Budget Year / Version:
FY26
 
RECOMMENDED
anchor
anchor
anchor

Description

anchor

Phase

Planning Stage

Status

Active
anchor
Budget Snapshot
$17.65M Total
Expenditures/Funding
$11.73M 6 Year Total
Expenditures/Funding
anchor

Estimated Schedule

anchor

Cost Change

anchor

Justification

anchor

Other

anchor

Disclosures

anchor

Coordination

Budget Snapshot
$17.65M Total
Expenditures/Funding
$11.73M 6 Year Total
Expenditures/Funding
anchor
Project Details
Project NumberP722506
Date Last Modified01/08/25
Administering AgencyRecreation
CategoryCulture and Recreation
SubCategoryRecreation
Planning AreaCountywide
anchor
Total Expenditures by Cost Element (000s)
$3,507$13,959$180Cost Elements$0$2000$4000$6000$8000$10000$12000$14000$16000Planning Design and SupervisionConstructionOther
anchor
Total Funding by Source (000s)
100.0%CostElements$0$2000$4000$6000$8000$10000$12000$14000$16000$18000G.O. Bonds
EXPENDITURES (000s)
YearThruRem202520262027202820292030beyond 6years$0$200$400$600$800$1000$1200$1400$1600$1800$2000$2200$2400$2600Planning Design and SupervisionConstructionOther
Cost ElementsTotalThru FY24Rem FY24Total 6 YearsFY 25FY 26FY 27FY 28FY 29FY 30Beyond 6 Years
Planning, Design and Supervision$3,507$0$0$2,541$139$139$333$643$643$644$966
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$13,959$0$0$9,067$792$864$72$2,447$2,446$2,446$4,892
Other$180$0$0$120$14$15$1$30$30$30$60
Total Expenditures$17,646$0$0$11,728$945$1,018$406$3,120$3,119$3,120$5,918
FUNDING (000s)
YearThruRem202520262027202820292030beyond 6years$0$500$1000$1500$2000$2500$3000G.O. Bonds
Funding SourceTotalThru FY24Rem FY24Total 6 YearsFY 25FY 26FY 27FY 28FY 29FY 30Beyond 6 Years
G.O. Bonds$17,646$0$0$11,728$945$1,018$406$3,120$3,119$3,120$5,918
Total Funding Sources$17,646$0$0$11,728$945$1,018$406$3,120$3,119$3,120$5,918
APPROPRIATION AND EXPENDITURE DATA ($000s)
Appropriation FY 25 Request$1,201
Year First AppropriationFY25
Appropriation FY 26 Request$762
Last FY's Cost Estimate$16,905
Cumulative Appropriation$1,201
Expenditure / Encumbrances$0
Unencumbered Balance$1,201