions

:28

Num

ber�o

f�Sig

nals�

with

�2+�

Left

�Lan

es,�e

xclu

ding

�Sta

tion�

loca

tions

:1

Fina

l�Brid

ge/U

nder

pass

�Are

a�(s

f)10

200

Fina

l�Ear

thw

ork�

Leng

th�(f

t)70

50

\\m

abos

\pro

ject

s\11

735.

01\t

ech\

Cost

�Est

imat

e\Q

uant

ities

\CTC

FMP_

Cost

_Cor

ridor

_Dat

a091

7201

3�Fi

nal.x

lsxVH

BM

D�35

5�So

uth

Corr

idor

Det

ails

Page 23: CTCFMP CostEstimate Final - Montgomery County, Maryland...UnitC ost(P LF) Miles $1,000 $20 $20 $900 $800 $20 $340 $350 $530 $750 $2,500 $650 feet miles GeorgiaA veNort h 9.64 30,663

CORR

IDOR:

New

�Ham

pshire�Avenu

e

Road

Segm

ent�S

tart

Segm

ent�E

ndGuide

way�Treatmen

t

Recommen

ded�

Num

ber�o

f�Travel�Lan

es

Lane

�Re

purposing�

(Y/N

)Length�

(miles)

Width�of�

Road

way�

Widen

ing�(fe

et)

Two�lane

�Med

ian�

Stations

One

�lane

�Med

ian�

Stations

Curbside

�Stations

Term

inus�

Stations

Med

ian�Guide

way�

Length,�exlud

ing�

Station�Areas�

(miles)

Above�Groun

d�Utilities

New

�Ham

pshi

re�A

venu

eCo

lesv

ille�

Park

�&�R

ide

Rand

olph

�Roa

dM

ixed

�Tra

ffic

6N

o0.

151

New

�Ham

pshi

re�A

venu

eRa

ndol

ph�R

oad

Lock

woo

d�Dr

ive

Mix

ed�T

raffi

c6

No

2.62

713

New

�Ham

pshi

re�A

venu

eLo

ckw

ood�

Driv

eO

akla

wn�

DrRe

vers

ible

�One

�Lan

e�M

edia

n6

No

1.13

32

0.59

96Bo

th�si

des

New

�Ham

pshi

re�A

venu

eO

akla

wn�

DrPo

wde

r�Mill

�Rd

Reve

rsib

le�O

ne�L

ane�

Med

ian

6N

o0.

2893

31

0.02

41Bo

th�si

des

New

�Ham

pshi

re�A

venu

ePo

wde

r�Mill

�Rd

I�495

Reve

rsib

le�O

ne�L

ane�

Med

ian

6N

o0.

2309

120.

2309

Both

�side

sN

ew�H

amps

hire

�Ave

nue

I�495

Nor

tham

pton

�Driv

eRe

vers

ible

�One

�Lan

e�M

edia

n6

No

0.89

521

20.

3648

New

�Ham

pshi

re�A

veN

orth

ampt

on�D

rive

Uni

vers

ity�B

oule

vard

Reve

rsib

le�O

ne�L

ane�

Med

ian�

(PG�

Coun

ty)

6N

o1.

2944

141

1.02

92Bo

th�si

des

New

�Ham

pshi

re�A

venu

eU

nive

rsity

�Bou

leva

rdEa

st�W

est�H

ighw

ayTw

o�La

ne�M

edia

n4

Yes

1.03

780

10.

7726

New

�Ham

pshi

re�A

venu

eEa

st�W

est�H

ighw

ayDC

�Lin

eTw

o�La

ne�M

edia

n�(M

oCo�

/�PG

)4

Yes

0.80

210

10.

8021

Total

8.4568

331

63

23.8234

Mix

ed2.

7814

663

Util

1�La

ne2.

2511

873

Med

ian�

Stat

ion�

Area

���2�

sides

�of�i

ntx:

0.26

523.

052�

Lane

1.57

8314

Med

ian�

Stat

ion�

Area

���1�

side�

of�in

tx:

0.13

2616

108

1�La

ne2.

252�

lane

�wid

enin

g66

542�

Lane

1.57

\\m

abos

\pro

ject

s\11

735.

01\t

ech\

Cost

�Est

imat

e\Q

uant

ities

\CTC

FMP_

Cost

_Cor

ridor

_Dat

a091

7201

3�Fi

nal.x

lsxVH

BN

ew�H

amps

hire

Corr

idor

Det

ails

Page 24: CTCFMP CostEstimate Final - Montgomery County, Maryland...UnitC ost(P LF) Miles $1,000 $20 $20 $900 $800 $20 $340 $350 $530 $750 $2,500 $650 feet miles GeorgiaA veNort h 9.64 30,663

CORR

IDOR:

New

�Ham

pshire�Avenu

e

Road

Segm

ent�S

tart

Segm

ent�E

ndN

ew�H

amps

hire

�Ave

nue

Cole

svill

e�Pa

rk�&

�Rid

eRa

ndol

ph�R

oad

New

�Ham

pshi

re�A

venu

eRa

ndol

ph�R

oad

Lock

woo

d�Dr

ive

New

�Ham

pshi

re�A

venu

eLo

ckw

ood�

Driv

eO

akla

wn�

DrN

ew�H

amps

hire

�Ave

nue

Oak

law

n�Dr

Pow

der�M

ill�R

dN

ew�H

amps

hire

�Ave

nue

Pow

der�M

ill�R

dI�4

95N

ew�H

amps

hire

�Ave

nue

I�495

Nor

tham

pton

�Driv

eN

ew�H

amps

hire

�Ave

Nor

tham

pton

�Driv

eU

nive

rsity

�Bou

leva

rdN

ew�H

amps

hire

�Ave

nue

Uni

vers

ity�B

oule

vard

East

�Wes

t�Hig

hway

New

�Ham

pshi

re�A

venu

eEa

st�W

est�H

ighw

ayDC

�Lin

eTo

tal

Total�Signa

lized

�Intersectio

ns�(M

edian�

Guide

way�Only)

Signals�w

/o�Left�

Lane

�(Med

ian�

Guide

way�Only)

Signals�w

/�Left�

Lane

�(Med

ian�

Guide

way�Only)

Signals�w

/�2+�Left�

Lane

s�(Med

ian�

Guide

way�Only)

Signal�at�M

edian�

Station�Site�(0

�1�

Left�Lan

es)

Signal�at�M

edian�

Station�Site�(2

+�Left�Lan

es)

TSP�

Treatm

ent

Que

ue�

Jump�

Treatm

ent

Bridges

Und

erpa

sses�

Earthw

ork���

Retaining�

Wall�or� F

ill�

Wall�(lin

ear�

ft)

Length�of�

Man

aged

�Lane

s�(miles)

Length�of�M

edian�

Cycle�Track�

(miles)

00

00

10

04

02

21

10

01

01

01

00

10

10

10

03

02

12

1250

00

70

61

132

000

07

07

01

00

40

40

10

027

023

46

20

00

24450

0.00

0.00

Num

ber�o

f�Sig

nals�

with

�0�1

�Lef

t�Lan

e,�e

xclu

ding

�Sta

tion�

loca

tions

:17

Num

ber�o

f�Sig

nals�

with

�2+�

Left

�Lan

es,�e

xclu

ding

�Sta

tion�

loca

tions

:2

Fina

l�Brid

ge/U

nder

pass

�Are

a�(s

f)0

Fina

l�Ear

thw

ork�

Leng

th�(f

t)32

00

\\m

abos

\pro

ject

s\11

735.

01\t

ech\

Cost

�Est

imat

e\Q

uant

ities

\CTC

FMP_

Cost

_Cor

ridor

_Dat

a091

7201

3�Fi

nal.x

lsxVH

BN

ew�H

amps

hire

Corr

idor

Det

ails

Page 25: CTCFMP CostEstimate Final - Montgomery County, Maryland...UnitC ost(P LF) Miles $1,000 $20 $20 $900 $800 $20 $340 $350 $530 $750 $2,500 $650 feet miles GeorgiaA veNort h 9.64 30,663

CORR

IDOR:

North�Bethe

sda�Tran

sitw

ay

Road

Segm

ent�S

tart

Segm

ent�E

ndGuide

way�Treatmen

t

Recommen

ded�

Num

ber�o

f�Travel�Lan

es

Lane

�Re

purposing�

(Y/N

)Length�

(miles)

Width�of�

Road

way�

Widen

ing�(fe

et)

Two�lane

�Med

ian�

Stations

One

�lane

�Med

ian�

Stations

Curbside

�Stations

Term

inus�

Stations

Med

ian�Guide

way�

Length,�exlud

ing�

Station�Areas�(miles)

Above�Groun

d�Utilities

Old

�Geo

rget

own�

Road

Rock

ville

�Pik

eEx

ecut

ive�

Boul

evar

dM

ixed

�Tra

ffic

4N

o0.

2795

1O

ld�G

eorg

etow

n�Ro

adEx

ecut

ive�

Boul

evar

dN

icho

lson�

Lane

Reve

rsib

le�O

ne�L

ane �

Med

ian

6N

o0.

2498

20.

2498

Old

�Geo

rget

own�

Road

Nic

holso

n�La

neTu

cker

man

�Lan

eRe

vers

ible

�One

�Lan

e�M

edia

n6

No

0.74

92

10.

4838

Both

�side

sO

ld�G

eorg

etow

n�Ro

adTu

cker

man

�Lan

eI�2

70Re

vers

ible

�One

�Lan

e�M

edia

n6

No

0.27

610

10.

0109

Both

�side

sO

ld�G

eorg

etow

n�Ro

adI�2

70Ro

ck�S

prin

g�Dr

ive

Reve

rsib

le�O

ne�L

ane�

Med

ian

6N

o0.

2576

21

0.12

50Bo

th�si

des

Rock

�Spr

ing�

Driv

eO

ld�G

eorg

etow

n�Ro

adFe

rnw

ood�

Road

Two�

Lane

�Sid

e�Ru

nnin

g4

No

0.63

580

20.

5032

Fern

woo

d�Ro

adRo

ck�S

prin

g�Dr

ive

Rock

ledg

e�Dr

ive

Two�

Lane

�Sid

e�Ru

nnin

g4

No

0.14

030

Wes

tlake

�Ter

race

Rock

ledg

e�Dr

ive

I�270

Two�

Lane

�Sid

e�Ru

nnin

g4

No

0.13

550

1To

tal

2.7237

60

32

21.3727

Mix

ed0.

2814

761�

Lane

0.87

4591

Med

ian�

Stat

ion�

Area

���2�

sides

�of�i

ntx:

0.26

52U

til2�

Lane

�Sid

e0.

9148

14M

edia

n�St

atio

n�Ar

ea���

1�sid

e�of

�intx

:0.

1326

2.57

1�La

ne0.

8713

545

2�La

ne�si

de0.

50

\\m

abos

\pro

ject

s\11

735.

01\t

ech\

Cost

�Est

imat

e\Q

uant

ities

\CTC

FMP_

Cost

_Cor

ridor

_Dat

a091

7201

3�Fi

nal.x

lsxVH

BN

�Bet

hesd

a�Tr

ansit

way

Corr

idor

Det

ails

Page 26: CTCFMP CostEstimate Final - Montgomery County, Maryland...UnitC ost(P LF) Miles $1,000 $20 $20 $900 $800 $20 $340 $350 $530 $750 $2,500 $650 feet miles GeorgiaA veNort h 9.64 30,663

CORR

IDOR:

North�Bethe

sda�Tran

sitw

ay

Road

Segm

ent�S

tart

Segm

ent�E

ndO

ld�G

eorg

etow

n�Ro

adRo

ckvi

lle�P

ike

Exec

utiv

e�Bo

ulev

ard

Old

�Geo

rget

own�

Road

Exec

utiv

e�Bo

ulev

ard

Nic

holso

n�La

neO

ld�G

eorg

etow

n�Ro

adN

icho

lson�

Lane

Tuck

erm

an�L

ane

Old

�Geo

rget

own�

Road

Tuck

erm

an�L

ane

I�270

Old

�Geo

rget

own�

Road

I�270

Rock

�Spr

ing�

Driv

eRo

ck�S

prin

g�Dr

ive

Old

�Geo

rget

own�

Road

Fern

woo

d�Ro

adFe

rnw

ood�

Road

Rock

�Spr

ing�

Driv

eRo

ckle

dge�

Driv

eW

estla

ke�T

erra

ceRo

ckle

dge�

Driv

eI�2

70To

tal

Total�Signa

lized

�Intersectio

ns�(M

edian�

Guide

way�Only)

Signals�w

/o�Left�

Lane

�(Med

ian�

Guide

way�Only)

Signals�w

/�Left�

Lane

�(Med

ian�

Guide

way�Only)

Signals�w

/�2+�Left�

Lane

s�(Med

ian�

Guide

way�Only)

Signal�at�M

edian�

Station�Site�(0

�1�

Left�Lan

es)

Signal�at�M

edian�

Station�Site�(2

+�Left�Lan

es)

TSP�

Treatm

ent

Que

ue�

Jump�

Treatm

ent

Bridges

Und

erpa

sses�

Earthw

ork���

Retaining�

Wall�or� F

ill�

Wall�(lin

ear�

ft)

Length�of�

Man

aged

�Lane

s�(miles)

Length�of�M

edian�

Cycle�Track�

(miles)

00

02

02

00

20

21

2300

00

10

01

10

02

01

11

180

00

00

500

00

00

00

150

00

07

05

22

10

02

04100

00.00

Num

ber�o

f�Sig

nals�

with

�0�1

�Lef

t�Lan

e,�e

xclu

ding

�Sta

tion�

loca

tions

:3

Num

ber�o

f�Sig

nals�

with

�2+�

Left

�Lan

es,�e

xclu

ding

�Sta

tion�

loca

tions

:1

Fina

l�Brid

ge/U

nder

pass

�Are

a�(s

f)20

400

Fina

l�Ear

thw

ork�

Leng

th�(f

t)10

00

\\m

abos

\pro

ject

s\11

735.

01\t

ech\

Cost

�Est

imat

e\Q

uant

ities

\CTC

FMP_

Cost

_Cor

ridor

_Dat

a091

7201

3�Fi

nal.x

lsxVH

BN

�Bet

hesd

a�Tr

ansit

way

Corr

idor

Det

ails

Page 27: CTCFMP CostEstimate Final - Montgomery County, Maryland...UnitC ost(P LF) Miles $1,000 $20 $20 $900 $800 $20 $340 $350 $530 $750 $2,500 $650 feet miles GeorgiaA veNort h 9.64 30,663

CORR

IDOR:

Rand

olph

�Roa

d

Road

Segm

ent�S

tart

Segm

ent�E

ndGuide

way�

Treatm

ent

Recommen

ded�

Num

ber�o

f�Travel�Lan

es

Lane

�Re

purposing�

(Y/N

)Length�

(miles)

Width�of�

Road

way�

Widen

ing�(fe

et)

Two�lane

�Med

ian�

Stations

One

�lane

�Med

ian�

Stations

Curbside

�Stations

Term

inus�

Stations

Med

ian�Guide

way�

Length,�exlud

ing�

Station�Areas�(miles)

Above�Groun

d�Utilities

Rand

olph

�Roa

dU

S�29

Pain

t�Bra

nch

Mix

ed�T

raffi

c4

No

0.78

331

Rand

olph

�Roa

dPa

int�B

ranc

hFa

irlan

d�Ro

adM

ixed

�Tra

ffic

4N

o1.

2738

1Ra

ndol

ph�R

oad

Fairl

and�

Road

Gle

nalle

n�Av

enue

Mix

ed� T

raffi

c6

No

3.08

381

Gle

nalle

n�Av

enue

Rand

olph

�Roa

dLa

yhill

�Roa

dM

ixed

�Tra

ffic

2N

o0.

