Budget Year / Version:
FY26
 
RECOMMENDED
anchor
anchor
anchor

Description

anchor

Phase

Planning Stage

Status

Active
anchor
Budget Snapshot
$10M Total
Expenditures/Funding
$10M 6 Year Total
Expenditures/Funding
anchor

Justification

anchor

Coordination

Budget Snapshot
$10M Total
Expenditures/Funding
$10M 6 Year Total
Expenditures/Funding
anchor
Project Details
Project NumberP762504
Date Last Modified01/07/24
Administering AgencyHousing & Community Affairs
CategoryCommunity Development and Housing
SubCategoryHousing (MCG)
Planning AreaCountywide
anchor
Total Expenditures by Cost Element (000s)
$3,550$6,220$230Cost Elements$0$1000$2000$3000$4000$5000$6000$7000Planning Design and SupervisionConstructionOther
anchor
Total Funding by Source (000s)
100.0%CostElements$-1000$0$1000$2000$3000$4000$5000$6000$7000$8000$9000$10000$11000Current Revenue: General
EXPENDITURES (000s)
YearThruRem202520262027202820292030beyond 6years$0$200$400$600$800$1000$1200$1400Planning Design and SupervisionConstructionOther
Cost ElementsTotalThru FY24Rem FY24Total 6 YearsFY 25FY 26FY 27FY 28FY 29FY 30Beyond 6 Years
Planning, Design and Supervision$3,550$0$0$3,550$700$800$800$550$500$200$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$6,220$0$0$6,220$500$1,000$1,250$1,450$1,045$975$0
Other$230$0$0$230$30$50$50$50$25$25$0
Total Expenditures$10,000$0$0$10,000$1,230$1,850$2,100$2,050$1,570$1,200$0
FUNDING (000s)
YearThruRem202520262027202820292030beyond 6years$0$200$400$600$800$1000$1200$1400$1600$1800$2000$2200Current Revenue: General
Funding SourceTotalThru FY24Rem FY24Total 6 YearsFY 25FY 26FY 27FY 28FY 29FY 30Beyond 6 Years
Current Revenue: General$10,000$0$0$10,000$1,230$1,850$2,100$2,050$1,570$1,200$0
Total Funding Sources$10,000$0$0$10,000$1,230$1,850$2,100$2,050$1,570$1,200$0
APPROPRIATION AND EXPENDITURE DATA ($000s)
Appropriation FY 25 Request$1,230
Year First AppropriationFY25
Appropriation FY 26 Request$1,850
Last FY's Cost Estimate$10,000
Cumulative Appropriation$1,230
Expenditure / Encumbrances$0
Unencumbered Balance$1,230