up
Budget Year / Version:
FY26
 
RECOMMENDED
anchor
anchor
anchor

Description

anchor

Phase

Ongoing

Status

Active
anchor
Budget Snapshot
$18.79M Total
Expenditures/Funding
$3.8M 6 Year Total
Expenditures/Funding
anchor

Disclosures

Budget Snapshot
$18.79M Total
Expenditures/Funding
$3.8M 6 Year Total
Expenditures/Funding
anchor
Project Details
Project NumberP966553
Date Last Modified12/03/24
Administering AgencyPublic Schools
CategoryMontgomery County Public Schools
SubCategoryCountywide
Planning AreaCountywide
anchor
Total Expenditures by Cost Element (000s)
$18,527$260Cost Elements$0$2000$4000$6000$8000$10000$12000$14000$16000$18000$20000Planning Design and SupervisionConstruction
anchor
Total Funding by Source (000s)
43.9%35.8%20.3%CostElements$3500$4000$4500$5000$5500$6000$6500$7000$7500$8000$8500Current Revenue: GeneralG.O. BondsRecordation Tax
EXPENDITURES (000s)
YearThruRem202520262027202820292030beyond 6years$0$2000$4000$6000$8000$10000$12000Planning Design and SupervisionConstruction
Cost ElementsTotalThru FY24Rem FY24Total 6 YearsFY 25FY 26FY 27FY 28FY 29FY 30Beyond 6 Years
Planning, Design and Supervision$18,527$12,248$2,479$3,800$1,350$1,050$350$350$350$350$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$260$260$0$0$0$0$0$0$0$0$0
Other$0$0$0$0$0$0$0$0$0$0$0
Total Expenditures$18,787$12,508$2,479$3,800$1,350$1,050$350$350$350$350$0
FUNDING (000s)
YearThruRem202520262027202820292030beyond 6years$0$500$1000$1500$2000$2500$3000$3500$4000$4500$5000$5500$6000Current Revenue: GeneralG.O. BondsRecordation Tax
Funding SourceTotalThru FY24Rem FY24Total 6 YearsFY 25FY 26FY 27FY 28FY 29FY 30Beyond 6 Years
Current Revenue: General$8,255$5,646$601$2,008$904$704$100$100$100$100$0
G.O. Bonds$6,722$3,052$1,878$1,792$446$346$250$250$250$250$0
Recordation Tax$3,810$3,810$0$0$0$0$0$0$0$0$0
Total Funding Sources$18,787$12,508$2,479$3,800$1,350$1,050$350$350$350$350$0
APPROPRIATION AND EXPENDITURE DATA ($000s)
Appropriation FY 25 Request$2,400
Year First AppropriationFY96
Appropriation FY 26 Request$0
Last FY's Cost Estimate$18,787
Cumulative Appropriation$17,387
Expenditure / Encumbrances$0
Unencumbered Balance$17,387