Budget Year / Version:
FY26
 
RECOMMENDED
anchor
anchor
anchor

Description

project image
anchor

Phase

Under Construction

Status

Active
anchor
Budget Snapshot
$43.79M Total
Expenditures/Funding
$1.38M 6 Year Total
Expenditures/Funding
anchor

Location

anchor

Fiscal Note

anchor

Disclosures

Budget Snapshot
$43.79M Total
Expenditures/Funding
$1.38M 6 Year Total
Expenditures/Funding
project image
anchor
Project Details
Project NumberP652111
Date Last Modified12/03/24
Administering AgencyPublic Schools
CategoryMontgomery County Public Schools
SubCategoryCountywide
Planning AreaCloverly-Norwood
anchor
Total Expenditures by Cost Element (000s)
$2,052$3,762$36,184$1,796Cost Elements$0$5000$10000$15000$20000$25000$30000$35000$40000Planning Design and SupervisionSite Improvements and UtilitiesConstructionOther
anchor
Total Funding by Source (000s)
41.5%18.0%40.6%CostElements$7000$8000$9000$10000$11000$12000$13000$14000$15000$16000$17000$18000$19000G.O. BondsRecordation TaxState Aid
EXPENDITURES (000s)
YearThruRem202520262027202820292030beyond 6years$0$5000$10000$15000$20000$25000$30000$35000Planning Design and SupervisionSite Improvements and UtilitiesConstructionOther
Cost ElementsTotalThru FY24Rem FY24Total 6 YearsFY 25FY 26FY 27FY 28FY 29FY 30Beyond 6 Years
Planning, Design and Supervision$2,052$2,052$0$0$0$0$0$0$0$0$0
Land$0$0$0$0$0$0$0$0$0$0$0
Site Improvements and Utilities$3,762$3,762$0$0$0$0$0$0$0$0$0
Construction$36,184$34,800$0$1,384$1,384$0$0$0$0$0$0
Other$1,796$1,796$0$0$0$0$0$0$0$0$0
Total Expenditures$43,794$42,410$0$1,384$1,384$0$0$0$0$0$0
FUNDING (000s)
YearThruRem202520262027202820292030beyond 6years$0$2000$4000$6000$8000$10000$12000$14000$16000$18000G.O. BondsRecordation TaxState Aid
Funding SourceTotalThru FY24Rem FY24Total 6 YearsFY 25FY 26FY 27FY 28FY 29FY 30Beyond 6 Years
G.O. Bonds$18,154$16,770$0$1,384$1,384$0$0$0$0$0$0
Recordation Tax$7,878$7,878$0$0$0$0$0$0$0$0$0
State Aid$17,762$17,762$0$0$0$0$0$0$0$0$0
Total Funding Sources$43,794$42,410$0$1,384$1,384$0$0$0$0$0$0
APPROPRIATION AND EXPENDITURE DATA ($000s)
Appropriation FY 25 Request$0
Year First AppropriationFY21
Appropriation FY 26 Request$0
Last FY's Cost Estimate$43,794
Cumulative Appropriation$43,794
Expenditure / Encumbrances$0
Unencumbered Balance$43,794
BESbswy
BESbswy