Budget Year / Version:
FY26
 
RECOMMENDED
anchor
anchor
anchor

Description

anchor

Phase

Planning Stage

Status

Active
anchor
Budget Snapshot
$16M Total
Expenditures/Funding
$5.86M 6 Year Total
Expenditures/Funding
anchor

Location

anchor

Estimated Schedule

anchor

Justification

anchor

Fiscal Note

anchor

Disclosures

anchor

Coordination

Budget Snapshot
$16M Total
Expenditures/Funding
$5.86M 6 Year Total
Expenditures/Funding
anchor
Project Details
Project NumberP502315
Date Last Modified01/06/24
Administering AgencyTransportation
CategoryGeneral Government
SubCategoryEconomic Development
Planning AreaNorth Bethesda-Garrett Park
anchor
Total Expenditures by Cost Element (000s)
$3,200$12,800Cost Elements$0$2000$4000$6000$8000$10000$12000$14000Planning Design and SupervisionConstruction
anchor
Total Funding by Source (000s)
100.0%CostElements$0$2000$4000$6000$8000$10000$12000$14000$16000State Aid
EXPENDITURES (000s)
YearThruRem202520262027202820292030beyond 6years$0$1000$2000$3000$4000$5000$6000$7000$8000Planning Design and SupervisionConstruction
Cost ElementsTotalThru FY24Rem FY24Total 6 YearsFY 25FY 26FY 27FY 28FY 29FY 30Beyond 6 Years
Planning, Design and Supervision$3,200$632$1,504$1,064$1,064$0$0$0$0$0$0
Land$0$0$0$0$0$0$0$0$0$0$0
Site Improvements and Utilities$0$0$0$0$0$0$0$0$0$0$0
Construction$12,800$0$8,000$4,800$4,800$0$0$0$0$0$0
Other$0$0$0$0$0$0$0$0$0$0$0
Total Expenditures$16,000$632$9,504$5,864$5,864$0$0$0$0$0$0
FUNDING (000s)
YearThruRem202520262027202820292030beyond 6years$0$1000$2000$3000$4000$5000$6000$7000$8000$9000$10000State Aid
Funding SourceTotalThru FY24Rem FY24Total 6 YearsFY 25FY 26FY 27FY 28FY 29FY 30Beyond 6 Years
State Aid$16,000$632$9,504$5,864$5,864$0$0$0$0$0$0
Total Funding Sources$16,000$632$9,504$5,864$5,864$0$0$0$0$0$0
OPERATING BUDGET IMPACT ($000s)
Impact TypeTotal 6 YearsFY 25FY 26FY 27FY 28FY 29FY 30
Maintenance$25-$5$5$5$5$5
Energy$5-$1$1$1$1$1
NET IMPACT$30-$6$6$6$6$6
APPROPRIATION AND EXPENDITURE DATA ($000s)
Appropriation FY 25 Request$0
Year First AppropriationFY23
Appropriation FY 26 Request$0
Last FY's Cost Estimate$16,000
Cumulative Appropriation$16,000
Expenditure / Encumbrances$8,134
Unencumbered Balance$7,866
BESbswy
BESbswy