Budget Year / Version:
FY26
 
RECOMMENDED
anchor
anchor
anchor

Description

anchor

Phase

Ongoing

Status

Pending Closeout
anchor
Budget Snapshot
$7.54M Total
Expenditures/Funding
$0.2M 6 Year Total
Expenditures/Funding
anchor

Estimated Schedule

anchor

Justification

anchor

Fiscal Note

anchor

Coordination

Budget Snapshot
$7.54M Total
Expenditures/Funding
$0.2M 6 Year Total
Expenditures/Funding
anchor
Project Details
Project NumberP362105
Date Last Modified12/30/24
Administering AgencyGeneral Services
CategoryGeneral Government
SubCategoryCounty Offices and Other Improvements
Planning AreaCountywide
anchor
Total Expenditures by Cost Element (000s)
$73$7,472Cost Elements$0$1000$2000$3000$4000$5000$6000$7000$8000Planning Design and SupervisionConstruction
anchor
Total Funding by Source (000s)
100.0%CostElements$0$1000$2000$3000$4000$5000$6000$7000$8000Utility Merger Funds
EXPENDITURES (000s)
YearThruRem202520262027202820292030beyond 6years$0$500$1000$1500$2000$2500$3000$3500$4000$4500$5000$5500$6000Planning Design and SupervisionConstruction
Cost ElementsTotalThru FY24Rem FY24Total 6 YearsFY 25FY 26FY 27FY 28FY 29FY 30Beyond 6 Years
Planning, Design and Supervision$73$73$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$7,472$5,811$1,458$203$203$0$0$0$0$0$0
Other$0$0$0$0$0$0$0$0$0$0$0
Total Expenditures$7,545$5,884$1,458$203$203$0$0$0$0$0$0
FUNDING (000s)
YearThruRem202520262027202820292030beyond 6years$0$500$1000$1500$2000$2500$3000$3500$4000$4500$5000$5500$6000Utility Merger Funds
Funding SourceTotalThru FY24Rem FY24Total 6 YearsFY 25FY 26FY 27FY 28FY 29FY 30Beyond 6 Years
Utility Merger Funds$7,545$5,884$1,458$203$203$0$0$0$0$0$0
Total Funding Sources$7,545$5,884$1,458$203$203$0$0$0$0$0$0
APPROPRIATION AND EXPENDITURE DATA ($000s)
Appropriation FY 25 Request$0
Year First AppropriationFY21
Appropriation FY 26 Request$0
Last FY's Cost Estimate$7,545
Cumulative Appropriation$7,545
Expenditure / Encumbrances$6,094
Unencumbered Balance$1,451