3468

1Gl

enal

len�

Aven

ueLa

yhill

�Roa

dGe

orgi

a�Av

enue

Mix

ed�T

raffi

c2

No

0.27

9Ra

ndol

ph�R

oad

Geo

rgia

�Ave

nue

Juds

on�R

oad

Mix

ed�T

raffi

c6

No

0.11

641

Rand

olph

�Roa

dJu

dson

�Roa

dLi

ndel

l�Str

eet

Mix

ed�T

raffi

c6

No

0.56

26Ra

ndol

ph�R

oad

Lind

ell�S

tree

tVe

irs�M

ill�R

oad

Mix

ed�T

raffi

c6

No

1.18

162

Rand

olph

�Roa

dVe

irs�M

ill�R

oad

Dew

ey�R

oad

Mix

ed�T

raffi

c6

No

0.43

31

Rand

olph

�Roa

dDe

wey

�Roa

dPa

rkla

wn�

Driv

eM

ixed

�Tra

ffic

4N

o0.

7933

1Pa

rkla

wn�

Driv

eRa

ndol

ph�R

oad

Neb

el�S

tree

tM

ixed

�Tra

ffic

4N

o0.

8492

Nic

holso

n�La

neN

ebel

�Str

eet

Rock

ville

�Pik

eM

ixed

�Tra

ffic

4N

o0.

3727

1To

tal

10.0756

00

08

20.0000

Mix

ed53

199

\\m

abos

\pro

ject

s\11

735.

01\t

ech\

Cost

�Est

imat

e\Q

uant

ities

\CTC

FMP_

Cost

_Cor

ridor

_Dat

a091

7201

3�Fi

nal.x

lsxVH

BRa

ndol

ph

Corr

idor

Det

ails

Page 28: CTCFMP CostEstimate Final - Montgomery County, Maryland...UnitC ost(P LF) Miles $1,000 $20 $20 $900 $800 $20 $340 $350 $530 $750 $2,500 $650 feet miles GeorgiaA veNort h 9.64 30,663

CORR

IDOR:

Rand

olph

�Roa

d

Road

Segm

ent�S

tart

Segm

ent�E

ndRa

ndol

ph�R

oad

US�

29Pa

int�B

ranc

hRa

ndol

ph�R

oad

Pain

t�Bra

nch

Fairl

and�

Road

Rand

olph

�Roa

dFa

irlan

d�Ro

adG

lena

llen�

Aven

ueG

lena

llen�

Aven

ueRa

ndol

ph�R

oad

Layh

ill�R

oad

Gle

nalle

n�Av

enue

Layh

ill�R

oad

Geo

rgia

�Ave

nue

Rand

olph

�Roa

dG

eorg

ia�A

venu

eJu

dson

�Roa

dRa

ndol

ph�R

oad

Juds

on�R

oad

Lind

ell�S

tree

tRa

ndol

ph�R

oad

Lind

ell�S

tree

tVe

irs�M

ill�R

oad

Rand

olph

�Roa

dVe

irs�M

ill�R

oad

Dew

ey�R

oad

Rand

olph

�Roa

dDe

wey

�Roa

dPa

rkla

wn�

Driv

ePa

rkla

wn�

Driv

eRa

ndol

ph�R

oad

Neb

el�S

tree

tN

icho

lson�

Lane

Neb

el�S

tree

tRo

ckvi

lle�P

ike

Total

Total�Signa

lized

�Intersectio

ns�(M

edian�

Guide

way�Only)

Signals�w

/o�Left�

Lane

�(Med

ian�

Guide

way�Only)

Signals�w

/�Left�

Lane

�(Med

ian�

Guide

way�Only)

Signals�w

/�2+�Left�

Lane

s�(Med

ian�

Guide

way�Only)

Signal�at�M

edian�

Station�Site�(0

�1�

Left�Lan

es)

Signal�at�M

edian�

Station�Site�(2

+�Left�Lan

es)

TSP�

Treatm

ent

Que

ue�

Jump�

Treatm

ent

Bridges

Und

erpa

sses�

Earthw

ork���

Retaining�

Wall�or� F

ill�

Wall�(lin

ear�

ft)

Length�of�

Man

aged

�Lane

s�(miles)

Length�of�M

edian�

Cycle�Track�

(miles)

00

00

01

00

00

00

00

00

00

00

00

00

00

00

00

00

00

10

00

01

10

00

01

00

00

10

00

00

00

00

30

30

00.00

0.00

Num

ber�o

f�Sig

nals�

with

�0�1

�Lef

t�Lan

e,�e

xclu

ding

�Sta

tion�

loca

tions

:0

Num

ber�o

f�Sig

nals�

with

�2+�

Left

�Lan

es,�e

xclu

ding

�Sta

tion�

loca

tions

:0

Fina

l�Brid

ge/U

nder

pass

�Are

a�(s

f)0

Fina

l� Ear

thw

ork�

Leng

th�(f

t)0

\\m

abos

\pro

ject

s\11

735.

01\t

ech\

Cost

�Est

imat

e\Q

uant

ities

\CTC

FMP_

Cost

_Cor

ridor

_Dat

a091

7201

3�Fi

nal.x

lsxVH

BRa

ndol

ph

Corr

idor

Det

ails

Page 29: CTCFMP CostEstimate Final - Montgomery County, Maryland...UnitC ost(P LF) Miles $1,000 $20 $20 $900 $800 $20 $340 $350 $530 $750 $2,500 $650 feet miles GeorgiaA veNort h 9.64 30,663

CORR

IDOR:

University

�Bou

levard

Road

Segm

ent�S

tart

Segm

ent�E

ndGuide

way�Treatmen

t

Recommen

ded�

Num

ber�o

f�Travel�Lan

es

Lane

�Re

purposing�

(Y/N

)Length�

(miles)

Width�of�

Road

way�

Widen

ing�(fe

et)

Two�lane

�Med

ian�

Stations

One

�lane

�Med

ian�

Stations

Curbside

�Stations

Term

inus�

Stations

Med

ian�Guide

way�

Length,�exlud

ing�

Station�Areas�(miles)

Above�Groun

d�Utilities

Uni

vers

ity�B

oule

vard

Geor

gia�

Aven

ueAm

hers

t�Ave

nue

Reve

rsib

le�O

ne�L

ane�

Med

ian

6N

o0.

1918

101

10.

0592

1�sid

eU

nive

rsity

�Bou

leva

rdAm

hers

t�Ave

nue

Dayt

on�S

tree

tRe

vers

ible

�One

�Lan

e �M

edia

n6

No

0.40

564

0.27

30U

nive

rsity

�Bou

leva

rdDa

yton

�Str

eet

Ease

cres

t�Driv

eRe

vers

ible

�One

�Lan

e�M

edia

n6

No

0.09

784

0.09

78Bo

th�si

des

Uni

vers

ity�B

oule

vard

Ease

cres

t�Driv

eLo

rain

�Ave

Reve

rsib

le�O

ne�L

ane�

Med

ian

6N

o1.

9722

43

1.17

66Bo

th�si

des

Uni

vers

ity�B

oule

vard

Lora

in�A

veU

S�29

Mix

ed�T

raffi

c6

No

0.16

411

Uni

vers

ity�B

oule

vard

US�

29Pi

ney�

Bran

ch�R

oad

Mix

ed�T

raffi

c6

No

1.80

291

Uni

vers

ity�B

oule

vard

Uni

vers

ity�B

oule

vard

�e/b

Uni

vers

ity�B

oule

vard

�bi

Mix

ed�T

raffi

c6

No

0.31

4U

nive

rsity

�Bou

leva

rdPi

ney�

Bran

ch�R

oad

Gilb

ert�S

tM

ixed

�Tra

ffic

5N

o0.

1061

Both

�side

sU

nive

rsity

�Bou

leva

rdGi

lber

t�St

Seek

�Ln

Mix

ed�T

raffi

c4

No

0.08

551

Both

�side

sU

nive

rsity

�Bou

leva

rdSe

ek�L

nBa

yfie

ld�S

tM

ixed

�Tra

ffic

4N

o0.

1022

Both

�side

sU

nive

rsity

�Bou

leva

rdBa

yfie

ld�S

tCa

rrol

l�Ave

Mix

ed�T

raffi

c4

No

0.12

77Bo

th�si

des

Uni

vers

ity�B

oule

vard

Carr

oll�A

veN

ew�H

amps

hire

�Ave

nue

Mix

ed�T

raffi

c4

No

0.42

991

Total

5.7998

220

43

21.6066

1�La

ne1.

6184

83U

tilM

ixed

3.13

1653

9M

edia

n�St

atio

n�Ar

ea���

2�sid

es�o

f�int

x:0.

2652

0.19

Med

ian�

Stat

ion�

Area

���1�

side�

of�in

tx:

0.13

2610

131�

lane

�wid

enin

g31

21�

Lane

8483

\\m

abos

\pro

ject

s\11

735.

01\t

ech\

Cost

�Est

imat

e\Q

uant

ities

\CTC

FMP_

Cost

_Cor

ridor

_Dat

a091

7201

3�Fi

nal.x

lsxVH

BU

nive

rsity

Corr

idor

Det

ails

Page 30: CTCFMP CostEstimate Final - Montgomery County, Maryland...UnitC ost(P LF) Miles $1,000 $20 $20 $900 $800 $20 $340 $350 $530 $750 $2,500 $650 feet miles GeorgiaA veNort h 9.64 30,663

CORR

IDOR:

University

�Bou

levard

Road

Segm

ent�S

tart

Segm

ent�E

ndU

nive

rsity

�Bou

leva

rdGe

orgi

a�Av

enue

Amhe

rst�A

venu

eU

nive

rsity

�Bou

leva

rdAm

hers

t�Ave

nue

Dayt

on�S

tree

tU

nive

rsity

�Bou

leva

rdDa

yton

�Str

eet

Ease

cres

t�Driv

eU

nive

rsity

�Bou

leva

rdEa

secr

est�D

rive

Lora

in�A

veU

nive

rsity

�Bou

leva

rdLo

rain

�Ave

US�

29U

nive

rsity

�Bou

leva

rdU

S�29

Pine

y�Br

anch

�Roa

dU

nive

rsity

�Bou

leva

rdU

nive

rsity

�Bou

leva

rd�e

/bU

nive

rsity

�Bou

leva

rd�b

iU

nive

rsity

�Bou

leva

rdPi

ney�

Bran

ch�R

oad

Gilb

ert�S

tU

nive

rsity

�Bou

leva

rdGi

lber

t�St

Seek

�Ln

Uni

vers

ity�B

oule

vard

Seek

�Ln

Bayf

ield

�St

Uni

vers

ity�B

oule

vard

Bayf

ield

�St

Carr

oll�A

veU

nive

rsity

�Bou

leva

rdCa

rrol

l�Ave

New

�Ham

pshi

re�A

venu

eTo

tal

Total�Signa

lized

�Intersectio

ns�(M

edian�

Guide

way�Only)

Signals�w

/o�Left�

Lane

�(Med

ian�

Guide

way�Only)

Signals�w

/�Left�

Lane

�(Med

ian�

Guide

way�Only)

Signals�w

/�2+�Left�

Lane

s�(Med

ian�

Guide

way�Only)

Signal�at�M

edian�

Station�Site�(0

�1�

Left�Lan

es)

Signal�at�M

edian�

Station�Site�(2

+�Left�Lan

es)

TSP�

Treatm

ent

Que

ue�

Jump�

Treatm

ent

Bridges

Und

erpa

sses�

Earthw

ork���

Retaining�

Wall�or� F

ill�

Wall�(lin

ear�

ft)

Length�of�

Man

aged

�Lane

s�(miles)

Length�of�M

edian�

Cycle�Track�

(miles)

21

11

10

01

01

00

00

06

06

327

500

00

00

01

00

00

00 0 0 0 0 9

18

04

01

01

02750

00.00

Num

ber�o

f�Sig

nals�

with

�0�1

�Lef

t�Lan

e,�e

xclu

ding

�Sta

tion�

loca

tions

:5

Num

ber�o

f�Sig

nals�

with

�2+�

Left

�Lan

es,�e

xclu

ding

�Sta

tion�

loca

tions

:0

Fina

l�Brid

ge/U

nder

pass

�Are

a�(s

f)0

Fina

l�Ear

thw

ork�

Leng

th�(f

t)0

\\m

abos

\pro

ject

s\11

735.

01\t

ech\

Cost

�Est

imat

e\Q

uant

ities

\CTC

FMP_

Cost

_Cor

ridor

_Dat

a091

7201

3�Fi

nal.x

lsxVH

BU

nive

rsity

Corr

idor

Det

ails

Page 31: CTCFMP CostEstimate Final - Montgomery County, Maryland...UnitC ost(P LF) Miles $1,000 $20 $20 $900 $800 $20 $340 $350 $530 $750 $2,500 $650 feet miles GeorgiaA veNort h 9.64 30,663

CORR

IDOR:

US�29�(C

olum

bia�Pike/Colesville�Roa

d)

Road

Segm

ent�S

tart

Segm

ent�E

ndGuide

way�

Treatm

ent

Recommen

ded�

Num

ber�o

f�Travel�Lan

es

Lane

�Re

purposing�

(Y/N

)Length�

(miles)

Width�of�

Road

way�

Widen

ing�(fe

et)

Two�lane

�Med

ian�

Stations

One

�lane

�Med

ian�

Stations

Curbside

�Stations

Term

inus�

Stations

Med

ian�Guide

way�

Length,�exlud

ing�

Station�Areas�(miles)

Above�Groun

d�Utilities

US�

29M

D�19

8St

ewar

t�Lan

eTw

o�La

ne�M

edia

n6

No

5.56

270

31

4.76

71St

ewar

t�Lan

eU

S�29

Lock

woo

d�Dr

ive

Mix

ed�T

raffi

c2

No

0.44

87Lo

ckw

ood�

Driv

eSt

ewar

t�Lan

eN

ew�H

amps

hire

�Ave

Mix

ed�T

raffi

c2

No

0.69

731

Lock

woo

d�Dr

ive

New

�Ham

pshi

re�A

veU

S�29

Mix

ed�T

raffi

c2

No

0.83

781

US�

29Lo

ckw

ood�

Driv

eSo

uthw

ood�

Aven

ueCu

rb�L

anes

4Ye

s0.

6379

1Bo

th�si

des

US�

29So

uthw

ood�

Aven

ueU

nive

rsity

�Bou

leva

rd�(W

B)M

ixed

�Tra

ffic

6N

o0.

4098

US�

29U

nive

rsity

�Bou

leva

rd�(W

B)U

nive

rsity

�Bou

leva

rd�(E

B)M

ixed

�Tra

ffic

6N

o0.

0494

1U

S�29

Uni

vers

ity�B

oule

vard

�(EB)

I�495

Mix

ed�T

raffi

c6

No

0.32

89U

S�29

I�495

Slig

o�Cr

eek�

Park

way

Mix

ed�T

raffi

c6

No

0.62

41

US�

29Sl

igo�

Cree

k�Pa

rkw

aySp

ring�

Stre

etM

anag

ed�L

anes

6Ye

s0.

6915

US�

29Sp

ring�

Stre

etFe

nton

�Str

eet

Man

aged

�Lan

es6

Yes

0.10

34U

S�29

Fent

on�S

tree

tGe

orgi

a�Av

enue

Man

aged

�Lan

es6

Yes

0.12

831

US�

29Ge

orgi

a�Av

enue

East

�Wes

t�Hig

hway

Curb

�Lan

es4

Yes

0.27

981

Burie

dU

S�29

East

�Wes

t�Hig

hway

16th

�Str

eet

Curb

�Lan

es4

Yes

0.22

1To

tal

11.0205

03

06

24.7671

Curb

1.14

6013

Mix

ed3.

3959

1793

0M

anag

ed0.

9231

4874

2�La

ne�M

ed4.

7671

2517

025

170

Util

0.00 0

\\m

abos

\pro

ject

s\11

735.

