FY2021 Adopted Budget

Capital Project Summary

Capital Project Number: BR1037

Activity #: C6011.6011.01

Capital Project Title: Hornets Nest Road Bridge

Region: Thurmont

Asset Type: Bridges Asset Category: Bridges

Year Identified: 2014 Est Completion Date: 12/17/2021

Capital Project Status: In Progress

Capital Project Description: Bridge No. F05-22. This project will replace an existing multi-cell pipe structure that is in very poor condition. The hydraulic opening is inadequate and traps debris, causing water to overtop the road. The 2015 ADT at the bridge is 97 vehicles per day.

Cash Requirement Schedule:

Project Total

Prior Budget

Categories

2021

2022

2023

2024

2025

2026 Costs After

Land

18,000

18,000

Site Improvement - NonBldg

6,200

6,200

Architect/Engineering

197,700 191,600

6,100

Construction

977,700 84,500 51,600

977,700 84,500

Inspectors - County Project Management

51,600

Total Cost:

1,335,700 267,400 1,068,300

Funding Schedule:

Project Total

Prior Budget

Categories

2021

2022

2023

2024

2025

2026 Costs After

Federal Grants - Capital Trans from General Fund General Obligation Bonds

849,800 107,800

849,800 57,900

49,900

378,100 217,500 160,600 1,335,700 267,400 1,068,300

Total Cost:

592