up
Budget Year / Version:  
anchor
anchor
anchor

Description

This project renovates the existing 25.35-acre Hillandale Local Park. The plan removes and/or renovates deteriorating facilities and reconfigures the park to improve access and circulation. Project scope was updated for the FY19-24 CIP to include the following elements: demolition of the Hillandale office building in order to provide an improved, safer, and realigned park entrance and reconfigured roadway, additional parking, shared use trail and frontage improvements along New Hampshire Avenue, hard surface internal trail loop, restroom facility, improved full-size soccer field, multi-age playground, one picnic shelter, two basketball courts with lighting, stormwater management facilities, and landscaping.
project image
anchor

Phase

Final Design Stage

Status

Active
anchor
Budget Snapshot
$5.7M Total
Expenditures/Funding
$3M 6 Year Total
Expenditures/Funding
anchor

Location

anchor

Estimated Schedule

Design ongoing, construction to begin in FY20.
anchor

Justification

The park facility plan was approved by the Montgomery County Planning Board on July 9, 2015. Specific recommendations for the renovation of this park are included in the White Oak Science Gateway Master Plan, approved and adopted July 2014. Additional applicable recommendations are included in the Countywide bikeways functional master plan (2005), vision 2030 strategic plan for parks and recreation, Montgomery County, Maryland (2011), and the 2012 Park Recreation and Open Space (PROS) plan.
anchor

Other

A pedestrian impact analysis has been completed for this project.
anchor

Disclosures

A pedestrian impact analysis will be performed during design or is in progress. M-NCPPC asserts that this project conforms to the requirement of relevant local plans, as required by the Maryland Economic Growth, Resource Protection and Planning Act.
anchor

Coordination

The project requires coordination with the Hillandale volunteer fire station to ensure that access and Entrance requirements for the fire station are met. The removal of the Hillandale office building requires coordination with the timing of staff relocation to the Wheaton headquarters building.
Budget Snapshot
$5.7M Total
Expenditures/Funding
$3M 6 Year Total
Expenditures/Funding
project image
anchor
Project Details
Project NumberP871742
Date Last Modified09/24/19
Administering AgencyM-NCPPC
CategoryM-NCPPC
SubCategoryDevelopment
Planning AreaColesville-White Oak and Vicinity
anchor
Total Expenditures by Cost Element (000s)
anchor
Total Funding by Source (000s)
EXPENDITURES (000s)
Cost ElementsTotalThru FY19Est FY20Total 6 YearsFY 21FY 22FY 23FY 24FY 25FY 26Beyond 6 Years
Planning, Design and Supervision855306102151754000000
Land00000000000
Site Improvements and Utilities484540416562785232546000000
Construction00000000000
Other00000000000
Total Expenditures570043422663000250050000000
FUNDING (000s)
Funding SourceTotalThru FY19Est FY20Total 6 YearsFY 21FY 22FY 23FY 24FY 25FY 26Beyond 6 Years
M-NCPPC Bonds178943460575062512500000
Program Open Space3911016612250187537500000
Total Funding Sources570043422663000250050000000
OPERATING BUDGET IMPACT ($000s)
Impact TypeTotal 6 YearsFY 21FY 22FY 23FY 24FY 25FY 26
Maintenance1010-202202202202202
NET IMPACT1010-202202202202202
APPROPRIATION AND EXPENDITURE DATA ($000s)
Appropriation FY 21 Request500
Year First AppropriationFY17
Appropriation FY 22 Request0
Last FY's Cost Estimate5700
Cumulative Appropriation5700
Expenditure / Encumbrances669
Unencumbered Balance5031