Budget Year / Version:
FY26
 
RECOMMENDED
anchor
anchor
anchor

Description

anchor

Phase

Ongoing

Status

Active
anchor
Budget Snapshot
$380.52M Total
Expenditures/Funding
$214.5M 6 Year Total
Expenditures/Funding
anchor

Other

anchor

Fiscal Note

anchor

Disclosures

Budget Snapshot
$380.52M Total
Expenditures/Funding
$214.5M 6 Year Total
Expenditures/Funding
anchor
Project Details
Project NumberP816633
Date Last Modified12/03/24
Administering AgencyPublic Schools
CategoryMontgomery County Public Schools
SubCategoryCountywide
Planning AreaCountywide
anchor
Total Expenditures by Cost Element (000s)
$62,200$315,321$3,000Cost Elements$0$50000$100000$150000$200000$250000$300000$350000Planning Design and SupervisionConstructionOther
anchor
Total Funding by Source (000s)
63.9%35.3%CostElements$0$50000$100000$150000$200000$250000G.O. BondsRecordation TaxState Aid
EXPENDITURES (000s)
YearThruRem202520262027202820292030beyond 6years$0$10000$20000$30000$40000$50000$60000$70000$80000$90000$100000$110000Planning Design and SupervisionConstructionOther
Cost ElementsTotalThru FY24Rem FY24Total 6 YearsFY 25FY 26FY 27FY 28FY 29FY 30Beyond 6 Years
Planning, Design and Supervision$62,200$15,234$12,766$34,200$5,700$5,700$5,700$5,700$5,700$5,700$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$315,321$106,086$28,935$180,300$29,300$33,800$29,300$29,300$27,300$31,300$0
Other$3,000$375$2,625$0$0$0$0$0$0$0$0
Total Expenditures$380,521$121,695$44,326$214,500$35,000$39,500$35,000$35,000$33,000$37,000$0
FUNDING (000s)
YearThruRem202520262027202820292030beyond 6years$0$10000$20000$30000$40000$50000$60000$70000$80000$90000$100000$110000G.O. BondsRecordation TaxState Aid
Funding SourceTotalThru FY24Rem FY24Total 6 YearsFY 25FY 26FY 27FY 28FY 29FY 30Beyond 6 Years
G.O. Bonds$243,265$100,167$17,976$125,122$19,972$19,750$21,350$21,350$20,350$22,350$0
Recordation Tax$3,000$3,000$0$0$0$0$0$0$0$0$0
State Aid$134,256$18,528$26,350$89,378$15,028$19,750$13,650$13,650$12,650$14,650$0
Total Funding Sources$380,521$121,695$44,326$214,500$35,000$39,500$35,000$35,000$33,000$37,000$0
APPROPRIATION AND EXPENDITURE DATA ($000s)
Appropriation FY 25 Request$35,000
Year First AppropriationFY81
Appropriation FY 26 Request$39,500
Last FY's Cost Estimate$376,021
Cumulative Appropriation$201,021
Expenditure / Encumbrances$0
Unencumbered Balance$201,021
Partial Closeout $64,581
Total Partial Closeout$645,810