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
Made with FlippingBook - professional solution for displaying marketing and sales documents online