Budget Year / Version:
FY26
 
RECOMMENDED
anchor
anchor
anchor

Description

anchor

Phase

Ongoing

Status

Active
anchor
Budget Snapshot
$12M Total
Expenditures/Funding
$9M 6 Year Total
Expenditures/Funding
anchor

Disclosures

Budget Snapshot
$12M Total
Expenditures/Funding
$9M 6 Year Total
Expenditures/Funding
anchor
Project Details
Project NumberP652304
Date Last Modified05/07/24
Administering AgencyPublic Schools
CategoryMontgomery County Public Schools
SubCategoryCountywide
Planning AreaCountywide
anchor
Total Expenditures by Cost Element (000s)
$1,200$10,800Cost Elements$0$1000$2000$3000$4000$5000$6000$7000$8000$9000$10000$11000$12000Planning Design and SupervisionConstruction
anchor
Total Funding by Source (000s)
100.0%CostElements$0$2000$4000$6000$8000$10000$12000G.O. Bonds
EXPENDITURES (000s)
YearThruRem202520262027202820292030beyond 6years$0$200$400$600$800$1000$1200$1400$1600Planning Design and SupervisionConstruction
Cost ElementsTotalThru FY24Rem FY24Total 6 YearsFY 25FY 26FY 27FY 28FY 29FY 30Beyond 6 Years
Planning, Design and Supervision$1,200$0$300$900$150$150$150$150$150$150$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$10,800$1,100$1,600$8,100$1,350$1,350$1,350$1,350$1,350$1,350$0
Other$0$0$0$0$0$0$0$0$0$0$0
Total Expenditures$12,000$1,100$1,900$9,000$1,500$1,500$1,500$1,500$1,500$1,500$0
FUNDING (000s)
YearThruRem202520262027202820292030beyond 6years$0$200$400$600$800$1000$1200$1400$1600$1800$2000G.O. Bonds
Funding SourceTotalThru FY24Rem FY24Total 6 YearsFY 25FY 26FY 27FY 28FY 29FY 30Beyond 6 Years
G.O. Bonds$12,000$1,100$1,900$9,000$1,500$1,500$1,500$1,500$1,500$1,500$0
Total Funding Sources$12,000$1,100$1,900$9,000$1,500$1,500$1,500$1,500$1,500$1,500$0
APPROPRIATION AND EXPENDITURE DATA ($000s)
Appropriation FY 25 Request$1,500
Year First AppropriationFY23
Appropriation FY 26 Request$1,500
Last FY's Cost Estimate$12,000
Cumulative Appropriation$4,500
Expenditure / Encumbrances$0
Unencumbered Balance$4,500