up
Budget Year / Version:  
anchor
anchor
anchor

Description

This project provides design and construction of renovation, protection, conversion, and modernization of a wide range of park amenities and infrastructure, such as drainage systems, utilities, ponds, maintenance facilities, hardscapes, landscapes, structures, recreational and site amenities, bridges, etc. Improvements may include, but are not limited to, renovating and/or converting existing amenities, modernizing facilities, improving infrastructure, accessibility improvements, etc. and are often combined with other projects.

anchor

Phase

Ongoing

Status

Active
anchor
Budget Snapshot
$31.32M Total
Expenditures/Funding
$18.31M 6 Year Total
Expenditures/Funding
anchor

Cost Change

Increased level-of-effort to reflect rising renovation costs and growing candidate list of infrastructure renovation projects. Also, increase due to the addition of two fiscal years to this ongoing project. Addition of $300k State Aid for a bridge replacement on the Long Branch Trail near Clayborn Avenue.
anchor

Fiscal Note

FY22 reduction of $85k in Current Revenue: General and addition of $350k from State Bond Bills. Prior year partial capitalization of expenditures through FY16 totaled $20,562,000. FY18 current revenue reduced $530,000 to reflect the FY18 Savings Plan. FY21 reduction of $135,000 in Current Revenue to meet the reduction target. $85,000 reduction in FY22 Current Revenue: General from non-recommended reductions. FY22 reduction of $85k to meet reduction target and addition of $350k in FY22 from two State bond bills: S. Germantown Recreational park Bike Skills Area and Parking ($150k) and Long Branch/Dormer Ave bridge replacement ($200k).

anchor

Disclosures

Expenditures will continue indefinitely. M-NCPPC asserts that this project conforms to the requirement of relevant local plans, as required by the Maryland Economic Growth, Resource Protection and Planning Act.
anchor

Coordination

Planned Lifecycle Asset Replacement: NL Parks PDF 968755
Download & Explore
Budget Snapshot
$31.32M Total
Expenditures/Funding
$18.31M 6 Year Total
Expenditures/Funding
anchor
Project Details
Project NumberP998708
Date Last Modified05/05/22
Administering AgencyM-NCPPC
CategoryM-NCPPC
SubCategoryDevelopment
Planning AreaCountywide
anchor
Total Expenditures by Cost Element (000s)
anchor
Total Funding by Source (000s)
EXPENDITURES (000s)
Cost ElementsTotalThru FY21Est FY22Total 6 YearsFY 23FY 24FY 25FY 26FY 27FY 28Beyond 6 Years
Planning, Design and Supervision57461103104036035805765876186196230
Land00000000000
Site Improvements and Utilities2557357555108147102621230323482473247524900
Construction00000000000
Other00000000000
Total Expenditures3131968586148183133201287929353091309431130
FUNDING (000s)
Funding SourceTotalThru FY21Est FY22Total 6 YearsFY 23FY 24FY 25FY 26FY 27FY 28Beyond 6 Years
Current Revenue: General2893454005521180132901287929353091309431130
G.O. Bonds99671927700000000
PAYGO739739000000000
State Aid6500350300300000000
Total Funding Sources3131968586148183133201287929353091309431130
APPROPRIATION AND EXPENDITURE DATA ($000s)
Appropriation FY 23 Request3201
Year First AppropriationFY99
Appropriation FY 24 Request2879
Last FY's Cost Estimate22398
Cumulative Appropriation13006
Expenditure / Encumbrances8560
Unencumbered Balance4446