01\t

ech\

Cost

�Est

imat

e\Q

uant

ities

\CTC

FMP_

Cost

_Cor

ridor

_Dat

a091

7201

3�Fi

nal.x

lsxVH

BU

S�29

Corr

idor

Det

ails

Page 32: CTCFMP CostEstimate Final - Montgomery County, Maryland...UnitC ost(P LF) Miles $1,000 $20 $20 $900 $800 $20 $340 $350 $530 $750 $2,500 $650 feet miles GeorgiaA veNort h 9.64 30,663

CORR

IDOR:

US�29�(C

olum

bia�Pike/Colesville�Roa

d)

Road

Segm

ent�S

tart

Segm

ent�E

ndU

S�29

MD�

198

Stew

art�L

ane

Stew

art�L

ane

US�

29Lo

ckw

ood�

Driv

eLo

ckw

ood�

Driv

eSt

ewar

t�Lan

eN

ew�H

amps

hire

�Ave

Lock

woo

d�Dr

ive

New

�Ham

pshi

re�A

veU

S�29

US�

29Lo

ckw

ood�

Driv

eSo

uthw

ood�

Aven

ueU

S�29

Sout

hwoo

d�Av

enue

Uni

vers

ity�B

oule

vard

�(WB)

US�

29U

nive

rsity

�Bou

leva

rd�(W

B)U

nive

rsity

�Bou

leva

rd�(E

B)U

S�29

Uni

vers

ity�B

oule

vard

�(EB)

I�495

US�

29I�4

95Sl

igo�

Cree

k�Pa

rkw

ayU

S�29

Slig

o�Cr

eek�

Park

way

Sprin

g�St

reet

US�

29Sp

ring�

Stre

etFe

nton

�Str

eet

US�

29Fe

nton

�Str

eet

Geor

gia�

Aven

ueU

S�29

Geor

gia�

Aven

ueEa

st�W

est�H

ighw

ayU

S�29

East

�Wes

t�Hig

hway

16th

�Str

eet

Total

Total�Signa

lized

�Intersectio

ns�(M

edian�

Guide

way�Only)

Signals�w

/o�Left�

Lane

�(Med

ian�

Guide

way�Only)

Signals�w

/�Left�

Lane

�(Med

ian�

Guide

way�Only)

Signals�w

/�2+�Left�

Lane

s�(Med

ian�

Guide

way�Only)

Signal�at�M

edian�

Station�Site�(0

�1�

Left�Lan

es)

Signal�at�M

edian�

Station�Site�(2

+�Left�Lan

es)

TSP�

Treatm

ent

Que

ue�

Jump�

Treatm

ent

Bridges

Und

erpa

sses�

Earthw

ork���

Retaining�

Wall�or� F

ill�

Wall�(lin

ear�

ft)

Length�of�

Man

aged

�Lane

s�(miles)

Length�of�M

edian�

Cycle�Track�

(miles)

82

42

11

32

60

00

00

00

00

00

01

00

00

10

00

00

00

01

00

00

10

00

01

00

00

00.

6603

2458

60

00

0.10

3359

889

00

00.

1282

8193

10

01

00

00

00

08

24

21

16

04

70

0.89

0.00

Num

ber�o

f�Sig

nals�

with

�0�1

�Lef

t�Lan

e,�e

xclu

ding

�Sta

tion�

loca

tions

:5

Num

ber�o

f�Sig

nals�

with

�2+�

Left

�Lan

es,�e

xclu

ding

�Sta

tion�

loca

tions

:1

Fina

l�Brid

ge/U

nder

pass

�Are

a�(s

f)81

600

Fina

l�Ear

thw

ork�

Leng

th�(f

t)0

\\m

abos

\pro

ject

s\11

735.

01\t

ech\

Cost

�Est

imat

e\Q

uant

ities

\CTC

FMP_

Cost

_Cor

ridor

_Dat

a091

7201

3�Fi

nal.x

lsxVH

BU

S�29

Corr

idor

Det

ails

Page 33: CTCFMP CostEstimate Final - Montgomery County, Maryland...UnitC ost(P LF) Miles $1,000 $20 $20 $900 $800 $20 $340 $350 $530 $750 $2,500 $650 feet miles GeorgiaA veNort h 9.64 30,663

CORR

IDOR:

Veirs�M

ill�Roa

d

Road

Segm

ent�S

tart

Segm

ent�E

ndGuide

way�Treatmen

t

Recommen

ded�

Num

ber�o

f�Travel�Lan

es

Lane

�Re

purposing�

(Y/N

)Length�

(miles)

Width�of�

Road

way�

Widen

ing�(fe

et)

Two�lane

�Med

ian�

Stations

One

�lane

�Med

ian�

Stations

Curbside

�Stations

Term

inus�

Stations

Med

ian�Guide

way�

Length,�exlud

ing�

Station�Areas�(miles)

Above�Groun

d�Utilities

Veirs

�Mill

�Roa

dM

D�35

5M

eado

w�H

all�D

rive

Bi�d

irect

iona

l�One

�Lan

e�M

edia

n�(R

ockv

ille)

4N

o1.

7996

72

11.

2692

Both

�side

sVe

irs�M

ill�R

oad

Mea

dow

�Hal

l�Driv

eTw

inbr

ook�

Park

way

Bi�d

irect

iona

l�One

�Lan

e�M

edia

n6

No

0.11

840

10.

0000

Veirs

�Mill

�Roa

dTw

inbr

ook�

Park

way

Aspe

n�Hi

ll�Ro

adBi

�dire

ctio

nal�O

ne�L

ane�

Med

ian

4N

o0.

4789

140.

3321

Both

�side

sVe

irs�M

ill�R

oad

Aspe

n�Hi

ll�Ro

adPa

rkla

nd�D

rive

Bi�d

irect

iona

l�One

�Lan

e�M

edia

n4

No

0.87

414

20.

3437

Veirs

�Mill

�Roa

dPa

rkla

nd�D

rive

Turk

ey�B

ranc

hBi

�dire

ctio

nal�O

ne�L

ane�

Med

ian

4N

o0.

1782

30.

1782

Veirs

�Mill

�Roa

dTu

rkey

�Bra

nch

Grid

ley�

Road

Bi�d

irect

iona

l�One

�Lan

e�M

edia

n6

No

0.32

623

0.32

62Ve

irs�M

ill�R

oad

Grid

ley�

Road

Rand

olph

�Roa

dBi

�dire

ctio

nal�O

ne�L

ane�

Med

ian

6N

o0.

1195

141

0.00

00Bo

th�si

des

Veirs

�Mill

�Roa

dRa

ndol

ph�R

oad

Sam

pson

�Roa

dBi

�dire

ctio

nal�O

ne�L

ane�

Med

ian

6N

o0.

2896

100.

1440

Both

�side

sVe

irs�M

ill�R

oad

Sam

pson

�Roa

dFe

rrar

a�Av

enue

Bi�d

irect

iona

l�One

�Lan

e�M

edia

n6

No

0.08

1910

0.08

19Bo

th�si

des

Veirs

�Mill

�Roa

dFe

rrar

a�Av

enue

Conn

ectic

ut�A

venu

eBi

�dire

ctio

nal�O

ne�L

ane�

Med

ian

6N

o0.

1513

51

0.01

87Bo

th�si

des

Veirs

�Mill

�Roa

dCo

nnec

ticut

�Ave

nue

Gai

l�Str

eet

Bi�d

irect

iona

l�One

�Lan

e�M

edia

n6

No

0.27

224

0.13

96Ve

irs�M

ill�R

oad

Gai

l�Str

eet

New

port

�Mill

�Roa

dBi

�dire

ctio

nal�O

ne�L

ane�

Med

ian

6N

o0.

4283

31

0.16

31Ve

irs�M

ill�R

oad

New

port

�Mill

�Roa

dM

onte

rrey

�Driv

eBi

�dire

ctio

nal�O

ne�L

ane�

Med

ian

6N

o0.

3056

40.

3056

Veirs

�Mill

�Roa

dM

onte

rrey

�Driv

eSh

errie

�Lan

eBi

�dire

ctio

nal�O

ne�L

ane�

Med

ian

6N

o0.

0739

40.

0739

Veirs

�Mill

�Roa

dSh

errie

�Lan

eG

alt�A

venu

eBi

�dire

ctio

nal�O

ne�L

ane�

Med

ian

6N

o0.

0619

130.

0619

Both

�side

sVe

irs�M

ill�R

oad

Galt�

Aven

ueU

nive

rsity

�Bou

leva

rdBi

�dire

ctio

nal�O

ne�L

ane�

Med

ian

6N

o0.

1843

41

0.05

17Bo

th�si

des

Veirs

�Mill

�Roa

dU

nive

rsity

�Bou

leva

rdEn

nalls

�Ave

nue

Bi�d

irect

iona

l�One

�Lan

e�M

edia

n6

No

0.07

5714

0.00

00Bo

th�si

des

Veirs

�Mill

�Roa

dEn

nalls

�Ave

nue

Whe

aton

�Bus

�Sta

tion

Bi�d

irect

iona

l�One

�Lan

e�M

edia

n6

No

0.33

834

10.

2814

Mos

tly�1

�side

Total

6.1580

09

02

3.7712

1�la

ne�m

edia

n19

912

Util

6.12

1�la

ne�w

iden

ing

1007

4M

edia

n�St

atio

n�Ar

ea���

2�sid

es�o

f�int

x:0.

2652

3229

8M

edia

n�St

atio

n�Ar

ea���

1�sid

e�of

�intx

:0.

1326

1991

2

\\m

abos

\pro

ject

s\11

735.

01\t

ech\

Cost

�Est

imat

e\Q

uant

ities

\CTC

FMP_

Cost

_Cor

ridor

_Dat

a091

7201

3�Fi

nal.x

lsxVH

BVe

irs�M

ill

Corr

idor

Det

ails

Page 34: CTCFMP CostEstimate Final - Montgomery County, Maryland...UnitC ost(P LF) Miles $1,000 $20 $20 $900 $800 $20 $340 $350 $530 $750 $2,500 $650 feet miles GeorgiaA veNort h 9.64 30,663

CORR

IDOR:

Veirs�M

ill�Roa

d

Road

Segm

ent�S

tart

Segm

ent�E

ndVe

irs�M

ill�R

oad

MD�

355

Mea

dow

�Hal

l�Driv

eVe

irs�M

ill�R

oad

Mea

dow

�Hal

l�Driv

eTw

inbr

ook�

Park

way

Veirs

�Mill

�Roa

dTw

inbr

ook�

Park

way

Aspe

n�Hi

ll�Ro

adVe

irs�M

ill�R

oad

Aspe

n�Hi

ll�Ro

adPa

rkla

nd�D

rive

Veirs

�Mill

�Roa

dPa

rkla

nd�D

rive

Turk

ey�B

ranc

hVe

irs�M

ill�R

oad

Turk

ey�B

ranc

hG

ridle

y�Ro

adVe

irs�M

ill�R

oad

Grid

ley�

Road

Rand

olph

�Roa

dVe

irs�M

ill�R

oad

Rand

olph

�Roa

dSa

mps

on�R

oad

Veirs

�Mill

�Roa

dSa

mps

on�R

oad

Ferr

ara�

Aven

ueVe

irs�M

ill�R

oad

Ferr

ara�

Aven

ueCo

nnec

ticut

�Ave

nue

Veirs

�Mill

�Roa

dCo

nnec

ticut

�Ave

nue

Gai

l�Str

eet

Veirs

�Mill

�Roa

dG

ail�S

tree

tN

ewpo

rt�M

ill�R

oad

Veirs

�Mill

�Roa

dN

ewpo

rt�M

ill�R

oad

Mon

terr

ey�D

rive

Veirs

�Mill

�Roa

dM

onte

rrey

�Driv

eSh

errie

�Lan

eVe

irs�M

ill�R

oad

Sher

rie�L

ane

Gal

t�Ave

nue

Veirs

�Mill

�Roa

dGa

lt�Av

enue

Uni

vers

ity�B

oule

vard

Veirs

�Mill

�Roa

dU

nive

rsity

�Bou

leva

rdEn

nalls

�Ave

nue

Veirs

�Mill

�Roa

dEn

nalls

�Ave

nue

Whe

aton

�Bus

�Sta

tion

Total

Total�Signa

lized

�Intersectio

ns�(M

edian�

Guide

way�Only)

Signals�w

/o�Left�

Lane

�(Med

ian�

Guide

way�Only)

Signals�w

/�Left�

Lane

�(Med

ian�

Guide

way�Only)

Signals�w

/�2+�Left�

Lane

s�(Med

ian�

Guide

way�Only)

Signal�at�M

edian�

Station�Site�(0

�1�

Left�Lan

es)

Signal�at�M

edian�

Station�Site�(2

+�Left�Lan

es)

TSP�

Treatm

ent

Que

ue�

Jump�

Treatm

ent

Bridges

Und

erpa

sses�

Earthw

ork���

Retaining�

Wall�or� F

ill�

Wall�(lin

ear�

ft)

Length�of�

Man

aged

�Lane

s�(miles)

Length�of�M

edian�

Cycle�Track�

(miles)

71

42

11

11

2400

00

10

01

11

00

01

122

000

03

02

11

12

150

00

00

01

01

00

10

01

11

00

00

00

10

01

01

00

10

11

350

00

00

00

550

00

20

21

700

00

01

00

00

00

150

00

10

01

10

00

00

01

00

20

11

11

00

201

127

37

80

22

6500

00.00

Num

ber�o

f�Sig

nals�

with

�0�1

�Lef

t�Lan

e,�e

xclu

ding

�Sta

tion�

loca

tions

:10

Num

ber�o

f�Sig

nals�

with

�2+�

Left

�Lan

es,�e

xclu

ding

�Sta

tion�

loca

tions

:0

Fina

l�Brid

ge/U

nder

pass

�Are

a�(s

f)24

000

Fina

l�Ear

thw

ork �

Leng

th�(f

t)51

00

\\m

abos

\pro

ject

s\11

735.

01\t

ech\

Cost

�Est

imat

e\Q

uant

ities

\CTC

FMP_

Cost

_Cor

ridor

_Dat

a091

7201

3�Fi

nal.x

lsxVH

BVe

irs�M

ill

Corr

idor

Det

ails

Page 35: CTCFMP CostEstimate Final - Montgomery County, Maryland...UnitC ost(P LF) Miles $1,000 $20 $20 $900 $800 $20 $340 $350 $530 $750 $2,500 $650 feet miles GeorgiaA veNort h 9.64 30,663

SUMMAR

Y�OF�RO

W�ACQ

UISITION�FOR�CO

UNTY

WIDE�TR

ANSIT�CO

RRIDORS

�FUNCT

IONAL

�MAS

TER�PLAN

�RTS�CORR

IDORS

Approved

�Master�P

lan�

vs.�R

ecom

men

ded�

CTCFMP�RO

W�(sq�ft)

Existin

g�RO

W�vs.�

Recommen

ded�

CTCFMP�RO

W�(sq�ft)

Intersectio

n�RO

W�

Acqu

istio

n:�M

edian�

Station��Platforms�

(sq�ft)

Intersectio

n�RO

W�

Acqu

istio

n:�

Signalized

�Left�T

urn�

Lane

s�(sq�ft)

Intersectio

n�RO

W�

Acqu

istio

n:�Que

ue�

Jump�Lane

s�(sq�ft)

Total�R

equired�RO

W�

Acqu

isition

�(sq�ft)*

Total�Cost�o

f�Recom

men

ded�

RTS�RO

W�Acquistion

Total�Cost�Including�

50%�Con

tingency

1G

eorg

ia�A

venu

e�N

orth

�(MD�

97)

28,0

01.8

052

2,05

4.64

224,

400.

0027

2,64

0.00

27,0

00.0

01,046,094.64

15,646,040.00

$���������������������������

23,469,060.00

$����������

2G

eorg

ia�A

venu

e�So

uth�

(MD�

97)

4,37

2.84

228,

226.

910.

000.

000.

00228,226.91

7,350,561.00

$�����������������������������

11,025,841.50

$����������

3Ro

ute�

355�

Nor

th42

,142

.65

3,61

6,41

1.89

265,

200.

0042

6,00

0.00

0.00

4,307,611.89

38,810,024.08

$���������������������������

58,215,036.12

$����������

4Ro

ute�

355�

Sout

h50

,648

.62

865,

241.

