up
Budget Year / Version:
FY26
 
RECOMMENDED
anchor
anchor
anchor

Description

anchor

Phase

Planning Stage

Status

Active
anchor
Budget Snapshot
$0.45M Total
Expenditures/Funding
$0.45M 6 Year Total
Expenditures/Funding
anchor

Location

anchor

Cost Change

anchor

Justification

anchor

Coordination

Budget Snapshot
$0.45M Total
Expenditures/Funding
$0.45M 6 Year Total
Expenditures/Funding
anchor
Project Details
Project NumberP392309
Date Last Modified01/07/24
Administering AgencyRevenue Authority
CategoryRevenue Authority
SubCategoryMiscellaneous Projects (Revenue Authority)
Planning AreaGaithersburg and Vicinity
anchor
Total Expenditures by Cost Element (000s)
$450Cost Elements$0$50$100$150$200$250$300$350$400$450$500Planning Design and Supervision
anchor
Total Funding by Source (000s)
90.0%10.0%CostElements$50$100$150$200$250$300$350$400Federal AidRevenue Authority
EXPENDITURES (000s)
YearThruRem202520262027202820292030beyond 6years$0$50$100$150$200$250$300$350$400$450Planning Design and Supervision
Cost ElementsTotalThru FY24Rem FY24Total 6 YearsFY 25FY 26FY 27FY 28FY 29FY 30Beyond 6 Years
Planning, Design and Supervision$450$0$0$450$0$450$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$0$0$0$0$0$0$0$0$0$0$0
Other$0$0$0$0$0$0$0$0$0$0$0
Total Expenditures$450$0$0$450$0$450$0$0$0$0$0
FUNDING (000s)
YearThruRem202520262027202820292030beyond 6years$0$50$100$150$200$250$300$350$400Federal AidRevenue Authority
Funding SourceTotalThru FY24Rem FY24Total 6 YearsFY 25FY 26FY 27FY 28FY 29FY 30Beyond 6 Years
Federal Aid$405$0$0$405$0$405$0$0$0$0$0
Revenue Authority$45$0$0$45$0$45$0$0$0$0$0
Total Funding Sources$450$0$0$450$0$450$0$0$0$0$0
APPROPRIATION AND EXPENDITURE DATA ($000s)
Appropriation FY 25 Request$0
Year First Appropriation
Appropriation FY 26 Request$450
Last FY's Cost Estimate$450
Cumulative Appropriation$0
Expenditure / Encumbrances$0
Unencumbered Balance$0
BESbswy
BESbswy