Budget Year / Version:
FY26
 
RECOMMENDED
anchor
anchor
anchor

Description

anchor

Phase

Ongoing

Status

Active
anchor
Budget Snapshot
$32.4M Total
Expenditures/Funding
$12.6M 6 Year Total
Expenditures/Funding
anchor

Cost Change

anchor

Justification

anchor

Fiscal Note

Budget Snapshot
$32.4M Total
Expenditures/Funding
$12.6M 6 Year Total
Expenditures/Funding
anchor
Project Details
Project NumberP727007
Date Last Modified11/01/24
Administering AgencyM-NCPPC
CategoryM-NCPPC
SubCategoryAcquisition
Planning AreaCountywide
anchor
Total Expenditures by Cost Element (000s)
$32,398Cost Elements$0$5000$10000$15000$20000$25000$30000$35000Land
anchor
Total Funding by Source (000s)
100.0%CostElements$0$5000$10000$15000$20000$25000$30000$35000Revolving Fund (M-NCPPC Only)
EXPENDITURES (000s)
YearThruRem202520262027202820292030beyond 6years$0$2000$4000$6000$8000$10000$12000$14000$16000$18000Land
Cost ElementsTotalThru FY24Rem FY24Total 6 YearsFY 25FY 26FY 27FY 28FY 29FY 30Beyond 6 Years
Planning, Design and Supervision$0$0$0$0$0$0$0$0$0$0$0
Land$32,398$16,798$3,000$12,600$2,100$2,100$2,100$2,100$2,100$2,100$0
Site Improvements and Utilities$0$0$0$0$0$0$0$0$0$0$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$32,398$16,798$3,000$12,600$2,100$2,100$2,100$2,100$2,100$2,100$0
FUNDING (000s)
YearThruRem202520262027202820292030beyond 6years$0$2000$4000$6000$8000$10000$12000$14000$16000$18000Revolving Fund (M-NCPPC Only)
Funding SourceTotalThru FY24Rem FY24Total 6 YearsFY 25FY 26FY 27FY 28FY 29FY 30Beyond 6 Years
Revolving Fund (M-NCPPC Only)$32,398$16,798$3,000$12,600$2,100$2,100$2,100$2,100$2,100$2,100$0
Total Funding Sources$32,398$16,798$3,000$12,600$2,100$2,100$2,100$2,100$2,100$2,100$0
APPROPRIATION AND EXPENDITURE DATA ($000s)
Appropriation FY 25 Request$2,100
Year First AppropriationFY72
Appropriation FY 26 Request$2,100
Last FY's Cost Estimate$32,398
Cumulative Appropriation$19,898
Expenditure / Encumbrances$16,798
Unencumbered Balance$3,100