Budget Year / Version:
FY26
 
RECOMMENDED
anchor
anchor
anchor

Description

anchor

Phase

Ongoing

Status

Active
anchor
Budget Snapshot
$12.35M Total
Expenditures/Funding
$1.61M 6 Year Total
Expenditures/Funding
anchor

Justification

anchor

Other

anchor

Fiscal Note

anchor

Disclosures

anchor

Coordination

Budget Snapshot
$12.35M Total
Expenditures/Funding
$1.61M 6 Year Total
Expenditures/Funding
anchor
Project Details
Project NumberP508768
Date Last Modified12/26/24
Administering AgencyGeneral Services
CategoryGeneral Government
SubCategoryCounty Offices and Other Improvements
Planning AreaCountywide
anchor
Total Expenditures by Cost Element (000s)
$11,577$87$7$412$263Cost Elements$0$2000$4000$6000$8000$10000$12000Planning Design and SupervisionLandSite Improvements and UtilitiesConstructionOther
anchor
Total Funding by Source (000s)
94.8%5.1%CostElements$0$2000$4000$6000$8000$10000$12000Current Revenue: GeneralCurrent Revenue: Solid Waste DisposalG.O. BondsState Aid
EXPENDITURES (000s)
YearThruRem202520262027202820292030beyond 6years$0$1000$2000$3000$4000$5000$6000$7000$8000$9000$10000Planning Design and SupervisionLandSite Improvements and UtilitiesConstructionOther
Cost ElementsTotalThru FY24Rem FY24Total 6 YearsFY 25FY 26FY 27FY 28FY 29FY 30Beyond 6 Years
Planning, Design and Supervision$11,577$9,813$154$1,610$310$260$260$260$260$260$0
Land$87$87$0$0$0$0$0$0$0$0$0
Site Improvements and Utilities$7$7$0$0$0$0$0$0$0$0$0
Construction$412$412$0$0$0$0$0$0$0$0$0
Other$263$263$0$0$0$0$0$0$0$0$0
Total Expenditures$12,346$10,582$154$1,610$310$260$260$260$260$260$0
FUNDING (000s)
YearThruRem202520262027202820292030beyond 6years$0$1000$2000$3000$4000$5000$6000$7000$8000$9000$10000Current Revenue: GeneralCurrent Revenue: Solid Waste DisposalG.O. BondsState Aid
Funding SourceTotalThru FY24Rem FY24Total 6 YearsFY 25FY 26FY 27FY 28FY 29FY 30Beyond 6 Years
Current Revenue: General$11,701$9,937$154$1,610$310$260$260$260$260$260$0
Current Revenue: Solid Waste Disposal$20$20$0$0$0$0$0$0$0$0$0
G.O. Bonds$625$625$0$0$0$0$0$0$0$0$0
State Aid$0$0$0$0$0$0$0$0$0$0$0
Total Funding Sources$12,346$10,582$154$1,610$310$260$260$260$260$260$0
APPROPRIATION AND EXPENDITURE DATA ($000s)
Appropriation FY 25 Request$310
Year First AppropriationFY87
Appropriation FY 26 Request$260
Last FY's Cost Estimate$12,346
Cumulative Appropriation$11,046
Expenditure / Encumbrances$10,698
Unencumbered Balance$348