3724

4,80

0.00

494,

160.

000.

001,604,201.37

48,893,835.61

$���������������������������

73,340,753.41

$����������

5N

ew�H

amps

hire

�Ave

nue�

(MD�

650)

42,3

89.9

038

6,35

6.42

142,

800.

0032

3,76

0.00

0.00

852,916.42

13,306,195.62

$���������������������������

19,959,293.43

$����������

6N

orth

�Bet

hesd

a�Tr

ansit

way

17,4

93.1

117

0,74

2.34

61,2

00.0

068

,160

.00

0.00

300,102.34

3,840,194.50

$�����������������������������

5,760,291.75

$������������

7Ra

ndol

ph�R

oad

1,13

2.43

343,

762.

000.

000.

000.

00343,762.00

4,891,284.60

$�����������������������������

7,336,926.89

$������������

8U

nive

rsity

�Bou

leva

rd�(M

D�19

3)32

,378

.51

461,

370.

0881

,600

.00

85,2

00.0

00.

00628,170.08

12,683,618.03

$���������������������������

19,025,427.05

$����������

9U

S�29

114,

570.

5732

0,63

1.99

61,2

00.0

010

2,24

0.00

0.00

484,071.99

7,076,200.12

$�����������������������������

10,614,300.18

$����������

10Ve

irs�M

ill�R

oad�

(MD�

586)

18,0

35.2

449

9,33

3.65

183,

600.

0017

0,40

0.00

0.00

853,333.65

11,457,037.02

$���������������������������

17,185,555.52

$����������

Total�(sq�ft)

351,165.66

7,414,131.30

1,264,800.00

1,942,560.00

27,000.00

10,648,491.30

163,954,990.58

$�������������������������

245,932,485.87

$��������

Total�(acres)

8.06

170.21

29.04

44.60

0.62

244.46

Not

e:�*

�Tot

al�R

equi

red�

ROW

�Acq

uisit

ion�

valu

es�u

se�th

e�di

ffere

nce�

betw

een�

the�

Exist

ing�

avai

labl

e�RO

W�(a

s�mea

usre

d�us

ing�

Coun

ty�p

arce

l�dat

a)�a

nd�th

e�Pl

anni

ng�B

oard

�Dra

ft�R

ecom

men

ded�

ROW

�as�t

he�b

asis�

for�d

eter

min

ing�

the�

amou

nt�o

f�lan

d�ne

eded

.

Corridor

\\m

abos

\pro

ject

s\11

735.

01\t

ech\

Cost

�Est

imat

e\Co

unty

�Lan

d�Co

sts\

CTCF

MP_

Cost

_RO

W_D

ata_

09�1

8�13

�Fin

al.x

lsxVH

BSu

mm

ary�

Shee

t

ROW

Cal

cula

tions

Page 36: CTCFMP CostEstimate Final - Montgomery County, Maryland...UnitC ost(P LF) Miles $1,000 $20 $20 $900 $800 $20 $340 $350 $530 $750 $2,500 $650 feet miles GeorgiaA veNort h 9.64 30,663

SUMMAR

Y�OF�RO

W�ACQ

UISITION�FOR�CO

UNTY

WIDE�TR

ANSIT�CO

RRIDORS

�FUNCT

IONAL

�MAS

TER�PLAN

�RTS�CORR

IDORS

Approved

�Master�P

lan�

vs.�R

ecom

men

ded�

CTCFMP�RO

W�(a

cres)

Existin

g�RO

W�vs.�

Recommen

ded�

CTCFMP�RO

W�(a

cres)

Intersectio

n�RO

W�

Acqu

istio

n:�M

edian�

Station��Platforms�

(acres)

Intersectio

n�RO

W�

Acqu

istio

n:�

Signalized

�Left�T

urn�

Lane

s�(acres)

Intersectio

n�RO

W�

Acqu

istio

n:�Que

ue�

Jump�Lane

s�(acres)

Total�Lan

d�Ac

quisition

�(acres)

1Ge

orgi

a�Av

enue

�Nor

th�(M

D�97

)0.

6411

.98

5.15

6.26

0.62

24.6

62

Geor

gia�

Aven

ue�S

outh

�(MD�

97)

0.10

5.24

0.00

0.00

0.00

5.34

3Ro

ute�

355�

Nor

th0.

9783

.02

6.09

9.78

0.00

99.8

64

Rout

e�35

5�So

uth

1.16

19.8

65.

6211

.34

0.00

37.9

95

New

�Ham

pshi

re�A

venu

e�(M

D�65

0)0.

978.

873.

287.

430.

0020

.55

6N

orth

�Bet

hesd

a�Tr

ansit

way

0.40

3.92

1.40

1.56

0.00

7.29

7Ra

ndol

ph�R

oad

0.03

7.89

0.00

0.00

0.00

7.92

8U

nive

rsity

�Bou

leva

rd�(M

D�19

3)0.

7410

.59

1.87

1.96

0.00

15.1

69

US�

292.

637.

361.

402.

350.

0013

.74

10Ve

irs�M

ill�R

oad�

(MD�

586)

0.41

11.4

64.

213.

910.

0020

.00

Total�(acres)

8.06

170.21

29.04

44.60

0.62

252.52

Not

e:�*

�Tot

al�R

equi

red�

ROW

�Acq

uisit

ion�

valu

es�u

se�th

e�di

ffere

nce�

betw

een�

the�

Exist

ing�

avai

labl

e�RO

W�(a

s�mea

usre

d�us

ing�

Coun

ty�p

arce

l�dat

a)�a

nd�th

e�Pl

anni

ng�B

oard

�Dra

ft�R

ecom

men

ded�

ROW

�as�t

he�b

asis�

for�d

eter

min

ing�

the�

amou

nt�o

f�lan

d�ne

eded

.

Corridor

\\m

abos

\pro

ject

s\11

735.

01\t

ech\

Cost

�Est

imat

e\Co

unty

�Lan

d�Co

sts\

CTCF

MP_

Cost

_RO

W_D

ata_

09�1

8�13

�Fin

al.x

lsxVH

BSu

mm

ary�

Shee

t�(Ac

res)

ROW

Cal

cula

tions

Page 37: CTCFMP CostEstimate Final - Montgomery County, Maryland...UnitC ost(P LF) Miles $1,000 $20 $20 $900 $800 $20 $340 $350 $530 $750 $2,500 $650 feet miles GeorgiaA veNort h 9.64 30,663

CORR

IDOR:

Geo

rgia�Avenu

e�North

Road

Segm

ent�S

tart

Segm

ent�E

ndGuide

way�Treatmen

tExistin

g�FM

P�(ft)

CTCFMP�Ro

W�

(ft)

Approved

�Master�P

lan�

vs.�R

ecom

men

ded�

CTCFMP�RO

W�(sq�ft)

Existin

g�RO

W�vs.�

Recommen

ded�

CTCFMP�RO

W�(sq�

ft)

Intersectio

n�RO

W�

Acqu

istio

n:�M

edian�

Station��Platforms�

(sq�ft)

Intersectio

n�RO

W�

Acqu

istio

n:�

Signalized

�Left�T

urn�

Lane

s�(sq�ft)

Intersectio

n�RO

W�

Acqu

istio

n:�Que

ue�

Jump�Lane

s�(sq�ft)

Total�R

equired�RO

W�

Acqu

isition

�(sq�ft)�*

Total�Cost�o

f�Recom

men

ded�

RTS�RO

W�Acquistion�pe

r�Da

taba

se�Ana

lysis

Cost�of�P

rivate�Prop

erty�

($�per�sq

.�ft.)

Total�Cost�o

f�Re

commen

ded�RT

S�RO

W�Acquistion

Prin

ce�P

hilli

p�Dr

ive

Broo

ke�F

arm

�Dr

MD�

108

Mix

ed�T

raffi

c80

8051

06.1

30.

000.

000.

005106.13

$90,618

17.75

$�����������������������������

90,618

$���������������������������

Oln

ey�S

andy

�Spr

ing�

Road

Prin

ce�P

hilli

p�Dr

ive

Spar

tan�

Road

Mix

ed�T

raffi

c15

015

031

021.

590.

000.

0013

500.

0044521.59

$36,

445

1.17

$��������������������������������

52,306

$���������������������������

Oln

ey�S

andy

�Spr

ing�

Road

Spar

tan�

Road

Geor

gia�

Aven

ueM

ixed

�Tra

ffic

150

150

1532

5.71

0.00

0.00

1350

0.0 0

28825.71

$332

,534

21.70

$�����������������������������

625,454

$�������������������������

Geor

gia�

Aven

ueM

D�10

8Sp

arta

n�Ro

adRe

vers

ible

�One

�Lan

e�M

edia

n12

012

156

8.64

9323

.16

2040

0.0 0

1704

0.00

0.00

46763.16

$291

,165

31.23

$�����������������������������

1,460,424

$����������������������

Geor

gia�

Aven

ueSp

arta

n�Ro

ad20

0�ft

�sout

h�of

�Que

en�M

ary�

Driv

eRe

vers

ible

�One

�Lan

e�M

edia

n15

015

028

497.

950.

000.

000.

0028497.9 5

$183

,366

6.43

$��������������������������������

183,366

$�������������������������

Geor

gia�

Aven

ue20

0�ft

�sout

h�of

�Que

en�M

ary�

Driv

eO

ld�B

altim

ore�

Road

Reve

rsib

le�O

ne�L

ane�

Med

ian

150

150

5359

8.72

2040

0.0 0

3408

0.00

0.00

108078.72

$321

,295

5.99

$��������������������������������

647,873

$�������������������������

Geor

gia�

Aven

ueO

ld�B

altim

ore�

Road

Emor

y�La

neRe

vers

ible

�One

�Lan

e�M

edia

n15

015

042

102.

970.

0051

120.

0 00.

0093222.97

$168

,599

4.00

$��������������������������������

373,306

$�������������������������

Geor

gia�

Aven

ueEm

ory�

Lane

MD�

28Re

vers

ible

�One

�Lan

e�M

edia

n15

015

020

47.9

740

800.

0 017

040.

000.

0059887.97

$0�

$����������������������������������

�$����������������������������������

Geor

gia�

Aven

ueM

D�28

Mat

thew

�Hen

son�

Stat

e�Pa

r kRe

vers

ible

�One

�Lan

e�M

edia

n15

015

017

933.

0881

600.

0034

080.

000.

00133613.08

$353

,875

19.73

$�����������������������������

2,636,597

$����������������������

Geor

gia�

Aven

ueM

atth

ew�H

enso

n�St

ate�

Par k

Wel

ler�R

oad

Reve

rsib

le�O

ne�L

ane�

Med

ian

120

130

1443

2.54

8479

8.44

0.00

1704

0.00

0.00

101838.44

$199

,876

2.36

$��������������������������������

240,041

$�������������������������

Geor

gia�

Aven

ueW

elle

r�Roa

dDe

nley

�Roa

dRe

vers

ible

�One

�Lan

e�M

edia

n13

513

525

568.

390.

000.

000.

0025568.3 9

$375

,632

14.69

$�����������������������������

375,632

$�������������������������

Geor

gia�

Aven

ueDe

nley

�Roa

dLa

yhill

�Roa

dRe

vers

ible

�One

�Lan

e�M

edia

n14

514

534

341.

7520

400.

0 034

080.

000.

0088821.75

$711

,990

20.73

$�����������������������������

1,841,496

$����������������������

Geo

rgia

�Ave

nue

Layh

ill�R

oad

Rand

olph

�Roa

dRe

vers

ible

�One

�Lan

e�M

edia

n17

017

048

116.

8120

400.

0 00.

000.

0068516.81

$932

,749

19.39

$�����������������������������

1,328,206

$����������������������

Geo

rgia

�Ave

nue

Rand

olph

�Roa

d50

0�ft

�sout

h�of

�Ran

dolp

h�Ro

adRe

vers

ible

�One

�Lan

e�M

edia

n17

017

013

022.

190.

000.

000.

0013022.1 9

$268

,120

20.59

$�����������������������������

268,120

$�������������������������

Geor

gia�

Aven

ue50

0�ft

�sout

h�of

�Ran

dolp

h�Ro

adM

ason

�Str

eet

Reve

rsib

le�O

ne�L

ane�

Med

ian

120

124

886.

8919

475.

720.

000.

000.

0019475.7 2

$95,

875

4.92

$��������������������������������

95,875

$���������������������������

Geor

gia�

Aven

ueM

ason

�Str

eet

400�

ft�n

orth

�of�B

luer

idge

�Ave

nue

Reve

rsib

le�O

ne�L

ane�

Med

ian

120

120

546.

6351

566.

5420

400.

0017

040.

000.

0089006.54

$925

,738

17.95

$�����������������������������

1,597,873

$����������������������

Geor

gia�

Aven

ue40

0�ft

�nor

th�o

f�Blu

erid

ge�A

venu

eRe

edie

�Roa

dRe

vers

ible

�One

�Lan

e�M

edia

n12

012

910

435.

4236

119.

100.

0051

120.

000.

0087239.10

$1,4

84,6

0241.10

$�����������������������������

3,585,787

$����������������������

Reed

ie�R

oad

Geor

gia�

Aven

ueVe

irs�M

ill�R

oad

Mix

ed�T

raffi

c70

7011

31.6

740

88.4

20.

000.

000.

004088.42

$243

,066

59.45

$�����������������������������

243,066

$�������������������������

Total

28,001.80

522,054.64

224,400.00

272,640.00

27,000.00

1,046,094.64

$7,015,546

15,646,040

$�������������������

Typi

cal�M

edia

n�St

atio

n�Pl

atfo

rm�L

and�

Acqu

isitio

n�Ar

ea:

20,4

0 0s.

f.Ty

pica

l�Sig

naliz

ed�L

eft�T

urn�

Land

�Acq

uisit

ion�

Area

:17

,040

s.f.

Typi

cal�Q

ueue

�Jum

p�La

ne�L

and�

Acqu

isitio

n�Ar

ea:

13,5

00s.

f.

Not

e:�*

�Tot

al�R

equi

red�

ROW

�Acq

uisit

ion�

valu

es�u

se�th

e�di

ffere

nce�

betw

een�

the�

Exist

ing�

avai

labl

e�RO

W�(a

s�mea

usre

d�us

ing�

Coun

ty�p

arce

l�dat

a)�a

nd�th

e�Pl

anni

ng�B

oard

�Dra

ft�R

ecom

men

ded�

ROW

�as�t

he�b

asis�

for�d

eter

min

ing�

the�

amou

nt�o

f�lan

d�ne

eded

.

\\m

abos

\pro

ject

s\11

735.

01\t

ech\

Cost

�Est

imat

e\Co

unty

�Lan

d�Co

sts\

CTCF

MP_

Cost

_RO

W_D

ata_

09�1

8�13

�Fin

al.x

lsxVH

BGA

�Nor

th

ROW

Cal

cula

tions

Page 38: CTCFMP CostEstimate Final - Montgomery County, Maryland...UnitC ost(P LF) Miles $1,000 $20 $20 $900 $800 $20 $340 $350 $530 $750 $2,500 $650 feet miles GeorgiaA veNort h 9.64 30,663

CORR

IDOR:

Geo

rgia�Avenu

e�South

Road

Segm

ent�S

tart

Segm

ent�E

ndGuide

way�

Treatm

ent

Existin

g�FM

P�(ft)

CTCFMP�Ro

W�

(ft)

Approved

�Master�P

lan�

vs.�R

ecom

men

ded�

CTCFMP�RO

W�(sq�ft)

Existin

g�RO

W�vs.�

Recommen

ded�

CTCFMP�RO

W�(sq�

ft)

Intersectio

n�RO

W�

Acqu

istio

n:�M

edian�

Station��Platforms�

(sq�ft)

Intersectio

n�RO

W�

Acqu

istio

n:�

Signalized

�Left�T

urn�

Lane

s�(sq�ft)

Intersectio

n�RO

W�

Acqu

istio

n:�Que

ue�

Jump�Lane

s�(sq�ft)

Total�R

equired�RO

W�

Acqu

isition

�(sq�ft)�*

Total�Cost�o

f�Re

commen

ded�RT

S�RO

W�Acquistion�

per�D

atab

ase�

Analysis

Cost�of�P

rivate�Prop

erty�

($�per�sq

.�ft.)

