up
Budget Year / Version:  
anchor
anchor
anchor

Phase

Status

Active
anchor
Budget Snapshot
$6.16M Total
Expenditures/Funding
$5.52M 6 Year Total
Expenditures/Funding
anchor

Disclosures

Expenditures will continue indefinitely.
Budget Snapshot
$6.16M Total
Expenditures/Funding
$5.52M 6 Year Total
Expenditures/Funding
anchor
Project Details
Project NumberP382301
Date Last Modified09/13/24
Administering AgencyW.S.S.C.
CategoryWSSC
SubCategorySewerage Montgomery County
Planning AreaKensington-Wheaton
anchor
Total Expenditures by Cost Element (000s)
anchor
Total Funding by Source (000s)
EXPENDITURES (000s)
Cost ElementsTotalThru FY24Est FY25Total 6 YearsFY 26FY 27FY 28FY 29FY 30FY 31Beyond 6 Years
Planning, Design and Supervision1274223368683503109710000
Land00000000000
Site Improvements and Utilities00000000000
Construction411500411530831166910000
Other7740557191214841140000
Total Expenditures6163223423551793237098760000
FUNDING (000s)
Funding SourceTotalThru FY24Est FY25Total 6 YearsFY 26FY 27FY 28FY 29FY 30FY 31Beyond 6 Years
WSSC Bonds6163223423551793237098760000
Total Funding Sources6163223423551793237098760000
APPROPRIATION AND EXPENDITURE DATA ($000s)
Appropriation FY 25 Request2300
Year First Appropriation
Appropriation FY 26 Request932
Last FY's Cost Estimate6789
Cumulative Appropriation3106
Expenditure / Encumbrances0
Unencumbered Balance3106