Budget Year / Version:
FY26
 
RECOMMENDED
anchor
anchor
anchor

Description

anchor

Phase

Ongoing

Status

Active
anchor
Budget Snapshot
$4.91M Total
Expenditures/Funding
$1.8M 6 Year Total
Expenditures/Funding
anchor

Cost Change

anchor

Justification

anchor

Fiscal Note

anchor

Disclosures

Budget Snapshot
$4.91M Total
Expenditures/Funding
$1.8M 6 Year Total
Expenditures/Funding
anchor
Project Details
Project NumberP958776
Date Last Modified10/22/24
Administering AgencyM-NCPPC
CategoryM-NCPPC
SubCategoryDevelopment
Planning AreaCountywide
anchor
Total Expenditures by Cost Element (000s)
$4,908Cost Elements$0$500$1000$1500$2000$2500$3000$3500$4000$4500$5000$5500Planning Design and Supervision
anchor
Total Funding by Source (000s)
100.0%CostElements$0$500$1000$1500$2000$2500$3000$3500$4000$4500$5000Current Revenue: General
EXPENDITURES (000s)
YearThruRem202520262027202820292030beyond 6years$0$200$400$600$800$1000$1200$1400$1600$1800Planning Design and Supervision
Cost ElementsTotalThru FY24Rem FY24Total 6 YearsFY 25FY 26FY 27FY 28FY 29FY 30Beyond 6 Years
Planning, Design and Supervision$4,908$1,766$1,342$1,800$300$300$300$300$300$300$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$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$4,908$1,766$1,342$1,800$300$300$300$300$300$300$0
FUNDING (000s)
YearThruRem202520262027202820292030beyond 6years$0$200$400$600$800$1000$1200$1400$1600$1800Current Revenue: General
Funding SourceTotalThru FY24Rem FY24Total 6 YearsFY 25FY 26FY 27FY 28FY 29FY 30Beyond 6 Years
Current Revenue: General$4,908$1,766$1,342$1,800$300$300$300$300$300$300$0
Total Funding Sources$4,908$1,766$1,342$1,800$300$300$300$300$300$300$0
APPROPRIATION AND EXPENDITURE DATA ($000s)
Appropriation FY 25 Request$300
Year First AppropriationFY95
Appropriation FY 26 Request$300
Last FY's Cost Estimate$4,908
Cumulative Appropriation$3,408
Expenditure / Encumbrances$2,078
Unencumbered Balance$1,330