up
Budget Year / Version:  
anchor
anchor
anchor

Description

Provides for infrastructure improvements for a wide range of park amenities and infrastructure, such as drainage systems, utilities, non-SWM ponds, maintenance facilities, picnic shelters, bridges, etc.
anchor

Phase

Ongoing

Status

Active
anchor
Budget Snapshot
$23.86M Total
Expenditures/Funding
$15.6M 6 Year Total
Expenditures/Funding
anchor

Cost Change

Increase due to program escalation and the addition of two fiscal years to this ongoing project.
anchor

Fiscal Note

Prior year partial capitalization of expenditures through FY16 totaled $20,562,000. FY18 current revenue reduced $530k to reflect the FY18 Savings Plan.
anchor

Disclosures

Expenditures will continue indefinitely.
anchor

Coordination

Planned Lifecycle Asset Replacement: NL Parks PDF 968755
Budget Snapshot
$23.86M Total
Expenditures/Funding
$15.6M 6 Year Total
Expenditures/Funding
anchor
Project Details
Project NumberP998708
Date Last Modified05/19/20
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 FY19Est FY20Total 6 YearsFY 21FY 22FY 23FY 24FY 25FY 26Beyond 6 Years
Planning, Design and Supervision398159573426524424424424424424420
Land00000000000
Site Improvements and Utilities1988233783556129482158215821582158215821580
Construction00000000000
Other00000000000
Total Expenditures2386339734290156002600260026002600260026000
FUNDING (000s)
Funding SourceTotalThru FY19Est FY20Total 6 YearsFY 21FY 22FY 23FY 24FY 25FY 26Beyond 6 Years
Current Revenue: General2212825813947156002600260026002600260026000
G.O. Bonds99665334300000000
PAYGO739739000000000
Total Funding Sources2386339734290156002600260026002600260026000
APPROPRIATION AND EXPENDITURE DATA ($000s)
Appropriation FY 21 Request2600
Year First AppropriationFY99
Appropriation FY 22 Request2600
Last FY's Cost Estimate17917
Cumulative Appropriation8263
Expenditure / Encumbrances4807
Unencumbered Balance3456