up
Budget Year / Version:  
anchor
anchor
project image
anchor

Phase

Status

Active
anchor
Budget Snapshot
$218.95M Total
Expenditures/Funding
$38.72M 6 Year Total
Expenditures/Funding
Budget Snapshot
$218.95M Total
Expenditures/Funding
$38.72M 6 Year Total
Expenditures/Funding
project image
anchor
Project Details
Project NumberP173801
Date Last Modified10/07/24
Administering AgencyW.S.S.C.
CategoryWSSC
SubCategoryWater Bi-County
Planning AreaTravilah and Vicinity
anchor
Total Expenditures by Cost Element (000s)
anchor
Total Funding by Source (000s)
EXPENDITURES (000s)
Cost ElementsTotalThru FY24Est FY25Total 6 YearsFY 26FY 27FY 28FY 29FY 30FY 31Beyond 6 Years
Planning, Design and Supervision2352120398171614071407000000
Land10001000000000000
Site Improvements and Utilities00000000000
Construction190051105532490533546635466000000
Other43820253818441844000000
Total Expenditures218954126930533073871738717000000
FUNDING (000s)
Funding SourceTotalThru FY24Est FY25Total 6 YearsFY 26FY 27FY 28FY 29FY 30FY 31Beyond 6 Years
WSSC Bonds218954126930533073871738717000000
Total Funding Sources218954126930533073871738717000000
APPROPRIATION AND EXPENDITURE DATA ($000s)
Appropriation FY 25 Request55914
Year First AppropriationFY16
Appropriation FY 26 Request38717
Last FY's Cost Estimate206212
Cumulative Appropriation162839
Expenditure / Encumbrances0
Unencumbered Balance162839