Total�Cost�o

f�Re

commen

ded�RT

S�RO

W�Acquistion

Geor

gia�

Aven

ueVe

irs�M

ill�R

oad

Win

dham

�Lan

eM

ixed

�Tra

ffic

120

120

7480

.92

0.00

0.00

0.00

7480

.92

$323

,27 6

43.21

$�����������������������������

323,276

$������������������������

Geor

gia�

Aven

ueW

indh

am�L

ane

Denn

is�Av

enue

Mix

ed�T

raffi

c12

012

031

387.

6 00.

000.

000.

0031

387.60

$665

,095

21.19

$�����������������������������

665,09

5$������������������������

Geor

gia�

Aven

ueDe

nnis�

Aven

ueFo

rest

�Gle

n�Ro

adM

ixed

�Tra

ffic

110

110

3068

7.39

0.00

0.00

0.00

3068

7.3 9

$613

,458

19.99

$�����������������������������

613,458

$������������������������

Geor

gia�

Aven

ueFo

rest

�Gle

n�Ro

adI�4

95M

ixed

�Tra

ffic

110

110

861.

3 40.

000.

000.

0086

1.34

$19,64

522

.81

$�����������������������������

19,645

$��������������������������

Geor

gia�

Aven

ueI�4

95Fl

ora�

Lane

Mix

ed�T

raffi

c12

012

021

16.5

50.

000.

000.

0021

16.55

$13,266

6.27

$�������������������������������

13,266

$��������������������������

Geor

gia�

Aven

ueFl

ora�

Lane

16th

�Str

eet

Mix

ed�T

raffi

c12

012

014

238.

9 40.

000.

000.

0014

238.94

$617

,698

43.38

$�����������������������������

617,698

$������������������������

Geor

gia�

Aven

ue16

th�S

tree

tSp

ring�

Stre

etCu

rb�L

anes

120

122

4372

.84

4070

9.15

0.00

0.00

0.00

4070

9.15

$689

,037

16.93

$�����������������������������

689,037

$������������������������

Geor

gia�

Aven

ueSp

ring�

Stre

etCo

lesv

ille�

Road

Curb

�Lan

es12

612

623

641.

520.

000.

000.

0023

641.5 2

$1,396

,112

59.05

$�����������������������������

1,39

6,112

$���������������������

Way

ne�A

venu

eCo

lesv

ille�

RdGe

orgi

a�Av

enue

Mix

ed�T

raffi

c12

012

014

839.

210.

000.

000.

0014

839.21

$51,279

3.46

$�������������������������������

51,279

$��������������������������

Geor

gia�

Aven

ueW

ayne

�Ave

nue

Blai

r�Mill

�Roa

dCu

rb�L

anes

140

140

3423

0.65

0.00

0.00

0.00

3423

0.65

$1,932

,75 1

56.46

$�����������������������������

1,93

2,751

$���������������������

Geo

rgia

�Ave

nue

Blai

r�Mill

�Roa

dDC

�Lin

eCu

rb�L

anes

125

125

2803

3.64

0.00

0.00

0.00

2803

3.64

$1,028

,944

36.70

$�����������������������������

1,02

8,944

$���������������������

Total

4,37

2.8 4

228,22

6.91

0.00

0.00

0.00

228,22

6.91

$7,350

,560

7,35

0,561

$���������������������

Typi

cal�M

edia

n�St

atio

n�Pl

atfo

rm�L

and�

Acqu

isitio

n�Ar

ea:

20,4

00s.

f.Ty

pica

l�Sig

naliz

ed�L

eft�T

urn�

Land

�Acq

uisit

ion�

Area

:17

,04 0

s.f.

Typi

cal�Q

ueue

�Jum

p�La

ne�L

and�

Acqu

isitio

n�Ar

ea:

13,5

0 0s.

f.

Not

e:�*

�Tot

al�R

equi

red�

ROW

�Acq

uisit

ion�

valu

es�u

se�th

e�di

ffere

nce�

betw

een�

the�

Exist

ing�

avai

labl

e�RO

W�(a

s�mea

usre

d�us

ing�

Coun

ty�p

arce

l�dat

a)�a

nd�th

e�Pl

anni

ng�B

oard

�Dra

ft�R

ecom

men

ded�

ROW

�as�t

he�b

asis�

for�d

eter

min

ing�

the�

amou

nt�o

f�lan

d�ne

eded

.

\\m

abos

\pro

ject

s\11

735.

01\t

ech\

Cost

�Est

imat

e\Co

unty

�Lan

d�Co

sts\

CTCF

MP_

Cost

_RO

W_D

ata_

09�1

8�13

�Fin

al.x

lsxVH

BGA

�Sou

th

ROW

Cal

cula

tions

Page 39: CTCFMP CostEstimate Final - Montgomery County, Maryland...UnitC ost(P LF) Miles $1,000 $20 $20 $900 $800 $20 $340 $350 $530 $750 $2,500 $650 feet miles GeorgiaA veNort h 9.64 30,663

CORR

IDOR:

MD�355�North

Road

Segm

ent�S

tart

Segm

ent�E

ndGuide

way�Treatmen

tExistin

g�FM

P�(ft)

CTCFMP�Ro

W�

(ft)

Approved

�Master�P

lan�

vs.�R

ecom

men

ded�

CTCFMP�RO

W�(sq�ft)

Existin

g�RO

W�vs.�

Recommen

ded�

CTCFMP�RO

W�(sq�

ft)

Intersectio

n�RO

W�

Acqu

istio

n:�M

edian�

Station��Platforms�

(sq�ft)

Intersectio

n�RO

W�

Acqu

istio

n:�

Signalized

�Left�T

urn�

Lane

s�(sq�ft)

Intersectio

n�RO

W�

Acqu

istio

n:�Que

ue�

Jump�Lane

s�(sq� ft)

Total�R

equired�RO

W�

Acqu

isition

�(sq�ft)�*

Total�Cost�o

f�Recom

men

ded�RT

S�RO

W�Acquistion�pe

r�Datab

ase�

Analysis

Cost�of�P

rivate�Prop

erty�

($�per�sq

.�ft.)

Total�Cost�o

f�Re

commen

ded�RT

S�RO

W�

Acqu

istio

nM

D�35

5�N

orth

Redg

rave

�Pl

Litt

le�S

enec

a�Cr

eek

Mix

ed�T

raffi

c12

012

033

6499

.46

0.00

0.00

0.00

336499.46

$1,706,672

5.07

$���������������������������������

1,706,672

$�����������������������

MD�

355�

Nor

thLi

ttle

�Sen

eca�

Cree

kSh

akes

pear

e�Bl

vdM

ixed

�Tra

ffic

250

250

1061

961.

180.

000.

000.

001061961.18

$3,200,868

3.01

$���������������������������������

3,200,868.11

$�����������������

Sene

ca�M

eado

ws�P

ark w

Corr

idor

�Citi

es�T

rans

itway

Obs

erva

tion�

Driv

eTw

o�La

ne�M

edia

n13

013

023

59.6

40.

000.

000.

002359.64

$15,708

6.66

$���������������������������������

15,707.69

$�����������������������

Shak

espe

are�

Driv

eO

bser

vatio

n�Dr

ive

MD�

355

Two�

Lane

�Med

ian

100

123

2471

1.86

1542

4.44

0.00

3408

0.00

0.00

49504.44

$114,809

7.44

$���������������������������������

368,475.88

$��������������������

MD�

355

Shak

espe

are�

Boul

evar

dGa

me�

Pres

erve

�Roa

dTw

o�La

ne�M

edia

n25

025

013

1004

9.78

6120

0.00

3408

0.00

0.00

1405329.78

$13,957,483

10.65

$������������������������������

14,972,611.74

$���������������

MD�

355

Gam

e�Pr

eser

ve�R

oad

Just

�sout

h�of

�O'N

eil�D

rive

Two�

Lane

�Med

ian�

(Gai

ther

sbur

g)15

015

050

3546

.27

1224

00.0

015

3360

.00

0.00

779306.27

$5,786,050

11.49

$������������������������������

8,954,699.12

$�����������������

MD�

355

Just

�sout

h�of

�O'N

eil�D

rive

1250

�ft�so

uth�

of�S

hady

�Gro

ve�R

oad

Two�

Lane

�Med

ian

150

150

1571

4.97

2040

0.00

0.00

0.00

36114.97

$213,881

13.61

$������������������������������

491,524.85

$��������������������

MD�

355

1250

�ft�so

uth�

of�S

hady

�Gro

ve�R

oad

Ridg

emon

t�Ave

nue

Two�

Lane

�Med

ian�

(Roc

kvill

e)15

015

089

65.1

20.

0017

040.

000.

0026005.12

$2,671

0.30

$���������������������������������

7,747.92

$�������������������������

MD�

355

Ridg

emon

t�Ave

nue

Indi

anol

a�Ro

adTw

o�La

ne�M

edia

n12

012

326

10.4

724

701.

8820

400.

0034

080.

000.

0079181.88

$210,120

8.51

$���������������������������������

673,539.11

$��������������������

MD�

355

Indi

anol

a�Ro

ad10

00�ft

�sout

h�of

�Indi

anol

a�Ro

adTw

o�La

ne�M

edia

n�(R

ockv

ille)

120

137*

1482

0.32

1500

0.48

0.00

0.00

0.00

15000.48

$207,577

13.84

$������������������������������

207,576.86

$��������������������

MD�

355

1000

�ft�so

uth�

of�In

dian

ola�

Road

270�

ft�n

orth

�of�N

orth

�Cam

pus�D

rive

Two�

Lane

�Med

ian

150

150

6714

8.54

2040

0.00

3408

0.00

0.00

121628.54

$765,523

11.40

$������������������������������

1,386,618.46

$�����������������

MD�

355

270�

ft�n

orth

�of�N

orth

�Cam

pus�D

rive

Chur

ch�S

tree

tTw

o�La

ne�M

edia

n�(R

ockv

ille)

150

150

2550

40.1

083

2040

0.00

1192

80.0

00.

00394720.11

$4,409,173

17.29

$������������������������������

6,823,982.34

$�����������������

Total

42,142.65

3,616,411.89

265,200.00

426,000.00

0.00

4,307,611.89

$30,590,534

38,810,024.08

$���������������

*dif�

btw

�123

/150 Pr

oper

ty�lo

cate

d�in

�City

�of�R

ockv

ille�

or�C

ity�o

f�Gai

ther

sbur

g�ju

risdi

ctio

n s

Typi

cal�M

edia

n�St

atio

n�Pl

atfo

rm�L

and�

Acqu

isitio

n�Ar

ea:

20,4

00s.

f.Ty

pica

l�Sig

naliz

ed�L

eft�T

urn�

Land

�Acq

uisit

ion�

Area

:17

,040

s.f.

Typi

cal�Q

ueue

�Jum

p�La

ne�L

and�

Acqu

isitio

n�Ar

ea:

13,5

00s.

f.

Not

e:�*

�Tot

al�R

equi

red�

ROW

�Acq

uisit

ion�

valu

es�u

se�th

e�di

ffere

nce�

betw

een�

the�

Exist

ing�

avai

labl

e�RO

W�(a

s�mea

usre

d�us

ing�

Coun

ty�p

arce

l�dat

a)�a

nd�th

e�Pl

anni

ng�B

oard

�Dra

ft�R

ecom

men

ded�

ROW

�as�t

he�b

asis�

for�d

eter

min

ing�

the�

amou

nt�o

f�lan

d�ne

eded

.

\\m

abos

\pro

ject

s\11

735.

01\t

ech\

Cost

�Est

imat

e\Co

unty

�Lan

d�Co

sts\

CTCF

MP_

Cost

_RO

W_D

ata_

09�1

8�13

�Fin

al.x

lsxVH

BM

D�35

5�N

orth

ROW

Cal

cula

tions

Page 40: CTCFMP CostEstimate Final - Montgomery County, Maryland...UnitC ost(P LF) Miles $1,000 $20 $20 $900 $800 $20 $340 $350 $530 $750 $2,500 $650 feet miles GeorgiaA veNort h 9.64 30,663

CORR

IDOR:

MD�35

5�South

Road

Segm

ent�S

tart

Segm

ent�E

ndGuide

way�Treatmen

tExistin

g�FM

P�(ft)

CTCFMP�Ro

W�

(ft)

Approved

�Master�P

lan�

vs.�R

ecom

men

ded�

CTCFMP�RO

W�(sq�ft)

Existin

g�RO

W�vs.�

Recommen

ded�

CTCFMP�RO

W�(sq�

ft)

Intersectio

n�RO

W�

Acqu

istio

n:�M

edian�

Station��Platforms�

(sq�ft)

Intersectio

n�RO

W�

Acqu

istio

n:�

Signalized

�Left�T

urn�

Lane

s�(sq�ft)

Intersectio

n�RO

W�

Acqu

istio

n:�Que

ue�

Jump�Lane

s�(sq�ft)

Total�R

equired�RO

W�

Acqu

isition

�(sq�ft)�*

�Total�Cost�o

f�Recom

men

ded�

RTS�RO

W�Acquistion�pe

r�Da

taba

se�Ana

lysis�

Cost�of�P

rivate�Prop

erty�

($�per�sq

.�ft.)

Total�Cost�o

f�Re

commen

ded�RT

S�RO

W�

Acqu

istio

nM

D�35

5Ch

urch

�Str

eet

Halp

ine�

Road

Two�

Lane

�Med

ian�

(Roc

kvill

e)15

015

025

3096

.70

2040

0.00

8520

0.00

0.00

358696.70

$6,078,550

24.02

$��������������������������������

8,614,715

$������������������������

MD�

355

Halp

ine�

Road

Twin

broo

k�Pa

rkw

a yTw

o�La

ne�M

edia

n�(R

ockv

ille)

150

150

2581

3.64

2040

0.00

1704

0.00

0.00

63253.64

$843,510

32.68

$��������������������������������

2,066,932.73

$�������������������

MD�

355

Twin

broo

k�Pa

rkw

a y25

0�ft

�sout

h�of

�Tw

inbr

ook�

PaTw

o�La

ne�M

edia

n15

015

010

691.

860.

000.

000.

0010691.86

$176,156

16.48

$��������������������������������

176,156.40

$����������������������

MD�

355

250�

ft�so

uth�

of�T

win

broo

k�Pa

rkw

a yBo

u�Av

enue

Two�

Lane

�Med

ian

134

162

1879

0.52

3212

4.50

0.00

3408

0.00

0.00

66204.50

$397,256

12.37

$��������������������������������

818,693.61

$����������������������

MD�

355

Bou�

Aven

ue20

0�ft

�sout

h�of

�Hoy

a�St

Two�

Lane

�Med

ian

134

162

5172

.88

2390

3.81

2040

0.0 0

0.00

0.00

44303.81

$185,144

7.75

$����������������������������������

343,149.09

$����������������������

MD�

355

200�

ft�so

uth�

of�H

oya�

StEd

son�

Lane

Two�

Lane

�Med

ian

150

162

0.00

0.00

4080

0.0 0

6816

0.00

0.00

108960.00

$1,551,422

�$������������������������������������

�$������������������������������������

MD�

355

Edso

n�La

neHi

llery

�Wa y

Two�

Lane

�Med

ian

150

162

0.00

0.00

0.00

0.00

0.00

0.00

$0�

$������������������������������������

�$������������������������������������

MD�

355

Hille

ry�W

a y60

0�ft

�nor

th�o

f�Tuc

kerm

an�L

aTw

o�La

ne�M

edia

n15

015

046

057.

860.

0017

040.

000.

0063097.86

$565,553

12.28

$��������������������������������

774,789.98

$����������������������

MD�

355

600�

ft�n

orth

�of�T

ucke

rman

�Lan

e�(n

orth

)Tu

cker

man

�Lan

e�(s

outh

)Tw

o�La

ne�M

edia

n15

015

090

243.

