Budget Year / Version:
FY26
 
RECOMMENDED
anchor
anchor
anchor

Description

anchor

Phase

Ongoing

Status

Pending Closeout
anchor
Budget Snapshot
$7.47M Total
Expenditures/Funding
$0M 6 Year Total
Expenditures/Funding
anchor

Estimated Schedule

anchor

Justification

anchor

Fiscal Note

anchor

Coordination

Budget Snapshot
$7.47M Total
Expenditures/Funding
$0M 6 Year Total
Expenditures/Funding
anchor
Project Details
Project NumberP342303
Date Last Modified12/06/24
Administering AgencyTechnology Services
CategoryGeneral Government
SubCategoryTechnology Services
Planning AreaCountywide
anchor
Total Expenditures by Cost Element (000s)
$596$6,873Cost Elements$0$1000$2000$3000$4000$5000$6000$7000ConstructionOther
anchor
Total Funding by Source (000s)
70.9%29.1%CostElements$2000$2500$3000$3500$4000$4500$5000$5500Current Revenue: GeneralShort-Term Financing
EXPENDITURES (000s)
YearThruRem202520262027202820292030beyond 6years$0$500$1000$1500$2000$2500$3000$3500$4000$4500$5000$5500$6000ConstructionOther
Cost ElementsTotalThru FY24Rem FY24Total 6 YearsFY 25FY 26FY 27FY 28FY 29FY 30Beyond 6 Years
Planning, Design and Supervision$0$0$0$0$0$0$0$0$0$0$0
Land$0$0$0$0$0$0$0$0$0$0$0
Site Improvements and Utilities$0$0$0$0$0$0$0$0$0$0$0
Construction$596$596$0$0$0$0$0$0$0$0$0
Other$6,873$5,884$989$0$0$0$0$0$0$0$0
Total Expenditures$7,469$6,480$989$0$0$0$0$0$0$0$0
FUNDING (000s)
YearThruRem202520262027202820292030beyond 6years$0$500$1000$1500$2000$2500$3000$3500$4000$4500Current Revenue: GeneralShort-Term Financing
Funding SourceTotalThru FY24Rem FY24Total 6 YearsFY 25FY 26FY 27FY 28FY 29FY 30Beyond 6 Years
Current Revenue: General$5,299$4,310$989$0$0$0$0$0$0$0$0
Short-Term Financing$2,170$2,170$0$0$0$0$0$0$0$0$0
Total Funding Sources$7,469$6,480$989$0$0$0$0$0$0$0$0
OPERATING BUDGET IMPACT ($000s)
Impact TypeTotal 6 YearsFY 25FY 26FY 27FY 28FY 29FY 30
Maintenance$1,200$200$200$200$200$200$200
Cost Savings-------
NET IMPACT$1,200$200$200$200$200$200$200
APPROPRIATION AND EXPENDITURE DATA ($000s)
Appropriation FY 25 Request$0
Year First AppropriationFY23
Appropriation FY 26 Request$0
Last FY's Cost Estimate$7,469
Cumulative Appropriation$7,469
Expenditure / Encumbrances$6,626
Unencumbered Balance$843