Budget Year / Version:
FY26
 
RECOMMENDED
anchor
anchor
anchor

Description

anchor

Phase

Ongoing

Status

Active
anchor
Budget Snapshot
$33.71M Total
Expenditures/Funding
$15.59M 6 Year Total
Expenditures/Funding
anchor

Cost Change

anchor

Justification

anchor

Fiscal Note

anchor

Disclosures

anchor

Coordination

Budget Snapshot
$33.71M Total
Expenditures/Funding
$15.59M 6 Year Total
Expenditures/Funding
anchor
Project Details
Project NumberP809319
Date Last Modified10/03/24
Administering AgencyEnvironmental Protection
CategoryConservation of Natural Resources
SubCategoryStormwater Management
Planning AreaCountywide
anchor
Total Expenditures by Cost Element (000s)
$33,102$51$553Cost Elements$0$5000$10000$15000$20000$25000$30000$35000Planning Design and SupervisionConstructionOther
anchor
Total Funding by Source (000s)
12.6%14.8%64.2%7.7%CostElements$-2000$0$2000$4000$6000$8000$10000$12000$14000$16000$18000$20000$22000ContributionsCurrent Revenue: GeneralCurrent Revenue: Water Quality ProtectionIntergovernmentalState AidStormwater Management Waiver Fees
EXPENDITURES (000s)
YearThruRem202520262027202820292030beyond 6years$0$2000$4000$6000$8000$10000$12000$14000$16000$18000Planning Design and SupervisionConstructionOther
Cost ElementsTotalThru FY24Rem FY24Total 6 YearsFY 25FY 26FY 27FY 28FY 29FY 30Beyond 6 Years
Planning, Design and Supervision$33,102$17,122$394$15,586$2,340$2,455$2,576$2,648$2,720$2,847$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$51$51$0$0$0$0$0$0$0$0$0
Other$553$448$105$0$0$0$0$0$0$0$0
Total Expenditures$33,706$17,621$499$15,586$2,340$2,455$2,576$2,648$2,720$2,847$0
FUNDING (000s)
YearThruRem202520262027202820292030beyond 6years$0$2000$4000$6000$8000$10000$12000ContributionsCurrent Revenue: GeneralCurrent Revenue: Water Quality ProtectionIntergovernmentalState AidStormwater Management Waiver Fees
Funding SourceTotalThru FY24Rem FY24Total 6 YearsFY 25FY 26FY 27FY 28FY 29FY 30Beyond 6 Years
Contributions$4,260$0$0$4,260$505$600$700$750$800$905$0
Current Revenue: General$5,000$5,000$0$0$0$0$0$0$0$0$0
Current Revenue: Water Quality Protection$21,638$11,281$231$10,126$1,635$1,655$1,676$1,698$1,720$1,742$0
Intergovernmental$68$0$68$0$0$0$0$0$0$0$0
State Aid$140$140$0$0$0$0$0$0$0$0$0
Stormwater Management Waiver Fees$2,600$1,200$200$1,200$200$200$200$200$200$200$0
Total Funding Sources$33,706$17,621$499$15,586$2,340$2,455$2,576$2,648$2,720$2,847$0
APPROPRIATION AND EXPENDITURE DATA ($000s)
Appropriation FY 25 Request$1,713
Year First AppropriationFY93
Appropriation FY 26 Request$2,433
Last FY's Cost Estimate$33,706
Cumulative Appropriation$20,482
Expenditure / Encumbrances$18,097
Unencumbered Balance$2,385