Budget Year / Version:
FY26
 
RECOMMENDED
anchor
anchor
anchor

Description

anchor

Phase

Ongoing

Status

Active
anchor
Budget Snapshot
$24.61M Total
Expenditures/Funding
$4.91M 6 Year Total
Expenditures/Funding
anchor

Justification

anchor

Other

anchor

Fiscal Note

anchor

Disclosures

anchor

Coordination

Budget Snapshot
$24.61M Total
Expenditures/Funding
$4.91M 6 Year Total
Expenditures/Funding
anchor
Project Details
Project NumberP788911
Date Last Modified01/03/25
Administering AgencyAgriculture
CategoryConservation of Natural Resources
SubCategoryAg Land Preservation
Planning AreaCountywide
anchor
Total Expenditures by Cost Element (000s)
$3,194$21,245$174Cost Elements$0$2000$4000$6000$8000$10000$12000$14000$16000$18000$20000$22000$24000Planning Design and SupervisionLandOther
anchor
Total Funding by Source (000s)
22.8%6.1%30.6%30.6%CostElements$0$1000$2000$3000$4000$5000$6000$7000$8000Agricultural Transfer TaxContributionsCurrent Revenue: GeneralDeveloper PaymentsFederal AidG.O. BondsInvestment IncomeState Aid
EXPENDITURES (000s)
YearThruRem202520262027202820292030beyond 6years$0$2000$4000$6000$8000$10000$12000$14000$16000Planning Design and SupervisionLandOther
Cost ElementsTotalThru FY24Rem FY24Total 6 YearsFY 25FY 26FY 27FY 28FY 29FY 30Beyond 6 Years
Planning, Design and Supervision$3,194$2,211$83$900$150$150$150$150$150$150$0
Land$21,245$14,554$2,678$4,013$2,062$1,111$210$210$210$210$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$174$37$137$0$0$0$0$0$0$0$0
Total Expenditures$24,613$16,802$2,898$4,913$2,212$1,261$360$360$360$360$0
FUNDING (000s)
YearThruRem202520262027202820292030beyond 6years$0$1000$2000$3000$4000$5000$6000Agricultural Transfer TaxContributionsCurrent Revenue: GeneralDeveloper PaymentsFederal AidG.O. BondsInvestment IncomeState Aid
Funding SourceTotalThru FY24Rem FY24Total 6 YearsFY 25FY 26FY 27FY 28FY 29FY 30Beyond 6 Years
Agricultural Transfer Tax$5,604$2,683$479$2,442$1,442$200$200$200$200$200$0
Contributions$1,499$966$533$0$0$0$0$0$0$0$0
Current Revenue: General$500$500$0$0$0$0$0$0$0$0$0
Developer Payments$7,537$5,264$282$1,991$550$841$150$150$150$150$0
Federal Aid$545$511$34$0$0$0$0$0$0$0$0
G.O. Bonds$308$308$0$0$0$0$0$0$0$0$0
Investment Income$1,099$609$10$480$220$220$10$10$10$10$0
State Aid$7,521$5,961$1,560$0$0$0$0$0$0$0$0
Total Funding Sources$24,613$16,802$2,898$4,913$2,212$1,261$360$360$360$360$0
APPROPRIATION AND EXPENDITURE DATA ($000s)
Appropriation FY 25 Request$1,085
Year First AppropriationFY89
Appropriation FY 26 Request$330
Last FY's Cost Estimate$24,613
Cumulative Appropriation$22,843
Expenditure / Encumbrances$16,804
Unencumbered Balance$6,039