Budget Year / Version:
FY26
 
RECOMMENDED
anchor
anchor
anchor

Description

anchor

Phase

Ongoing

Status

Active
anchor
Budget Snapshot
$17.48M Total
Expenditures/Funding
$10.34M 6 Year Total
Expenditures/Funding
anchor

Estimated Schedule

anchor

Cost Change

anchor

Justification

Budget Snapshot
$17.48M Total
Expenditures/Funding
$10.34M 6 Year Total
Expenditures/Funding
anchor
Project Details
Project NumberP852101
Date Last Modified01/08/25
Administering AgencyAlcohol Beverage Services
CategoryGeneral Government
SubCategoryOther General Government
Planning AreaCountywide
anchor
Total Expenditures by Cost Element (000s)
$3,066$14,411Cost Elements$0$2000$4000$6000$8000$10000$12000$14000$16000Planning Design and SupervisionConstruction
anchor
Total Funding by Source (000s)
21.8%78.2%CostElements$0$2000$4000$6000$8000$10000$12000$14000ContributionsCurrent Revenue: GeneralCurrent Revenue: Liquor
EXPENDITURES (000s)
YearThruRem202520262027202820292030beyond 6years$0$500$1000$1500$2000$2500$3000$3500$4000Planning Design and SupervisionConstruction
Cost ElementsTotalThru FY24Rem FY24Total 6 YearsFY 25FY 26FY 27FY 28FY 29FY 30Beyond 6 Years
Planning, Design and Supervision$3,066$3,066$0$0$0$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$14,411$220$3,846$10,345$2,334$2,100$1,654$1,158$1,823$1,276$0
Other$0$0$0$0$0$0$0$0$0$0$0
Total Expenditures$17,477$3,286$3,846$10,345$2,334$2,100$1,654$1,158$1,823$1,276$0
FUNDING (000s)
YearThruRem202520262027202820292030beyond 6years$0$500$1000$1500$2000$2500$3000$3500ContributionsCurrent Revenue: GeneralCurrent Revenue: Liquor
Funding SourceTotalThru FY24Rem FY24Total 6 YearsFY 25FY 26FY 27FY 28FY 29FY 30Beyond 6 Years
Contributions$3,808$478$360$2,970$567$630$496$347$547$383$0
Current Revenue: General$0$0$0$0$0$0$0$0$0$0$0
Current Revenue: Liquor$13,669$2,808$3,486$7,375$1,767$1,470$1,158$811$1,276$893$0
Total Funding Sources$17,477$3,286$3,846$10,345$2,334$2,100$1,654$1,158$1,823$1,276$0
APPROPRIATION AND EXPENDITURE DATA ($000s)
Appropriation FY 25 Request$2,334
Year First AppropriationFY21
Appropriation FY 26 Request$2,100
Last FY's Cost Estimate$20,533
Cumulative Appropriation$9,466
Expenditure / Encumbrances$4,644
Unencumbered Balance$4,822