up
Budget Year / Version:  
anchor
anchor
anchor

Phase

Status

Active
anchor
Budget Snapshot
$1.67M Total
Expenditures/Funding
$1.27M 6 Year Total
Expenditures/Funding
Budget Snapshot
$1.67M Total
Expenditures/Funding
$1.27M 6 Year Total
Expenditures/Funding
anchor
Project Details
Project NumberP163800
Date Last Modified10/07/24
Administering AgencyW.S.S.C.
CategoryWSSC
SubCategorySewerage Bi-County
Planning AreaCountywide
anchor
Total Expenditures by Cost Element (000s)
anchor
Total Funding by Source (000s)
EXPENDITURES (000s)
Cost ElementsTotalThru FY24Est FY25Total 6 YearsFY 26FY 27FY 28FY 29FY 30FY 31Beyond 6 Years
Planning, Design and Supervision00000000000
Land1673040012732981951951951951950
Site Improvements and Utilities00000000000
Construction00000000000
Other00000000000
Total Expenditures1673040012732981951951951951950
FUNDING (000s)
Funding SourceTotalThru FY24Est FY25Total 6 YearsFY 26FY 27FY 28FY 29FY 30FY 31Beyond 6 Years
System Development Charge60006060000000
WSSC Bonds1613040012132381951951951951950
Total Funding Sources1673040012732981951951951951950
APPROPRIATION AND EXPENDITURE DATA ($000s)
Appropriation FY 25 Request595
Year First AppropriationFY16
Appropriation FY 26 Request298
Last FY's Cost Estimate2165
Cumulative Appropriation2963
Expenditure / Encumbrances0
Unencumbered Balance2963