Budget Year / Version:
FY26
 
RECOMMENDED
anchor
anchor
anchor

Description

anchor

Phase

Preliminary Design Stage

Status

Active
anchor
Budget Snapshot
$1.9M Total
Expenditures/Funding
$1.9M 6 Year Total
Expenditures/Funding
anchor

Estimated Schedule

anchor

Justification

anchor

Fiscal Note

anchor

Disclosures

anchor

Coordination

Budget Snapshot
$1.9M Total
Expenditures/Funding
$1.9M 6 Year Total
Expenditures/Funding
anchor
Project Details
Project NumberP722504
Date Last Modified04/17/24
Administering AgencyGeneral Services
CategoryCulture and Recreation
SubCategoryRecreation
Planning AreaCountywide
anchor
Total Expenditures by Cost Element (000s)
$1,900Cost Elements$0$200$400$600$800$1000$1200$1400$1600$1800$2000Construction
anchor
Total Funding by Source (000s)
26.3%73.7%CostElements$500$600$700$800$900$1000$1100$1200$1300$1400G.O. BondsState Aid
EXPENDITURES (000s)
YearThruRem202520262027202820292030beyond 6years$0$100$200$300$400$500$600$700Construction
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$1,900$0$0$1,900$700$700$0$0$250$250$0
Other$0$0$0$0$0$0$0$0$0$0$0
Total Expenditures$1,900$0$0$1,900$700$700$0$0$250$250$0
FUNDING (000s)
YearThruRem202520262027202820292030beyond 6years$0$100$200$300$400$500$600$700G.O. BondsState Aid
Funding SourceTotalThru FY24Rem FY24Total 6 YearsFY 25FY 26FY 27FY 28FY 29FY 30Beyond 6 Years
G.O. Bonds$500$0$0$500$0$0$0$0$250$250$0
State Aid$1,400$0$0$1,400$700$700$0$0$0$0$0
Total Funding Sources$1,900$0$0$1,900$700$700$0$0$250$250$0
APPROPRIATION AND EXPENDITURE DATA ($000s)
Appropriation FY 25 Request$1,400
Year First AppropriationFY25
Appropriation FY 26 Request$0
Last FY's Cost Estimate$1,900
Cumulative Appropriation$1,400
Expenditure / Encumbrances$0
Unencumbered Balance$1,400