6420

400.

0034

080.

000.

00144723.64

$376,878

4.18

$����������������������������������

604,399.19

$����������������������

MD�

355

Tuck

erm

an�L

ane�

(sou

th)

Gros

veno

r�Lan

eTw

o�La

ne�M

edia

n15

015

051

98.4

10.

0017

040.

0 00.

0022238.41

$304,491

58.57

$��������������������������������

1,302,589.69

$�������������������

MD�

355

Gros

veno

r�Lan

eI�4

95Tw

o�La

ne�M

edia

n20

020

036

063.

6 40.

000.

000.

0036063.64

$14,364

0.40

$����������������������������������

14,364.08

$������������������������

MD�

355

I�495

Ceda

r�Lan

eTw

o�La

ne�M

edia

n12

012

021

076.

1308

240

800.

0034

080.

000.

0095956.13

$221,299

10.50

$��������������������������������

1,007,539.70

$�������������������

MD�

355

Ceda

r�Lan

eW

oodm

ont�A

venu

eTw

o�La

ne�M

edia

n12

012

314

743.

5250

989

632.

7847

620

400.

0068

160.

000.

00178192.78

$950,203

10.60

$��������������������������������

1,889,034.32

$�������������������

MD�

355

Woo

dmon

t�Ave

nue

Ches

tnut

�Str

eet

Two�

Lane

�Med

ian

120

120

1737

.048

613

0.00

0.00

0.00

1737.05

$62,878

36.20

$��������������������������������

62,878.14

$������������������������

MD�

355

Ches

tnut

�Str

eet

Brad

ley�

Boul

evar

dTw

o�La

ne�M

edia

n12

012

295

48.8

9990

212

8641

.780

561

200.

0011

9280

.00

0.00

309121.78

$11,860,990

92.20

$��������������������������������

28,501,551.15

$����������������

MD�

355

Brad

ley�

Boul

evar

dN

ottin

gham

�Driv

eCu

rb�L

anes

120

122

447.

0172

538

2101

.404

699

0.00

0.00

0.00

2101.40

$51,351

24.44

$��������������������������������

51,350.77

$������������������������

MD�

355

Not

tingh

am�D

rive

Drum

mon

d�Av

enue

Curb

�Lan

es12

012

051

206.

7630

30.

000.

000.

0051206.76

$1,226,887

23.96

$��������������������������������

1,226,886.91

$�������������������

MD�

355

Drum

mon

d�Av

enue

Oliv

er�S

tree

tCu

rb�L

anes

120

120

1162

6.25

204

0.00

0.00

0.00

11626.25

$775,845

66.73

$��������������������������������

775,845.24

$����������������������

MD�

355

Oliv

er�S

tree

tSo

mer

set�T

erra

ceCu

rb�L

anes

120

122

9,79

3.85

0.00

0.00

0.00

9793.85

**�

$������������������������������������

�$������������������������������������

MD�

355

Som

erse

t�Ter

race

Wes

tern

�Ave

nue

Curb

�Lan

es12

012

219

45.7

7217

2623

1.29

357

0.00

0.00

0.00

26231.29

$662,960

25.27

$��������������������������������

662,959.60

$����������������������

Total

50,648.62

865,241.37

244,800.00

494,160.00

0.00

1,604,201.37

$26,305,737

48,893,835.61

$����������������

Prop

erty

�loca

ted�

in�C

ity�o

f�Roc

kvill

e�or

�City

�of�G

aith

ersb

urg�

juris

dict

ion s

ROW

�diff

eren

ces�a

re�n

ot�re

port

ed�b

ecau

se�d

ue�to

�pla

nned

�RO

W�d

edic

atio

n�by

�Whi

te�F

lint�r

edev

elop

men

tTy

pica

l�Med

ian�

Stat

ion�

Plat

form

�Lan

d�Ac

quisi

tion�

Area

:20

,400

s.f.

Typi

cal�S

igna

lized

�Lef

t�Tur

n�La

nd�A

cqui

sitio

n�Ar

ea:

17,0

40s.

f.Ty

pica

l�Que

ue�Ju

mp�

Lane

�Lan

d�Ac

quisi

tion�

Area

:13

,500

s.f.

Not

e:�*

�Tot

al�R

equi

red�

ROW

�Acq

uisit

ion�

valu

es�u

se�th

e�di

ffere

nce�

betw

een�

the�

Exist

ing�

avai

labl

e�RO

W�(a

s�mea

usre

d�us

ing�

Coun

ty�p

arce

l�dat

a)�a

nd�th

e�Pl

anni

ng�B

oard

�Dra

ft�R

ecom

men

ded�

ROW

�as�t

he�b

asis�

for�d

eter

min

ing�

the�

amou

nt�o

f�lan

d�ne

eded

.

**���

THE�

ELIZ

ABET

H�CO

DM*

\\m

abos

\pro

ject

s\11

735.

01\t

ech\

Cost

�Est

imat

e\Co

unty

�Lan

d�Co

sts\

CTCF

MP_

Cost

_RO

W_D

ata_

09�1

8�13

�Fin

al.x

lsxVH

BM

D�35

5�So

uth

ROW

Cal

cula

tions

Page 41: CTCFMP CostEstimate Final - Montgomery County, Maryland...UnitC ost(P LF) Miles $1,000 $20 $20 $900 $800 $20 $340 $350 $530 $750 $2,500 $650 feet miles GeorgiaA veNort h 9.64 30,663

CORR

IDOR:

New

�Ham

pshire�Avenu

e

Road

Segm

ent�S

tart

Segm

ent�E

ndGuide

way�Treatmen

tExistin

g�FM

P�(ft)

CTCFMP�Ro

W�

(ft)

Approved

�Master�P

lan�

vs.�R

ecom

men

ded�

CTCFMP�RO

W�(sq�ft)

Existin

g�RO

W�vs.�

Recommen

ded�

CTCFMP�RO

W�(sq�

ft)

Intersectio

n�RO

W�

Acqu

istio

n:�M

edian�

Station��Platforms�

(sq�ft)

Intersectio

n�RO

W�

Acqu

istio

n:�

Signalized

�Left�T

urn�

Lane

s�(sq�ft)

Intersectio

n�RO

W�

Acqu

istio

n:�Que

ue�

Jump�Lane

s�(sq�ft)

Total�R

equired�RO

W�

Acqu

isition

�(sq�ft)�*

�Total�Cost�o

f�Recom

men

ded�RT

S�RO

W�Acquistion�pe

r�Datab

ase�

Analysis�

Cost�of�P

rivate�Prop

erty�($

�pe

r�sq.�ft.)

Total�Cost�o

f�Re

commen

ded�RT

S�RO

W�

Acqu

istio

nN

ew�H

amps

hire

�Ave

nue

Cole

svill

e�Pa

rk�&

�Rid

eRa

ndol

ph�R

oad

Mix

ed�T

raffi

c12

012

018

79.7

60.

000.

000.

0018

79.76

$50,174

26.69

$�����������������������������������

50,174

$���������������������������������

New

�Ham

pshi

re�A

venu

eRa

ndol

ph�R

oad

Lock

woo

d�Dr

ive

Mix

ed�T

raffi

c12

012

079

026.

010.

000.

000.

0079

026.01

$737

,619

9.33

$�������������������������������������

737,61

8.97

$��������������������������

New

�Ham

pshi

re�A

venu

eLo

ckw

ood�

Driv

eO

akla

wn�

DrRe

vers

ible

�One

�Lan

e�M

edia

n12

013

027

107.

5128

827.

2040

800.

0034

080.

000.

0010

3707

.20

$160

,112

5.55

$�������������������������������������

576,00

9.26

$��������������������������

New

�Ham

pshi

re�A

venu

eO

akla

wn�

DrPo

wde

r�Mill

�Rd

Reve

rsib

le�O

ne�L

ane�

Med

ian

120

130

1314

6.70

1562

7.33

2040

0.00

0.00

0.00

3602

7.33

$239

,920

15.35

$�����������������������������������

553,11

2.25

$��������������������������

New

�Ham

pshi

re�A

venu

ePo

wde

r�Mill

�Rd

I�495

Reve

rsib

le�O

ne�L

ane�

Med

ian

120

130

2135

.68

461.

820.

0017

040.

000.

0017

501.82

$6,927

15.00

$�����������������������������������

262,52

4.51

$��������������������������

New

�Ham

pshi

re�A

venu

eI�4

95N

orth

ampt

on�D

rive

Reve

rsib

le�O

ne�L

ane�

Med

ian

150

150

7053

4.82

4080

0.00

1704

0.00

0.00

1283

74.82

$1,130

,323

16.03

$�����������������������������������

2,05

7,21

1.89

$����������������������

New

�Ham

pshi

re�A

veN

orth

ampt

on�D

rive

Uni

vers

ity�B

oule

vard

Reve

rsib

le�O

ne�L

ane�

Med

ian�

(PG�

Coun

ty)

150

150

0*20

400.

0010

2240

.00

0.00

1226

40.00

**�

$���������������������������������������

�$���������������������������������������

New

�Ham

pshi

re�A

venu

eU

nive

rsity

�Bou

leva

rdEa

st�W

est�H

ighw

ayTw

o�La

ne�M

edia

n15

015

011

7206

.54

2040

0.00

1022

40.0

00.

0023

9846

.54

$3,017

,522

25.75

$�����������������������������������

6,17

4,93

1.21

$����������������������

New

�Ham

pshi

re�A

venu

eEa

st�W

est�H

ighw

ayDC

�Lin

eTw

o�La

ne�M

edia

n�(M

oCo�

/�PG)

150

150

7279

2.94

0.00

5112

0.00

0.00

1239

12.94

$1,700

,447

23.36

$�����������������������������������

2,89

4,61

3.54

$����������������������

Total

42,389

.90

386,35

6.42

142,80

0.00

323,76

0.00

0.00

852,91

6.42

$7,043

,045

13,306

,195

.62

$��������������������

Segm

ent�l

ocat

ed�in

�Prin

ce�G

eorg

e's�C

ount

y�(n

o�pa

rcel

�dat

a�av

aila

ble)

Typi

cal�M

edia

n�St

atio

n�Pl

atfo

rm�L

and�

Acqu

isitio

n�Ar

ea:

20,4

00s.

f.Ty

pica

l�Sig

naliz

ed�L

eft�T

urn�

Land

�Acq

uisit

ion�

Area

:17

,040

s.f.

Typi

cal�Q

ueue

�Jum

p�La

ne�L

and�

Acqu

isitio

n�Ar

ea:

13,5

00s.

f.

Not

e:�*

�Tot

al�R

equi

red�

ROW

�Acq

uisit

ion�

valu

es�u

se�th

e�di

ffere

nce�

betw

een�

the�

Exist

ing�

avai

labl

e�RO

W�(a

s�mea

usre

d�us

ing�

Coun

ty�p

arce

l�dat

a)�a

nd�th

e�Pl

anni

ng�B

oard

�Dra

ft�R

ecom

men

ded�

ROW

�as�t

he�b

asis�

for�d

eter

min

ing�

the�

amou

nt�o

f�lan

d�ne

eded

.

**��N

one�

Foun

d

\\m

abos

\pro

ject

s\11

735.

01\t

ech\

Cost

�Est

imat

e\Co

unty

�Lan

d�Co

sts\

CTCF

MP_

Cost

_RO

W_D

ata_

09�1

8�13

�Fin

al.x

lsxVH

BN

ew�H

amps

hire

ROW

Cal

cula

tions

Page 42: CTCFMP CostEstimate Final - Montgomery County, Maryland...UnitC ost(P LF) Miles $1,000 $20 $20 $900 $800 $20 $340 $350 $530 $750 $2,500 $650 feet miles GeorgiaA veNort h 9.64 30,663

CORR

IDOR:

North�Bethe

sda�Tran

sitw

ay

Road

Segm

ent�S

tart

Segm

ent�E

ndGuide

way�Treatmen

tExistin

g�FM

P�(ft)

CTCFMP�Ro

W�

(ft)

Approved

�Master�P

lan�

vs.�R

ecom

men

ded�

CTCFMP�RO

W�(sq�ft)

Existin

g�RO

W�vs.�

Recommen

ded�

CTCFMP�RO

W�(sq�

ft)

Intersectio

n�RO

W�

Acqu

istio

n:�M

edian�

Station��Platforms�

(sq�ft)

Intersectio

n�RO

W�

Acqu

istio

n:�

Signalized

�Left�T

urn�

Lane

s�(sq�ft)

Intersectio

n�RO

W�

Acqu

istio

n:�Que

ue�

Jump�Lane

s�(sq�ft)

Total�R

equired�RO

W�

Acqu

isition

�(sq�ft)�*

�Total�Cost�o

f�Recom

men

ded�

RTS�RO

W�Acquistion�pe

r�Da

taba

se�Ana

lysis�

Cost�of�P

rivate�Prop

erty�($

�pe

r�sq.�ft.)

Total�Cost�o

f�Re

commen

ded�RT

S�RO

W�

Acqu

istio

nO

ld�G

eorg

etow

n�Ro

adRo

ckvi

lle�P

ike

Exec

utiv

e�Bo

ulev

ard

Mix

ed�T

raffi

c12

012

025

607.

7 60.

000.

000.

0025607.76

$871,426

34.03

$����������������������������������

871,426

$������������������������������

Old

�Geo

rget

own�

Road

Exec

utiv

e�Bo

ulev

ard

Nic

holso

n�La

neRe

vers

ible

�One

�Lan

e�M

edia

n15

015

050

628.

950.

0034

080.

0 00.

0084708.95

$522,633

10.32

$����������������������������������

874,434.22

$������������������������

Old

�Geo

rget

own�

Road

Nic

holso

n�La

neTu

cker

man

�Lan

eRe

vers

ible

�One

�Lan

e�M

edia

n12

012

615

830.

8178

055.

4520

400.

0017

040.

000.

00115495.45

$434,189

5.56

$������������������������������������

642,452.00

$������������������������

Old

�Geo

rget

own�

Road

Tuck

erm

an�L

ane

I�270

Reve

rsib

le�O

ne�L

ane�

Med

ian

120

130

735.

3934

6.36

2040

0.0 0

0.00

0.00

20746.36

$8,188

23.64

$����������������������������������

490,444.99

$������������������������

Old

�Geo

rget

own�

Road

I�270

Rock

�Spr

ing�

Driv

eRe

vers

ible

�One

�Lan

e�M

edia

n12

012

692

6.91

0**

2040

0.00

1704

0.00

0.00

37440.00

18.67

$����������������������������������

699,145.60

$������������������������

Rock

�Spr

ing�

Driv

eO

ld�G

eorg

etow

n�Ro

adFe

rnw

ood�

Road

Two�

Lane

�Sid

e�Ru

nnin

g80

***

80**

*16

86.4

50.

000.

000.

001686.45

13.71

$����������������������������������

23,116.96

$��������������������������

Fern

woo

d�Ro

adRo

ck�S

prin

g�Dr

ive

Rock

ledg

e�Dr

ive

Two�

Lane

�Sid

e�Ru

nnin

g80

***

80**

*41

92.4

10.

000.

000.

004192.41

15.39

$����������������������������������

64,536.06

$��������������������������

Wes

tlake

�Ter

race

Rock

ledg

e�Dr

ive

I�270

Two�

Lane

�Sid

e�Ru

nnin

g80

***

80**

*10

224.

970.

000.

000.

