Budget Year / Version:
FY26
 
RECOMMENDED
anchor
anchor
anchor

Description

anchor

Phase

Planning Stage

Status

Active
anchor
Budget Snapshot
$40M Total
Expenditures/Funding
$20M 6 Year Total
Expenditures/Funding
anchor

Estimated Schedule

anchor

Cost Change

anchor

Justification

anchor

Other

anchor

Fiscal Note

anchor

Coordination

Budget Snapshot
$40M Total
Expenditures/Funding
$20M 6 Year Total
Expenditures/Funding
anchor
Project Details
Project NumberP762101
Date Last Modified09/02/24
Administering AgencyHousing & Community Affairs
CategoryCommunity Development and Housing
SubCategoryHousing (MCG)
Planning AreaCountywide
anchor
Total Expenditures by Cost Element (000s)
$40,000Cost Elements$0$5000$10000$15000$20000$25000$30000$35000$40000$45000Land
anchor
Total Funding by Source (000s)
7.3%50.0%42.7%CostElements$2000$4000$6000$8000$10000$12000$14000$16000$18000$20000Current Revenue: GeneralLoan Repayment ProceedsRecordation Tax Premium (MCG)
EXPENDITURES (000s)
YearThruRem202520262027202820292030beyond 6years$0$2000$4000$6000$8000$10000$12000$14000$16000$18000$20000Land
Cost ElementsTotalThru FY24Rem FY24Total 6 YearsFY 25FY 26FY 27FY 28FY 29FY 30Beyond 6 Years
Planning, Design and Supervision$0$0$0$0$0$0$0$0$0$0$0
Land$40,000$19,996$4$20,000$0$5,000$15,000$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$40,000$19,996$4$20,000$0$5,000$15,000$0$0$0$0
FUNDING (000s)
YearThruRem202520262027202820292030beyond 6years$0$2000$4000$6000$8000$10000$12000$14000$16000$18000Current Revenue: GeneralLoan Repayment ProceedsRecordation Tax Premium (MCG)
Funding SourceTotalThru FY24Rem FY24Total 6 YearsFY 25FY 26FY 27FY 28FY 29FY 30Beyond 6 Years
Current Revenue: General$2,916$2,912$4$0$0$0$0$0$0$0$0
Loan Repayment Proceeds$20,000$0$0$20,000$0$5,000$15,000$0$0$0$0
Recordation Tax Premium (MCG)$17,084$17,084$0$0$0$0$0$0$0$0$0
Total Funding Sources$40,000$19,996$4$20,000$0$5,000$15,000$0$0$0$0
APPROPRIATION AND EXPENDITURE DATA ($000s)
Appropriation FY 25 Request$0
Year First AppropriationFY21
Appropriation FY 26 Request$5,000
Last FY's Cost Estimate$40,000
Cumulative Appropriation$20,000
Expenditure / Encumbrances$19,996
Unencumbered Balance$4