Budget Year / Version:
FY26
 
RECOMMENDED
anchor
anchor
anchor

Description

project image
anchor

Phase

Planning Stage

Status

Active
anchor
Budget Snapshot
$66.68M Total
Expenditures/Funding
$49.8M 6 Year Total
Expenditures/Funding
anchor

Location

anchor

Fiscal Note

anchor

Disclosures

Budget Snapshot
$66.68M Total
Expenditures/Funding
$49.8M 6 Year Total
Expenditures/Funding
project image
anchor
Project Details
Project NumberP652201
Date Last Modified12/03/24
Administering AgencyPublic Schools
CategoryMontgomery County Public Schools
SubCategoryIndividual Schools
Planning AreaSilver Spring and Vicinity
anchor
Total Expenditures by Cost Element (000s)
$2,455$3,580$59,466$1,181Cost Elements$0$10000$20000$30000$40000$50000$60000Planning Design and SupervisionSite Improvements and UtilitiesConstructionOther
anchor
Total Funding by Source (000s)
85.4%12.0%CostElements$0$5000$10000$15000$20000$25000$30000$35000$40000$45000$50000$55000$60000G.O. BondsRecordation TaxState Aid
EXPENDITURES (000s)
YearThruRem202520262027202820292030beyond 6years$0$2000$4000$6000$8000$10000$12000$14000$16000$18000Planning Design and SupervisionSite Improvements and UtilitiesConstructionOther
Cost ElementsTotalThru FY24Rem FY24Total 6 YearsFY 25FY 26FY 27FY 28FY 29FY 30Beyond 6 Years
Planning, Design and Supervision$2,455$1,940$515$0$0$0$0$0$0$0$0
Land$0$0$0$0$0$0$0$0$0$0$0
Site Improvements and Utilities$3,580$0$3,580$0$0$0$0$0$0$0$0
Construction$59,466$57$10,735$48,674$15,319$17,355$16,000$0$0$0$0
Other$1,181$56$0$1,125$1,125$0$0$0$0$0$0
Total Expenditures$66,682$2,053$14,830$49,799$16,444$17,355$16,000$0$0$0$0
FUNDING (000s)
YearThruRem202520262027202820292030beyond 6years$0$2000$4000$6000$8000$10000$12000$14000$16000G.O. BondsRecordation TaxState Aid
Funding SourceTotalThru FY24Rem FY24Total 6 YearsFY 25FY 26FY 27FY 28FY 29FY 30Beyond 6 Years
G.O. Bonds$56,974$344$14,830$41,800$13,892$14,545$13,363$0$0$0$0
Recordation Tax$1,709$1,709$0$0$0$0$0$0$0$0$0
State Aid$7,999$0$0$7,999$2,552$2,810$2,637$0$0$0$0
Total Funding Sources$66,682$2,053$14,830$49,799$16,444$17,355$16,000$0$0$0$0
APPROPRIATION AND EXPENDITURE DATA ($000s)
Appropriation FY 25 Request$21,125
Year First AppropriationFY22
Appropriation FY 26 Request$0
Last FY's Cost Estimate$66,682
Cumulative Appropriation$66,682
Expenditure / Encumbrances$0
Unencumbered Balance$66,682
BESbswy
BESbswy