0010224.97

17.08

$����������������������������������

174,638.67

$������������������������

Total

17,493.11

170,742.34

61,200.00

68,160.00

0.00

300,102.34

$1,836,437

3,840,194.50

$���������������������

**1�

parc

el�in

�segm

ent�o

n�co

rner

�of�O

ld�G

eorg

etow

n�Rd

�and

�Roc

k�Sp

ring�

Dr.�S

egm

ent�i

s�cou

nted

�in�F

ernw

ood�

Old

�Geo

rget

own�

segm

ent�o

nly

Typi

cal�M

edia

n�St

atio

n�Pl

atfo

rm�L

and�

Acqu

isitio

n�Ar

ea:

20,4

00s.

f.Re

d�Va

lues

�are

�ave

rage

s�of�n

eare

st�o

ther

�segm

ents

Typi

cal�S

igna

lized

�Lef

t�Tur

n�La

nd�A

cqui

sitio

n�Ar

ea:

17,0

40s.

f.Bl

ue�v

alue

s�rep

rese

nt�c

osts

�cal

cuat

ed�b

y�M

CDO

T�an

d�ap

plie

d�to

�re�s

ized�

land

�are

asTy

pica

l�Que

ue�Ju

mp�

Lane

�Lan

d�Ac

quisi

tion�

Area

:13

,500

s.f.

Not

e:�*

�Tot

al�R

equi

red�

ROW

�Acq

uisit

ion�

valu

es�u

se�th

e�di

ffere

nce�

betw

een�

the�

Exist

ing�

avai

labl

e�RO

W�(a

s�mea

usre

d�us

ing�

Coun

ty�p

arce

l�dat

a)�a

nd�th

e�Pl

anni

ng�B

oard

�Dra

ft�R

ecom

men

ded�

ROW

�as�t

he�b

asis�

for�d

eter

min

ing�

the�

amou

nt�o

f�lan

d�ne

eded

.

***�

Land

�are

as�fo

r�the

se�se

gmen

ts�w

ere�

revi

sed�

to�re

flect

�80'

�RO

W�in

stea

d�of

�120

'�RO

W�a

fter

�MCD

OT�

prov

ided

�land

�cos

ts;�V

HB�u

sed�

MCD

OT�

unit�

land

�cos

ts�a

nd�a

pplie

d�th

em�to

�the�

revi

sed�

land

�are

as

\\m

abos

\pro

ject

s\11

735.

01\t

ech\

Cost

�Est

imat

e\Co

unty

�Lan

d�Co

sts\

CTCF

MP_

Cost

_RO

W_D

ata_

09�1

8�13

�Fin

al.x

lsxVH

BN

�Bet

hesd

a�Tr

ansit

way

ROW

Cal

cula

tions

Page 43: CTCFMP CostEstimate Final - Montgomery County, Maryland...UnitC ost(P LF) Miles $1,000 $20 $20 $900 $800 $20 $340 $350 $530 $750 $2,500 $650 feet miles GeorgiaA veNort h 9.64 30,663

CORR

IDOR:

Rand

olph

�Roa

d

Road

Segm

ent�S

tart

Segm

ent�E

ndGuide

way�

Treatm

ent

Existin

g�FM

P�(ft)

CTCFMP�Ro

W�

(ft)

Approved

�Master�P

lan�

vs.�R

ecom

men

ded�

CTCFMP�RO

W�(sq�ft)

Existin

g�RO

W�vs.�

Recommen

ded�

CTCFMP�RO

W�(sq�

ft)

Intersectio

n�RO

W�

Acqu

istio

n:�M

edian�

Station��Platforms�

(sq�ft)

Intersectio

n�RO

W�

Acqu

istio

n:�

Signalized

�Left�T

urn�

Lane

s�(sq�ft)

Intersectio

n�RO

W�

Acqu

istio

n:�Que

ue�

Jump�Lane

s�(sq�ft)

Total�R

equired�RO

W�

Acqu

isition

�(sq�ft)�*

�Total�Cost�o

f�Re

commen

ded�RT

S�RO

W�

Acqu

istio

n�pe

r�Datab

ase�

Analysis�

Cost�of�P

rivate�

Prop

erty�($

�per�sq

.�ft.)

Total�Cost�o

f�Re

commen

ded�RT

S�RO

W�Acquistion

Rand

olph

�Roa

dU

S�29

Pain

t�Bra

nch

Mix

ed�T

raffi

c80

8011

105.

370.

000.

000.

0011105.37

$45,195

4.07

$�����������������������������

45,195

$�������������������������

Rand

olph

�Roa

dPa

int�B

ranc

hFa

irlan

d�Ro

adM

ixed

�Tra

ffic

8080

3797

1.70

0.00

0.00

0.00

37971.70

$502,406

13.23

$���������������������������

502,406.42

$�����������������

Rand

olph

�Roa

dFa

irlan

d�Ro

adG

lena

llen�

Aven

ueM

ixed

�Tra

ffic

120

120

4891

8.91

0.00

0.00

0.00

48918.91

$344,466

7.04

$�����������������������������

344,465.95

$�����������������

Gle

nalle

n�Av

enue

Rand

olph

�Roa

dLa

yhill

�Roa

dM

ixed

�Tra

ffic

8080

1575

.97

0.00

0.00

0.00

1575.97

$16,564

10.51

$���������������������������

16,563.72

$�������������������

Glen

alle

n�Av

enue

Layh

ill�R

oad

Geo

rgia

�Ave

nue

Mix

ed�T

raffi

c90

9027

794.

200.

000.

000.

0027794.20

$626,259

22.53

$���������������������������

626,259.18

$�����������������

Rand

olph

�Roa

dG

eorg

ia�A

venu

eJu

dson

�Roa

dM

ixed

�Tra

ffic

140

140

1353

5.12

0.00

0.00

0.00

13535.12

$129,384

9.56

$�����������������������������

129,383.84

$�����������������

Rand

olph

�Roa

dJu

dson

�Roa

dLi

ndel

l�Str

eet

Mix

ed�T

raffi

c12

012

051

190.

570.

000.

000.

0051190.57

$961,424

18.78

$���������������������������

961,423.85

$�����������������

Rand

olph

�Roa

dLi

ndel

l�Str

eet

Veirs

�Mill

�Roa

dM

ixed

�Tra

ffic

120

120

7890

7.62

0.00

0.00

0.00

78907.62

$1,337,494

16.95

$���������������������������

1,337,494.29

$��������������

Rand

olph

�Roa

dVe

irs�M

ill�R

oad

Dew

ey�R

oad

Mix

ed�T

raffi

c12

012

027

645.

340.

000.

000.

0027645.34

$465,475

16.84

$���������������������������

465,475.26

$�����������������

Rand

olph

�Roa

dDe

wey

�Roa

dPa

rkla

wn�

Driv

eM

ixed

�Tra

ffic

100

100

2383

1.01

0.00

0.00

0.00

23831.01

$174,588

7.33

$�����������������������������

174,587.57

$�����������������

Park

law

n�Dr

ive

Rand

olph

�Roa

dN

ebel

�Str

eet

Mix

ed�T

raffi

c80

8021

037.

570.

000.

000.

0021037.57

$281,032

13.36

$���������������������������

281,032.13

$�����������������

Nic

holso

n�La

neN

ebel

�Str

eet

Rock

ville

�Pik

eM

ixed

�Tra

ffic

9090

1132

.433

586

248.

6296

190.

000.

000.

00248.63

$6,997

28.14

$���������������������������

6,997.40

$���������������������

Total

1,132.43

343,762.00

0.00

0.00

0.00

343,762.00

$4,891,285

4,891,284.60

$��������������

*�th

ese�

are�

parc

el�e

lem

ents

�ass

ocia

ted�

with

�355

,�but

�clo

ser�t

o�th

is�se

ctio

n�of

�Nic

holso

n�La

ne,�w

hich

�is�w

hy�th

ey're

�ass

ocia

ted�

here

Typi

cal�M

edia

n�St

atio

n�Pl

atfo

rm�L

and�

Acqu

isitio

n�Ar

ea:

20,4

00s.

f.Ty

pica

l�Sig

naliz

ed�L

eft�T

urn�

Land

�Acq

uisit

ion�

Area

:17

,040

s.f.

Typi

cal�Q

ueue

�Jum

p�La

ne�L

and�

Acqu

isitio

n�Ar

ea:

13,5

00.0

0s.

f.

Not

e:�*

�Tot

al�R

equi

red�

ROW

�Acq

uisit

ion�

valu

es�u

se�th

e�di

ffere

nce�

betw

een�

the�

Exist

ing�

avai

labl

e�RO

W�(a

s�mea

usre

d�us

ing�

Coun

ty�p

arce

l�dat

a)�a

nd�th

e�Pl

anni

ng�B

oard

�Dra

ft�R

ecom

men

ded�

ROW

�as�t

he�b

asis�

for�d

eter

min

ing�

the�

amou

nt�o

f�lan

d�ne

eded

.

\\m

abos

\pro

ject

s\11

735.

01\t

ech\

Cost

�Est

imat

e\Co

unty

�Lan

d�Co

sts\

CTCF

MP_

Cost

_RO

W_D

ata_

09�1

8�13

�Fin

al.x

lsxVH

BRa

ndol

ph

ROW

Cal

caul

tions

Page 44: CTCFMP CostEstimate Final - Montgomery County, Maryland...UnitC ost(P LF) Miles $1,000 $20 $20 $900 $800 $20 $340 $350 $530 $750 $2,500 $650 feet miles GeorgiaA veNort h 9.64 30,663

CORR

IDOR:

University

�Bou

levard

Road

Segm

ent�S

tart

Segm

ent�E

ndGuide

way�Treatmen

tExistin

g�FM

P�(ft)

CTCFMP�Ro

W�

(ft)

Approved

�Master�P

lan�

vs.�R

ecom

men

ded�

CTCFMP�RO

W�(sq�ft)

Existin

g�RO

W�vs.�

Recommen

ded�

CTCFMP�RO

W�(sq�ft)

Intersectio

n�RO

W�

Acqu

istio

n:�M

edian�

Station��Platforms�

(sq�ft)

Intersectio

n�RO

W�

Acqu

istio

n:�

Signalized

�Left�T

urn�

Lane

s�(sq�ft)

Intersectio

n�RO

W�

Acqu

istio

n:�Que

ue�

Jump�Lane

s�(sq�ft)

Total�R

equired�RO

W�

Acqu

isition

�(sq�ft)�*

�Total�Cost�o

f�Recom

men

ded�

RTS�RO

W�Acquistion�pe

r�Da

taba

se�Ana

lysis�

Cost�of�P

rivate�Prop

erty�($

�pe

r�sq.�ft.)

Total�Cost�o

f�Re

commen

ded�RT

S�RO

W�

Acqu

istio

nU

nive

rsity

�Bou

leva

rdGe

orgi

a�Av

enue

Amhe

rst�A

venu

eRe

vers

ible

�One

�Lan

e�M

edia

n12

012

951

15.3

718

379.

1 620

400.

0017

040.

000.

0055819.16

$1,033,280

56.22

$��������������������������������

3,138,165

$�������������������������

Uni

vers

ity�B

oule

vard

Amhe

rst�A

venu

eDa

yton

�Str

eet

Reve

rsib

le�O

ne�L

ane�

Med

ian

150

150

7811

6.22

0.00

1704

0.0 0

0.00

95156.22

$1,035,763

13.26

$��������������������������������

1,261,700.40

$�������������������

Uni

vers

ity�B

oule

vard

Dayt

on�S

tree

tEa

secr

est�D

rive

Reve

rsib

le�O

ne�L

ane�

Med

ian

120

124

981.

3889

80.2

60.

000.

000.

008980.26

$198,104

22.06

$��������������������������������

198,103.85

$�����������������������

Uni

vers

ity�B

oule

vard

Ease

cres

t�Driv

eLo

rain

�Ave

Reve

rsib

le�O

ne�L

ane�

Med

ian

120

124

2628

1.7 7

1476

99.0

461

200.

0051

120.

000.

00260019.04

$1,974,953

13.37

$��������������������������������

3,476,835.74

$�������������������

Uni

vers

ity�B

oule

vard

Lora

in�A

veU

S�29

Mix

ed�T

raffi

c12

012

037

806.

0 80.

000.

000.

0037806.08

$1,195,026

31.61

$��������������������������������

1,195,026.48

$�������������������

Uni

vers

ity�B

oule

vard

US�

29Pi

ney�

Bran

ch�R

oad

Mix

ed�T

raffi

c12

012

011

1516

.56

0.00

0.00

0.00

111516.56

$2,426,074

21.76

$��������������������������������

2,426,073.94

$�������������������

Uni

vers

ity�B

oule

vard

Uni

vers

ity�B

oule

vard

�e/b

Uni

vers

ity�B

oule

vard

�bi

Mix

ed�T

raffi

c12

012

058

872.

7 70.

000.

000.

0058872.77

$987,713

16.78

$��������������������������������

987,712.62

$�����������������������

Uni

vers

ity�B

oule

vard

Pine

y�Br

anch

�Roa

dGi

lber

t�St

Mix

ed�T

raffi

c13

016

30.

000.

000.

000.

000.

000.00

$314,843

�$������������������������������������

�$������������������������������������

Uni

vers

ity�B

oule

vard

Gilb

ert�S

tSe

ek�L

nM

ixed

�Tra

ffic

130

150

0.00

0.00

0.00

0.00

0.00

0.00

$219,87 1

�$������������������������������������

�$������������������������������������

Uni

vers

ity�B

oule

vard

Seek

�Ln

Bayf

ield

�St

Mix

ed�T

raffi

c13

014

10.

000.

000.

000.

000.

000.00

$87,270

�$������������������������������������

�$������������������������������������

Uni

vers

ity�B

oule

vard

Bayf

ield

�St

Carr

oll�A

veM

ixed

�Tra

ffic

130

142

0.00

0.00

0.00

0.00

0.00

0.00

$134,41 8

�$������������������������������������

�$������������������������������������

Uni

vers

ity�B

oule

vard

Carr

oll�A

veN

ew�H

amps

hire

�Ave

nue

Mix

ed�T

raffi

c12

012

00.

000.

000.

000.

000.

000.00

�$������������������������������������

�$������������������������������������

Total

32,378.51

461,370.08

81,600.00

85,200.00

0.00

628,170.08

$9,607,314

12,683,618.03

$�����������������

Segm

ent�p

artia

lly�lo

cate

d�in

�Prin

ce�G

eorg

e's�C

ount

y�(n

o�pa

rcel

�dat

a�av

aila

ble)

ROW

�diff

eren

ces�a

re�n

ot�re

port

ed�b

ecau

se�P

urpl

e�Li

ne�p

roje

ct�to

�acq

uire

�all�

nece

ssar

y�RO

WTy

pica

l�Med

ian�

Stat

ion�

Plat

form

�Lan

d�Ac

quisi

tion�

Area

:20

,400

s.f.

Typi

cal�S

igna

lized

�Lef

t�Tur

n�La

nd�A

cqui

sitio

n�Ar

ea:

17,0

40s.

f.Ty

pica

l�Que

ue�Ju

mp�

Lane

�Lan

d�Ac

quisi

tion�

Area

:13

,500

s.f.

Not

e:�*

�Tot

al�R

equi

red�

ROW

�Acq

uisit

ion�

valu

es�u

se�th

e�di

ffere

nce�

betw

een�

the�

Exist

ing�

avai

labl

e�RO

W�(a

s�mea

usre

d�us

ing�

Coun

ty�p

arce

l�dat

a)�a

nd�th

e�Pl

anni

ng�B

oard

�Dra

ft�R

ecom

men

ded�

ROW

�as�t

he�b

asis�

for�d

eter

min

ing�

the�

amou

nt�o

f�lan

d�ne

eded

.

\\m

abos

\pro

ject

s\11

735.

