Budget Year / Version:
FY26
 
RECOMMENDED
anchor
anchor
anchor

Description

anchor

Phase

Ongoing

Status

Active
anchor
Budget Snapshot
$121.42M Total
Expenditures/Funding
$23.48M 6 Year Total
Expenditures/Funding
anchor

Estimated Schedule

anchor

Justification

anchor

Fiscal Note

anchor

Disclosures

anchor

Coordination

Budget Snapshot
$121.42M Total
Expenditures/Funding
$23.48M 6 Year Total
Expenditures/Funding
anchor
Project Details
Project NumberP509651
Date Last Modified01/08/25
Administering AgencyTechnology Services
CategoryGeneral Government
SubCategoryTechnology Services
Planning AreaCountywide
anchor
Total Expenditures by Cost Element (000s)
$7,389$19,137$25,403$69,496Cost Elements$0$10000$20000$30000$40000$50000$60000$70000$80000Planning Design and SupervisionSite Improvements and UtilitiesConstructionOther
anchor
Total Funding by Source (000s)
56.9%32.7%7.3%CostElements$0$10000$20000$30000$40000$50000$60000$70000ContributionsCurrent Revenue: Cable TVCurrent Revenue: GeneralG.O. BondsPAYGO
EXPENDITURES (000s)
YearThruRem202520262027202820292030beyond 6years$0$10000$20000$30000$40000$50000$60000$70000Planning Design and SupervisionSite Improvements and UtilitiesConstructionOther
Cost ElementsTotalThru FY24Rem FY24Total 6 YearsFY 25FY 26FY 27FY 28FY 29FY 30Beyond 6 Years
Planning, Design and Supervision$7,389$6,499$890$0$0$0$0$0$0$0$0
Land$0$0$0$0$0$0$0$0$0$0$0
Site Improvements and Utilities$19,137$17,139$1,638$360$60$60$60$60$60$60$0
Construction$25,403$3,596$1,389$20,418$3,647$3,647$3,647$3,647$2,915$2,915$0
Other$69,496$66,796$0$2,700$450$450$450$450$450$450$0
Total Expenditures$121,425$94,030$3,917$23,478$4,157$4,157$4,157$4,157$3,425$3,425$0
FUNDING (000s)
YearThruRem202520262027202820292030beyond 6years$0$10000$20000$30000$40000$50000$60000$70000ContributionsCurrent Revenue: Cable TVCurrent Revenue: GeneralG.O. BondsPAYGO
Funding SourceTotalThru FY24Rem FY24Total 6 YearsFY 25FY 26FY 27FY 28FY 29FY 30Beyond 6 Years
Contributions$1,611$1,611$0$0$0$0$0$0$0$0$0
Current Revenue: Cable TV$69,099$69,026$73$0$0$0$0$0$0$0$0
Current Revenue: General$39,702$12,380$3,844$23,478$4,157$4,157$4,157$4,157$3,425$3,425$0
G.O. Bonds$8,866$8,866$0$0$0$0$0$0$0$0$0
PAYGO$2,147$2,147$0$0$0$0$0$0$0$0$0
Total Funding Sources$121,425$94,030$3,917$23,478$4,157$4,157$4,157$4,157$3,425$3,425$0
OPERATING BUDGET IMPACT ($000s)
Impact TypeTotal 6 YearsFY 25FY 26FY 27FY 28FY 29FY 30
Program-Other$2,250--$1,000--$1,250
NET IMPACT$2,250--$1,000--$1,250
APPROPRIATION AND EXPENDITURE DATA ($000s)
Appropriation FY 25 Request$4,157
Year First AppropriationFY96
Appropriation FY 26 Request$4,157
Last FY's Cost Estimate$121,425
Cumulative Appropriation$102,104
Expenditure / Encumbrances$96,938
Unencumbered Balance$5,166