Budget Year / Version:
FY26
 
RECOMMENDED
anchor
anchor
anchor

Description

anchor

Phase

Planning Stage

Status

Active
anchor
Budget Snapshot
$9.52M Total
Expenditures/Funding
$4.2M 6 Year Total
Expenditures/Funding
anchor

Estimated Schedule

anchor

Cost Change

anchor

Justification

anchor

Other

anchor

Disclosures

anchor

Coordination

Budget Snapshot
$9.52M Total
Expenditures/Funding
$4.2M 6 Year Total
Expenditures/Funding
anchor
Project Details
Project NumberP722505
Date Last Modified01/08/25
Administering AgencyRecreation
CategoryCulture and Recreation
SubCategoryRecreation
Planning AreaCountywide
anchor
Total Expenditures by Cost Element (000s)
$2,006$7,339$180Cost Elements$0$1000$2000$3000$4000$5000$6000$7000$8000Planning Design and SupervisionConstructionOther
anchor
Total Funding by Source (000s)
100.0%CostElements$0$1000$2000$3000$4000$5000$6000$7000$8000$9000$10000G.O. Bonds
EXPENDITURES (000s)
YearThruRem202520262027202820292030beyond 6years$0$200$400$600$800$1000$1200Planning Design and SupervisionConstructionOther
Cost ElementsTotalThru FY24Rem FY24Total 6 YearsFY 25FY 26FY 27FY 28FY 29FY 30Beyond 6 Years
Planning, Design and Supervision$2,006$0$0$1,066$0$0$133$266$333$334$940
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$7,339$0$0$3,058$0$0$0$612$1,223$1,223$4,281
Other$180$0$0$75$0$0$0$15$30$30$105
Total Expenditures$9,525$0$0$4,199$0$0$133$893$1,586$1,587$5,326
FUNDING (000s)
YearThruRem202520262027202820292030beyond 6years$0$200$400$600$800$1000$1200$1400$1600G.O. Bonds
Funding SourceTotalThru FY24Rem FY24Total 6 YearsFY 25FY 26FY 27FY 28FY 29FY 30Beyond 6 Years
G.O. Bonds$9,525$0$0$4,199$0$0$133$893$1,586$1,587$5,326
Total Funding Sources$9,525$0$0$4,199$0$0$133$893$1,586$1,587$5,326
APPROPRIATION AND EXPENDITURE DATA ($000s)
Appropriation FY 25 Request$112
Year First AppropriationFY25
Appropriation FY 26 Request$0
Last FY's Cost Estimate$7,803
Cumulative Appropriation$112
Expenditure / Encumbrances$0
Unencumbered Balance$112