up
Budget Year / Version:  
anchor
anchor
anchor

Phase

Status

Active
anchor
Budget Snapshot
$2.84M Total
Expenditures/Funding
$0.41M 6 Year Total
Expenditures/Funding
Download & Explore
Budget Snapshot
$2.84M Total
Expenditures/Funding
$0.41M 6 Year Total
Expenditures/Funding
anchor
Project Details
Project NumberP163801
Date Last Modified08/23/19
Administering AgencyW.S.S.C.
CategoryWSSC
SubCategoryWater Montgomery County
Planning AreaClarksburg and Vicinity
anchor
Total Expenditures by Cost Element (000s)
anchor
Total Funding by Source (000s)
EXPENDITURES (000s)
Cost ElementsTotalThru FY19Est FY20Total 6 YearsFY 21FY 22FY 23FY 24FY 25FY 26Beyond 6 Years
Planning, Design and Supervision220215500000000
Land00000000000
Site Improvements and Utilities00000000000
Construction22802351690355355000000
Other34502925353000000
Total Expenditures28454501987408408000000
FUNDING (000s)
Funding SourceTotalThru FY19Est FY20Total 6 YearsFY 21FY 22FY 23FY 24FY 25FY 26Beyond 6 Years
Contributions (WSSC Only)28454501987408408000000
System Development Charge00000000000
Total Funding Sources28454501987408408000000
APPROPRIATION AND EXPENDITURE DATA ($000s)
Appropriation FY 21 Request408
Year First AppropriationFY16
Appropriation FY 22 Request0
Last FY's Cost Estimate2712
Cumulative Appropriation755
Expenditure / Encumbrances0
Unencumbered Balance755