Budget Year / Version:
FY26
 
RECOMMENDED
anchor
anchor
anchor

Description

anchor

Phase

Ongoing

Status

Active
anchor
Budget Snapshot
$4.4M Total
Expenditures/Funding
$0.75M 6 Year Total
Expenditures/Funding
anchor

Cost Change

anchor

Justification

anchor

Other

anchor

Fiscal Note

anchor

Disclosures

anchor

Coordination

Budget Snapshot
$4.4M Total
Expenditures/Funding
$0.75M 6 Year Total
Expenditures/Funding
anchor
Project Details
Project NumberP769375
Date Last Modified10/03/24
Administering AgencyHousing & Community Affairs
CategoryCommunity Development and Housing
SubCategoryCommunity Development
Planning AreaCountywide
anchor
Total Expenditures by Cost Element (000s)
$4,405Cost Elements$0$500$1000$1500$2000$2500$3000$3500$4000$4500$5000Planning Design and Supervision
anchor
Total Funding by Source (000s)
7.7%85.5%CostElements$0$500$1000$1500$2000$2500$3000$3500$4000Community Development Block GrantCurrent Revenue: GeneralCurrent Revenue: Parking - Montgomery HillFederal Aid
EXPENDITURES (000s)
YearThruRem202520262027202820292030beyond 6years$0$500$1000$1500$2000$2500$3000$3500Planning Design and Supervision
Cost ElementsTotalThru FY24Rem FY24Total 6 YearsFY 25FY 26FY 27FY 28FY 29FY 30Beyond 6 Years
Planning, Design and Supervision$4,405$3,384$271$750$125$125$125$125$125$125$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$4,405$3,384$271$750$125$125$125$125$125$125$0
FUNDING (000s)
YearThruRem202520262027202820292030beyond 6years$0$500$1000$1500$2000$2500$3000Community Development Block GrantCurrent Revenue: GeneralCurrent Revenue: Parking - Montgomery HillFederal Aid
Funding SourceTotalThru FY24Rem FY24Total 6 YearsFY 25FY 26FY 27FY 28FY 29FY 30Beyond 6 Years
Community Development Block Grant$337$337$0$0$0$0$0$0$0$0$0
Current Revenue: General$3,768$2,747$271$750$125$125$125$125$125$125$0
Current Revenue: Parking - Montgomery Hill$100$100$0$0$0$0$0$0$0$0$0
Federal Aid$200$200$0$0$0$0$0$0$0$0$0
Total Funding Sources$4,405$3,384$271$750$125$125$125$125$125$125$0
APPROPRIATION AND EXPENDITURE DATA ($000s)
Appropriation FY 25 Request$125
Year First AppropriationFY96
Appropriation FY 26 Request$125
Last FY's Cost Estimate$4,405
Cumulative Appropriation$3,780
Expenditure / Encumbrances$3,406
Unencumbered Balance$374