Budget Year / Version:
FY26
 
RECOMMENDED
anchor
anchor
anchor

Description

anchor

Phase

Ongoing

Status

Active
anchor
Budget Snapshot
$230.32M Total
Expenditures/Funding
$55.5M 6 Year Total
Expenditures/Funding
anchor

Justification

anchor

Other

anchor

Fiscal Note

anchor

Disclosures

anchor

Coordination

Budget Snapshot
$230.32M Total
Expenditures/Funding
$55.5M 6 Year Total
Expenditures/Funding
anchor
Project Details
Project NumberP856509
Date Last Modified09/25/24
Administering AgencyMontgomery College
CategoryMontgomery College
SubCategoryHigher Education
Planning AreaCountywide
anchor
Total Expenditures by Cost Element (000s)
$5,818$18,848$205,658Cost Elements$0$20000$40000$60000$80000$100000$120000$140000$160000$180000$200000$220000Planning Design and SupervisionConstructionOther
anchor
Total Funding by Source (000s)
67.2%25.1%CostElements$0$20000$40000$60000$80000$100000$120000$140000$160000ContributionsCurrent Revenue: GeneralG.O. BondsPAYGORecordation Tax
EXPENDITURES (000s)
YearThruRem202520262027202820292030beyond 6years$0$20000$40000$60000$80000$100000$120000$140000$160000Planning Design and SupervisionConstructionOther
Cost ElementsTotalThru FY24Rem FY24Total 6 YearsFY 25FY 26FY 27FY 28FY 29FY 30Beyond 6 Years
Planning, Design and Supervision$5,818$5,342$476$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$18,848$18,848$0$0$0$0$0$0$0$0$0
Other$205,658$146,454$3,704$55,500$9,250$9,250$9,250$9,250$9,250$9,250$0
Total Expenditures$230,324$170,644$4,180$55,500$9,250$9,250$9,250$9,250$9,250$9,250$0
FUNDING (000s)
YearThruRem202520262027202820292030beyond 6years$0$10000$20000$30000$40000$50000$60000$70000$80000$90000$100000$110000ContributionsCurrent Revenue: GeneralG.O. BondsPAYGORecordation Tax
Funding SourceTotalThru FY24Rem FY24Total 6 YearsFY 25FY 26FY 27FY 28FY 29FY 30Beyond 6 Years
Contributions$10,933$1,433$0$9,500$8,750$750$0$0$0$0$0
Current Revenue: General$154,831$104,651$4,180$46,000$500$8,500$9,250$9,250$9,250$9,250$0
G.O. Bonds$4,603$4,603$0$0$0$0$0$0$0$0$0
PAYGO$2,041$2,041$0$0$0$0$0$0$0$0$0
Recordation Tax$57,916$57,916$0$0$0$0$0$0$0$0$0
Total Funding Sources$230,324$170,644$4,180$55,500$9,250$9,250$9,250$9,250$9,250$9,250$0
OPERATING BUDGET IMPACT ($000s)
Impact TypeTotal 6 YearsFY 25FY 26FY 27FY 28FY 29FY 30
Full Time Equivalent (FTE) 444444
APPROPRIATION AND EXPENDITURE DATA ($000s)
Appropriation FY 25 Request$9,250
Year First AppropriationFY85
Appropriation FY 26 Request$9,250
Last FY's Cost Estimate$230,324
Cumulative Appropriation$184,074
Expenditure / Encumbrances$173,432
Unencumbered Balance$10,642