01\t

ech\

Cost

�Est

imat

e\Co

unty

�Lan

d�Co

sts\

CTCF

MP_

Cost

_RO

W_D

ata_

09�1

8�13

�Fin

al.x

lsxVH

BU

nive

rsity

ROW

Cal

cula

tions

Page 45: CTCFMP CostEstimate Final - Montgomery County, Maryland...UnitC ost(P LF) Miles $1,000 $20 $20 $900 $800 $20 $340 $350 $530 $750 $2,500 $650 feet miles GeorgiaA veNort h 9.64 30,663

CORR

IDOR:

US�29�(C

olum

bia�Pike/Colesville�Roa

d)

Road

Segm

ent�S

tart

Segm

ent�E

ndGuide

way�

Treatm

ent

Existin

g�FM

P�(ft)

CTCFMP�Ro

W�

(ft)

Approved

�Master�P

lan�

vs.�R

ecom

men

ded�

CTCFMP�RO

W�(sq�ft)

Existin

g�RO

W�vs.�

Recommen

ded�

CTCFMP�RO

W�(sq�ft)

Intersectio

n�RO

W�

Acqu

istio

n:�M

edian�

Station��Platforms�

(sq�ft)

Intersectio

n�RO

W�

Acqu

istio

n:�

Signalized

�Left�T

urn�

Lane

s�(sq�ft)

Intersectio

n�RO

W�

Acqu

istio

n:�Que

ue�

Jump�Lane

s�(sq�ft)

Total�R

equired�RO

W�

Acqu

isition

�(sq�ft)�*

�Total�Cost�o

f�Re

commen

ded�RT

S�RO

W�Acquistion�

per�D

atab

ase�

Analysis�

Cost�of�P

rivate�Prop

erty�

($�per�sq

.�ft.)

Total�Cost�o

f�Re

commen

ded�RT

S�RO

W�Acquistion

US�

29M

D�19

8St

ewar

t�Lan

eTw

o�La

ne�M

edia

n10

016

110

9548

.84

1446

0.02

6120

0.00

1022

40.0

00.

00177900.02

$11,748

0.81

$������������������������������

144,538

$������������������������

Stew

art�L

ane

US�

29Lo

ckw

ood�

Driv

eM

ixed

�Tra

ffic

8080

1192

3.48

0.00

0.00

0.00

11923.48

$85,059

7.13

$������������������������������

85,058.99

$��������������������

Lock

woo

d�Dr

ive

Stew

art�L

ane

New

�Ham

pshi

re�A

veM

ixed

�Tra

ffic

8080

1766

5.16

0.00

0.00

0.00

17665.16

$215,443

12.20

$����������������������������

215,443.07

$������������������

Lock

woo

d�Dr

ive

New

�Ham

pshi

re�A

veU

S�29

Mix

ed�T

raffi

c80

8032

422.

340.

000.

000.

0032422.34

$436,478

13.46

$����������������������������

436,478.24

$������������������

US�

29Lo

ckw

ood�

Driv

eSo

uthw

ood�

Aven

ueCu

rb�L

anes

120

122

5021

.72

5079

6.89

0.00

0.00

0.00

50796.89

$328,177

6.46

$������������������������������

328,176.94

$������������������

US�

29So

uthw

ood�

Aven

ueU

nive

rsity

�Bou

leva

rd�(W

B)M

ixed

�Tra

ffic

120

120

2707

6.86

0.00

0.00

0.00

27076.86

$858,367

31.70

$����������������������������

858,367.33

$������������������

US�

29U

nive

rsity

�Bou

leva

rd�(W

B)U

nive

rsity

�Bou

leva

rd�(E

B)M

ixed

�Tra

ffic

120

120

0**

0.00

0.00

0.00

0.00

***

�$��������������������������������

�$��������������������������������

US�

29U

nive

rsity

�Bou

leva

rd�(E

B)I�4

95M

ixed

�Tra

ffic

120

120

1207

1.40

0.00

0.00

0.00

12071.40

$486,944

40.34

$����������������������������

486,943.87

$������������������

US�

29I�4

95Sl

igo�

Cree

k�Pa

rkw

ayM

ixed

�Tra

ffic

120

120

2629

2.18

0.00

0.00

0.00

26292.18

$574,192

21.84

$����������������������������

574,191.97

$������������������

US�

29Sl

igo�

Cree

k�Pa

rkw

aySp

ring�

Stre

etM

anag

ed�L

anes

120

120

7371

4.28

0.00

0.00

0.00

73714.28

$2,025,801

27.48

$����������������������������

2,025,800.92

$���������������

US�

29Sp

ring�

Stre

etFe

nton

�Str

eet

Man

aged

�Lan

es12

012

010

299.

030.

000.

000.

0010299.03

$472,403

45.87

$����������������������������

472,402.70

$������������������

US�

29Fe

nton

�Str

eet

Geo

rgia

�Ave

nue

Man

aged

�Lan

es10

010

059

74.1

8628

40.

000.

000.

005974.19

$783,608

131.17

$��������������������������

783,607.55

$������������������

US�

29G

eorg

ia�A

venu

eEa

st�W

est�H

ighw

ayCu

rb�L

anes

124

125

2020

4.21

226

0.00

0.00

0.00

20204.21

$393,458

19.47

$����������������������������

393,457.74

$������������������

US�

29Ea

st�W

est�H

ighw

ay16

th�S

tree

tCu

rb�L

anes

125

125

1773

1.94

829

0.00

0.00

0.00

17731.95

$271,733

15.32

$����������������������������

271,732.80

$������������������

Total

114,570.57

320,631.99

61,200.00

102,240.00

0.00

484,071.99

$6,943,410

7,076,200.12

$���������������

**2�

parc

els�a

ffect

ed.�B

oth�

have

�gre

ater

�are

a�as

soci

ated

�with

�oth

er�se

gmen

ts,�a

nd�a

re�c

aptu

red�

ther

e .

A�w

ide�

rang

e�of

�Exi

stin

g�M

aste

r�Pla

n�an

d�Re

com

men

ded�

ROW

�val

ues�a

re�c

ited�

in�F

unct

iona

l�Mas

ter�P

lan.

��The

�low

er�v

alue

s�wer

e�us

ed�fo

r�thi

s�cal

cula

tion.

Typi

cal�M

edia

n�St

atio

n�Pl

atfo

rm�L

and�

Acqu

isitio

n�Ar

ea:

20,4

00s.

f.Ty

pica

l�Sig

naliz

ed�L

eft�T

urn�

Land

�Acq

uisit

ion�

Area

:17

,040

s.f.

Typi

cal�Q

ueue

�Jum

p�La

ne�L

and�

Acqu

isitio

n�Ar

ea:

13,5

00s.

f.

Not

e:�*

�Tot

al�R

equi

red�

ROW

�Acq

uisit

ion�

valu

es�u

se�th

e�di

ffere

nce�

betw

een�

the�

Exist

ing�

avai

labl

e�RO

W�(a

s�mea

usre

d�us

ing�

Coun

ty�p

arce

l�dat

a)�a

nd�th

e�Pl

anni

ng�B

oard

�Dra

ft�R

ecom

men

ded�

ROW

�as�t

he�b

asis�

for�d

eter

min

ing�

the�

amou

nt�o

f�lan

d�ne

eded

.

***�

Non

e�Fo

und

\\m

abos

\pro

ject

s\11

735.

01\t

ech\

Cost

�Est

imat

e\Co

unty

�Lan

d�Co

sts\

CTCF

MP_

Cost

_RO

W_D

ata_

09�1

8�13

�Fin

al.x

lsxVH

BU

S�29

ROW

Cal

cula

tions

Page 46: CTCFMP CostEstimate Final - Montgomery County, Maryland...UnitC ost(P LF) Miles $1,000 $20 $20 $900 $800 $20 $340 $350 $530 $750 $2,500 $650 feet miles GeorgiaA veNort h 9.64 30,663

CORR

IDOR:

Veirs�M

ill�Roa

d

Road

Segm

ent�S

tart

Segm

ent�E

ndGuide

way�Treatmen

tExistin

g�FM

P�(ft)

CTCFMP�Ro

W�

(ft)

Approved

�Master�P

lan�

vs.�R

ecom

men

ded�

CTCFMP�RO

W�(sq�ft)

Existin

g�RO

W�vs.�

Recommen

ded�

CTCFMP�RO

W�(sq�ft)

Intersectio

n�RO

W�

Acqu

istio

n:�M

edian�

Station��Platforms�

(sq�ft)

Intersectio

n�RO

W�

Acqu

istio

n:�

Signalized

�Left�T

urn�

Lane

s�(sq�ft)

Intersectio

n�RO

W�

Acqu

istio

n:�Que

ue�

Jump�Lane

s�(sq� ft)

Total�R

equired�RO

W�

Acqu

isition

�(sq�ft)�*

�Total�Cost�o

f�Recom

men

ded�RT

S�RO

W�Acquistion�pe

r�Datab

ase�

Analysis�

Cost�of�P

rivate�Prop

erty�($

�pe

r�sq.�ft.)

Total�Cost�o

f�Re

commen

ded�RT

S�RO

W�

Acqu

istio

nVe

irs�M

ill�R

oad

MD�

355

Mea

dow

�Hal

l�Driv

eBi

�dire

ctio

nal�O

ne�L

ane�

Med

ian�

(Roc

kvill

e)12

012

098

776.

4140

800.

0085

200.

000.

00224776.41

$825,965

8.36

$�������������������������������������

1,879,572

$���������������������������

Veirs

�Mill

�Roa

dM

eado

w�H

all�D

rive

Twin

broo

k�Pa

rkw

ayBi

�dire

ctio

nal�O

ne�L

ane�

Med

ian

150

150

433.

3920

400.

000.

000.

0020833.39

$974

2.25

$�������������������������������������

46,815.14

$���������������������������

Veirs

�Mill

�Roa

dTw

inbr

ook�

Park

way

Aspe

n�Hi

ll�Ro

adBi

�dire

ctio

nal�O

ne�L

ane�

Med

ian

150

150

9871

3.12

0.00

0.00

0.00

98713.12

$379,885

3.85

$�������������������������������������

379,884.59

$������������������������

Veirs

�Mill

�Roa

dAs

pen�

Hill�

Road

Park

land

�Driv

eBi

�dire

ctio

nal�O

ne�L

ane�

Med

ian

150

150

1872

59.8

140

800.

0017

040.

000.

00245099.81

$1,685,110

9.00

$�������������������������������������

2,205,599.93

$���������������������

Veirs

�Mill

�Roa

dPa

rkla

nd�D

rive

Turk

ey�B

ranc

hBi

�dire

ctio

nal�O

ne�L

ane�

Med

ian

150

150

0.00

0.00

0.00

0.00

0.00

$0�

$���������������������������������������

�$���������������������������������������

Veirs

�Mill

�Roa

dTu

rkey

�Bra

nch

Grid

ley�

Road

Bi�d

irect

iona

l�One

�Lan

e�M

edia

n12

012

010

93.8

80.

0017

040.

000.

0018133.88

$13,812

12.63

$�����������������������������������

228,963.16

$������������������������

Veirs

�Mill

�Roa

dG

ridle

y�Ro

adRa

ndol

ph�R

oad

Bi�d

irect

iona

l�One

�Lan

e�M

edia

n12

012

00.

0020

400.

000.

000.

0020400.00

38.10

$�����������������������������������

777,273.50

$������������������������

Veirs

�Mill

�Roa

dRa

ndol

ph�R

oad

Sam

pson

�Roa

dBi

�dire

ctio

nal�O

ne�L

ane�

Med

ian

120

120

2145

.21

0.00

0.00

0.00

2145.21

$136,386

63.58

$�����������������������������������

136,385.79

$������������������������

Veirs

�Mill

�Roa

dSa

mps

on�R

oad

Ferr

ara�

Aven

ueBi

�dire

ctio

nal�O

ne�L

ane�

Med

ian

120

120

0.00

0.00

1704

0.00

0.00

17040.00

40.65

$�����������������������������������

692,627.64

$������������������������

Veirs

�Mill

�Roa

dFe

rrar

a�Av

enue

Conn

ectic

ut�A

venu

eBi

�dire

ctio

nal�O

ne�L

ane�

Med

ian

120

120

426.

1620

400.

000.

000.

0020826.16

$7,550

17.72

$�����������������������������������

368,983.36

$������������������������

Veirs

�Mill

�Roa

dCo

nnec

ticut

�Ave

nue

Gai

l�Str

eet

Bi�d

irect

iona

l�One

�Lan

e�M

edia

n12

012

026

53.0

20.

000.

000.

002653.02

$33,055

12.46

$�����������������������������������

33,054.91

$���������������������������

Veirs

�Mill

�Roa

dG

ail�S

tree

tN

ewpo

rt�M

ill�R

oad

Bi�d

irect

iona

l�One

�Lan

e�M

edia

n12

012

028

669.

9276

120

400.

0017

040.

000.

0066109.93

$518,751

18.09

$�����������������������������������

1,196,186.78

$���������������������

Veirs

�Mill

�Roa

dN

ewpo

rt�M

ill�R

oad

Mon

terr

ey�D

rive

Bi�d

irect

iona

l�One

�Lan

e�M

edia

n12

012

013

045.

8504

20.

000.

000.

0013045.85

$142,475

10.92

$�����������������������������������

142,475.45

$������������������������

Veirs

�Mill

�Roa

dM

onte

rrey

�Driv

eSh

errie

�Lan

eBi

�dire

ctio

nal�O

ne�L

ane�

Med

ian

120

120

6575

.848

744

0.00

0.00

0.00

6575.85

0**

20.81

$�����������������������������������

136,871.72

$������������������������

Veirs

�Mill

�Roa

dSh

errie

�Lan

eG

alt�A

venu

eBi

�dire

ctio

nal�O

ne�L

ane�

Med

ian

120

120

2406

.922

503

0.00

0.00

0.00

2406.92

$73,911

30.71

$�����������������������������������

73,910.52

$���������������������������

Veirs

�Mill

�Roa

dGa

lt�Av

enue

Uni

vers

ity�B

oule

vard

Bi�d

irect

iona

l�One

�Lan

e�M

edia

n12

012

947

43.8

5371

214

281.

4930

120

400.

000.

000.

0034681.49

$673,613

47.17

$�����������������������������������

1,635,817.78

$���������������������

Veirs

�Mill

�Roa

dU

nive

rsity

�Bou

leva

rdEn

nalls

�Ave

nue

Bi�d

irect

iona

l�One

�Lan

e�M

edia

n12

012

931

40.3

0591

918

81.3

0754

70.

000.

000.

001881.31

$127,648

67.85

$�����������������������������������

127,647.78

$������������������������

Veirs

�Mill

�Roa

dEn

nalls

�Ave

nue

Whe

aton

�Bus

�Sta

tion

Bi�d

irect

iona

l�One

�Lan

e�M

edia

n12

012

910

151.

0832

140

971.

2818

0.00

1704

0.00

0.00

58011.28

$985,215

24.05

$�����������������������������������

1,394,966.97

$���������������������

Total

18,035.24

499,333.65

183,600.00

170,400.00

0.00

853,333.65

$5,604,349

11,457,037.02

$�������������������

Prop

erty

�loca

ted�

in�C

ity�o

f�Roc

kvill

e�ju

risdi

ctio

nTy

pica

l�Med

ian�

Stat

ion�

Plat

form

�Lan

d�Ac

quisi

tion�

Area

:20

,400

s.f.

Red�

Valu

es�a

re�a

vera

ges�o

f�nea

rest

�oth

er�se

gmen

t sTy

pica

l�Sig

naliz

ed�L

eft�T

urn�

Land

�Acq

uisit

ion�

Area

:17

,040

s.f.

Typi

cal�Q

ueue

�Jum

p�La

ne�L

and�

Acqu

isitio

n�Ar

ea:

13,5

00s.

f.

Not

e:�*

�Tot

al�R

equi

red�

ROW

�Acq

uisit

ion�

valu

es�u

se�th

e�di

ffere

nce�

betw

een�

the�

Exist

ing�

avai

labl

e�RO

W�(a

s�mea

usre

d�us

ing�

Coun

ty�p

arce

l�dat

a)�a

nd�th

e�Pl

anni

ng�B

oard

�Dra

ft�R

ecom

men

ded�

ROW

�as�t

he�b

asis�

for�d

eter

min

ing�

the�

amou

nt�o

f�lan

d�ne

eded

.**

�Lan

d�As

sesm

eent

�$0

\\m

abos

\pro

ject

s\11

735.

01\t

ech\

Cost

�Est

imat

e\Co

unty

�Lan

d�Co

sts\

CTCF

MP_

Cost

_RO

W_D

ata_

09�1

8�13

�Fin

al.x

lsxVH

BVe

irs�M

ill

ROW

Cal

cula

tions


Recommended