Budget Year / Version:
FY26
 
RECOMMENDED
anchor
anchor
Go To Section
anchor

Description

anchor

Phase

Planning Stage

Status

Active
anchor
Budget Snapshot
$0.46M Total
Expenditures/Funding
$0.41M 6 Year Total
Expenditures/Funding
anchor

Location

anchor

Cost Change

anchor

Justification

Download & Explore
Budget Snapshot
$0.46M Total
Expenditures/Funding
$0.41M 6 Year Total
Expenditures/Funding
anchor
Project Details
Project NumberP392301
Date Last Modified01/07/24
Administering AgencyRevenue Authority
CategoryRevenue Authority
SubCategoryMiscellaneous Projects (Revenue Authority)
Planning AreaPotomac-Cabin John and Vicinity
anchor
Total Expenditures by Cost Element (000s)
$25$435Cost Elements$0$50$100$150$200$250$300$350$400$450$500Planning Design and SupervisionConstruction
anchor
Total Funding by Source (000s)
100.0%CostElements$0$50$100$150$200$250$300$350$400$450$500Revenue Authority
EXPENDITURES (000s)
YearThruRem202520262027202820292030beyond 6years$0$20$40$60$80$100$120$140$160$180$200$220$240$260Planning Design and SupervisionConstruction
Cost ElementsTotalThru FY24Rem FY24Total 6 YearsFY 25FY 26FY 27FY 28FY 29FY 30Beyond 6 Years
Planning, Design and Supervision$25$0$0$25$0$20$5$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$435$0$50$385$0$140$245$0$0$0$0
Other$0$0$0$0$0$0$0$0$0$0$0
Total Expenditures$460$0$50$410$0$160$250$0$0$0$0
FUNDING (000s)
YearThruRem202520262027202820292030beyond 6years$0$20$40$60$80$100$120$140$160$180$200$220$240$260Revenue Authority
Funding SourceTotalThru FY24Rem FY24Total 6 YearsFY 25FY 26FY 27FY 28FY 29FY 30Beyond 6 Years
Revenue Authority$460$0$50$410$0$160$250$0$0$0$0
Total Funding Sources$460$0$50$410$0$160$250$0$0$0$0
APPROPRIATION AND EXPENDITURE DATA ($000s)
Appropriation FY 25 Request$0
Year First Appropriation
Appropriation FY 26 Request$210
Last FY's Cost Estimate$460
Cumulative Appropriation$0
Expenditure / Encumbrances$0
Unencumbered Balance$0
anchor
Download & Explore
BESbswy
BESbswy