Budget Year / Version:
FY26
 
RECOMMENDED
anchor
anchor
anchor

Description

anchor

Phase

Ongoing

Status

Active
anchor
Budget Snapshot
$63.92M Total
Expenditures/Funding
$24.6M 6 Year Total
Expenditures/Funding
anchor

Justification

anchor

Other

anchor

Fiscal Note

anchor

Disclosures

anchor

Coordination

Budget Snapshot
$63.92M Total
Expenditures/Funding
$24.6M 6 Year Total
Expenditures/Funding
anchor
Project Details
Project NumberP076619
Date Last Modified09/25/24
Administering AgencyMontgomery College
CategoryMontgomery College
SubCategoryHigher Education
Planning AreaCountywide
anchor
Total Expenditures by Cost Element (000s)
$9,669$1,899$52,349Cost Elements$0$5000$10000$15000$20000$25000$30000$35000$40000$45000$50000$55000$60000Planning Design and SupervisionConstructionOther
anchor
Total Funding by Source (000s)
96.8%CostElements$0$10000$20000$30000$40000$50000$60000ContributionsCurrent Revenue: GeneralRecordation Tax
EXPENDITURES (000s)
YearThruRem202520262027202820292030beyond 6years$0$5000$10000$15000$20000$25000$30000Planning Design and SupervisionConstructionOther
Cost ElementsTotalThru FY24Rem FY24Total 6 YearsFY 25FY 26FY 27FY 28FY 29FY 30Beyond 6 Years
Planning, Design and Supervision$9,669$8,887$782$0$0$0$0$0$0$0$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$1,899$1,899$0$0$0$0$0$0$0$0$0
Other$52,349$27,600$149$24,600$4,100$4,100$4,100$4,100$4,100$4,100$0
Total Expenditures$63,917$38,386$931$24,600$4,100$4,100$4,100$4,100$4,100$4,100$0
FUNDING (000s)
YearThruRem202520262027202820292030beyond 6years$0$5000$10000$15000$20000$25000$30000$35000$40000ContributionsCurrent Revenue: GeneralRecordation Tax
Funding SourceTotalThru FY24Rem FY24Total 6 YearsFY 25FY 26FY 27FY 28FY 29FY 30Beyond 6 Years
Contributions$600$0$0$600$300$300$0$0$0$0$0
Current Revenue: General$61,897$36,966$931$24,000$3,800$3,800$4,100$4,100$4,100$4,100$0
Recordation Tax$1,420$1,420$0$0$0$0$0$0$0$0$0
Total Funding Sources$63,917$38,386$931$24,600$4,100$4,100$4,100$4,100$4,100$4,100$0
OPERATING BUDGET IMPACT ($000s)
Impact TypeTotal 6 YearsFY 25FY 26FY 27FY 28FY 29FY 30
Full Time Equivalent (FTE) 666666
APPROPRIATION AND EXPENDITURE DATA ($000s)
Appropriation FY 25 Request$4,100
Year First AppropriationFY07
Appropriation FY 26 Request$4,100
Last FY's Cost Estimate$63,917
Cumulative Appropriation$43,417
Expenditure / Encumbrances$41,375
Unencumbered Balance$2,042