Harford County, MD FY 24 Proposed Capital Budget & Capital Improvement Program
Park Improvements
PARKS AND RECREATION Project Number:
Operating Budget Impact
P184118 Multiple Various
Council District:
Revenues:
Location:
Expenditures: Cost Savings: None:
Est. Debt Service:
N/A
(annual)
X
Expended/Encumbered as of 1/9/23: $170,866
Project Schedule/Status: FY 23-28: Construction
PROJECT DESCRIPTION: This project proposes the installation of many small projects throughout the County to include, but not limited to, tree and shrub planting, picnic tables, grills, etc. FY 23-28 funds will provide for Recreation Council projects as needs occur through the Department's Small Project Program. This project supports the goals and objectives of the 2018 Land Preservation, Parks and Recreation Plan and its Capital Improvement Program Recommendations.
EXPENDITURE SCHEDULE
Cost Element
Prior
FY 2024 Approp Total
FY 2025 FY 2026 FY 2027 FY 2028 FY 2029
TOTAL
Engineering/Design Land Acquisition
0 0
0 0
Construction
255,000
50,000
305,000
50,000
50,000
50,000
50,000
70,000
575,000
Inspection Fees
0 0
0 0
Equipment/Furnishing
Total Cost:
255,000
50,000
305,000
50,000
50,000
50,000
50,000
70,000
575,000
FUNDING SCHEDULE R1515 Recordation Tax R6330 Developer
225,000 30,000
50,000
275,000 30,000
50,000
50,000
50,000
50,000
70,000
545,000 30,000
0 0 0
0 0 0
Total Cost:
255,000
50,000
305,000
50,000
50,000
50,000
50,000
70,000
575,000
226
Made with FlippingBook Ebook Creator