Budget Year / Version:
FY26
 
RECOMMENDED
anchor
anchor
anchor

Description

anchor

Phase

Planning Stage

Status

Pending Closeout
anchor
Budget Snapshot
$0.48M Total
Expenditures/Funding
$-0.22M 6 Year Total
Expenditures/Funding
anchor

Estimated Schedule

anchor

Cost Change

anchor

Justification

anchor

Fiscal Note

anchor

Coordination

Budget Snapshot
$0.48M Total
Expenditures/Funding
$-0.22M 6 Year Total
Expenditures/Funding
anchor
Project Details
Project NumberP722001
Date Last Modified12/23/24
Administering AgencyRecreation
CategoryCulture and Recreation
SubCategoryRecreation
Planning AreaCountywide
anchor
Total Expenditures by Cost Element (000s)
$483Cost Elements$0$50$100$150$200$250$300$350$400$450$500$550Planning Design and Supervision
anchor
Total Funding by Source (000s)
87.2%12.8%CostElements$0$50$100$150$200$250$300$350$400$450Current Revenue: CUPFCurrent Revenue: RecreationIntergovernmentalRecordation Tax Premium (MCG)
EXPENDITURES (000s)
YearThruRem202520262027202820292030beyond 6years$0$50$100$150$200$250$300$350$400$450$500Planning Design and Supervision
Cost ElementsTotalThru FY24Rem FY24Total 6 YearsFY 25FY 26FY 27FY 28FY 29FY 30Beyond 6 Years
Planning, Design and Supervision$483$483$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$0$0$0$0$0$0$0$0$0$0$0
Other$0$0$217($217)($217)$0$0$0$0$0$0
Total Expenditures$483$483$217($217)($217)$0$0$0$0$0$0
FUNDING (000s)
YearThruRem202520262027202820292030beyond 6years$-300$-200$-100$0$100$200$300Current Revenue: CUPFCurrent Revenue: RecreationIntergovernmentalRecordation Tax Premium (MCG)
Funding SourceTotalThru FY24Rem FY24Total 6 YearsFY 25FY 26FY 27FY 28FY 29FY 30Beyond 6 Years
Current Revenue: CUPF$421$204$217$0$0$0$0$0$0$0$0
Current Revenue: Recreation$0$0$0$0$0$0$0$0$0$0$0
Intergovernmental$0$279$0($279)($279)$0$0$0$0$0$0
Recordation Tax Premium (MCG)$62$0$0$62$62$0$0$0$0$0$0
Total Funding Sources$483$483$217($217)($217)$0$0$0$0$0$0
APPROPRIATION AND EXPENDITURE DATA ($000s)
Appropriation FY 25 Request$0
Year First AppropriationFY20
Appropriation FY 26 Request($217)
Last FY's Cost Estimate$700
Cumulative Appropriation$700
Expenditure / Encumbrances$483
Unencumbered Balance$217