Budget Year / Version:
FY26
 
RECOMMENDED
anchor
anchor
anchor

Description

anchor

Phase

Ongoing

Status

Active
anchor
Budget Snapshot
$39.85M Total
Expenditures/Funding
$15M 6 Year Total
Expenditures/Funding
anchor

Cost Change

anchor

Justification

anchor

Other

anchor

Disclosures

anchor

Coordination

Budget Snapshot
$39.85M Total
Expenditures/Funding
$15M 6 Year Total
Expenditures/Funding
anchor
Project Details
Project NumberP096600
Date Last Modified09/25/24
Administering AgencyMontgomery College
CategoryMontgomery College
SubCategoryHigher Education
Planning AreaCountywide
anchor
Total Expenditures by Cost Element (000s)
$4,822$30,351$4,673Cost Elements$0$5000$10000$15000$20000$25000$30000$35000Planning Design and SupervisionConstructionOther
anchor
Total Funding by Source (000s)
7.5%92.5%CostElements$0$5000$10000$15000$20000$25000$30000$35000$40000ContributionsG.O. Bonds
EXPENDITURES (000s)
YearThruRem202520262027202820292030beyond 6years$0$2000$4000$6000$8000$10000$12000$14000$16000Planning Design and SupervisionConstructionOther
Cost ElementsTotalThru FY24Rem FY24Total 6 YearsFY 25FY 26FY 27FY 28FY 29FY 30Beyond 6 Years
Planning, Design and Supervision$4,822$1,533$1,489$1,800$300$300$300$300$300$300$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$30,351$15,355$3,796$11,200$1,700$2,700$1,700$1,700$1,700$1,700$0
Other$4,673$2,265$408$2,000$0$2,000$0$0$0$0$0
Total Expenditures$39,846$19,153$5,693$15,000$2,000$5,000$2,000$2,000$2,000$2,000$0
FUNDING (000s)
YearThruRem202520262027202820292030beyond 6years$0$2000$4000$6000$8000$10000$12000$14000$16000$18000$20000ContributionsG.O. Bonds
Funding SourceTotalThru FY24Rem FY24Total 6 YearsFY 25FY 26FY 27FY 28FY 29FY 30Beyond 6 Years
Contributions$3,000$0$0$3,000$0$3,000$0$0$0$0$0
G.O. Bonds$36,846$19,153$5,693$12,000$2,000$2,000$2,000$2,000$2,000$2,000$0
Total Funding Sources$39,846$19,153$5,693$15,000$2,000$5,000$2,000$2,000$2,000$2,000$0
APPROPRIATION AND EXPENDITURE DATA ($000s)
Appropriation FY 25 Request$2,000
Year First AppropriationFY09
Appropriation FY 26 Request$5,000
Last FY's Cost Estimate$36,846
Cumulative Appropriation$26,846
Expenditure / Encumbrances$25,850
Unencumbered Balance$996