up
Budget Year / Version:
FY26
 
RECOMMENDED
anchor
anchor
anchor

Description

anchor

Phase

Ongoing

Status

Active
anchor
Budget Snapshot
$14.59M Total
Expenditures/Funding
$6.6M 6 Year Total
Expenditures/Funding
anchor

Cost Change

anchor

Justification

anchor

Fiscal Note

anchor

Disclosures

Budget Snapshot
$14.59M Total
Expenditures/Funding
$6.6M 6 Year Total
Expenditures/Funding
anchor
Project Details
Project NumberP058755
Date Last Modified10/23/24
Administering AgencyM-NCPPC
CategoryM-NCPPC
SubCategoryDevelopment
Planning AreaCountywide
anchor
Total Expenditures by Cost Element (000s)
$1,932$12,654Cost Elements$0$2000$4000$6000$8000$10000$12000$14000Planning Design and SupervisionSite Improvements and Utilities
anchor
Total Funding by Source (000s)
90.3%6.9%CostElements$0$2000$4000$6000$8000$10000$12000$14000ContributionsCurrent Revenue: GeneralCurrent Revenue: M-NCPPC
EXPENDITURES (000s)
YearThruRem202520262027202820292030beyond 6years$0$500$1000$1500$2000$2500$3000$3500$4000Planning Design and SupervisionSite Improvements and Utilities
Cost ElementsTotalThru FY24Rem FY24Total 6 YearsFY 25FY 26FY 27FY 28FY 29FY 30Beyond 6 Years
Planning, Design and Supervision$1,932$756$516$660$110$110$110$110$110$110$0
Land$0$0$0$0$0$0$0$0$0$0$0
Site Improvements and Utilities$12,654$2,645$4,069$5,940$990$990$990$990$990$990$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$14,586$3,401$4,585$6,600$1,100$1,100$1,100$1,100$1,100$1,100$0
FUNDING (000s)
YearThruRem202520262027202820292030beyond 6years$0$500$1000$1500$2000$2500$3000$3500$4000ContributionsCurrent Revenue: GeneralCurrent Revenue: M-NCPPC
Funding SourceTotalThru FY24Rem FY24Total 6 YearsFY 25FY 26FY 27FY 28FY 29FY 30Beyond 6 Years
Contributions$13,175$3,346$3,829$6,000$1,000$1,000$1,000$1,000$1,000$1,000$0
Current Revenue: General$405$5$100$300$50$50$50$50$50$50$0
Current Revenue: M-NCPPC$1,006$50$656$300$50$50$50$50$50$50$0
Total Funding Sources$14,586$3,401$4,585$6,600$1,100$1,100$1,100$1,100$1,100$1,100$0
APPROPRIATION AND EXPENDITURE DATA ($000s)
Appropriation FY 25 Request$1,100
Year First AppropriationFY05
Appropriation FY 26 Request$1,100
Last FY's Cost Estimate$14,586
Cumulative Appropriation$9,086
Expenditure / Encumbrances$3,773
Unencumbered Balance$5,313