Total Project Cost |
Prior Year Expenditures |
Futures Year Costs |
$ 641,866 |
$ 250,000 |
$ 391,866 |
EXPENDITURES |
PRIOR YEAR FUNDING |
FY 2025 |
FY 2026 |
FY 2027 |
FY 2028 |
FY 2029 |
GRAND TOTAL |
Construction |
$ 250,000 |
- |
$ 250,000 |
$ 141,866 |
- |
- |
$ 641,866 |
Total |
$ 250,000 |
- |
$ 250,000 |
$ 141,866 |
- |
- |
$ 641,866 |
REVENUES |
PRIOR YEAR FUNDING |
FY 2025 |
FY 2026 |
FY 2027 |
FY 2028 |
FY 2029 |
GRAND TOTAL |
2021 Bonds |
$ 250,000 |
- |
$ 250,000 |
$ 141,866 |
- |
- |
$ 641,866 |
Total |
$ 250,000 |
- |
$ 250,000 |
$ 141,866 |
- |
- |
$ 641,866 |