FY 26 Harford County Proposed Capital Budget Book
Humane Society
GENERAL Project Number: Council District:
Expended/Encumbered as of 2/4/25: $6,155,403
A114102 Various Various
Location:
Project Schedule/Status:
Expended/Enc.
Budget
PROJECT DESCRIPTION: This project provided funding for a new facility for the Humane Society of Harford Coiunty. This facility allows the Humane Society to care for and provide humane temporary housing prior to adoption. The structure continues to avail participation in the Animal Control Program and better promote awareness of animal care in the community.
EXPENDITURE SCHEDULE
Cost Element
Prior
FY 2026 Approp Total
FY 2027 FY 2028 FY 2029 FY 2030 FY 2031
TOTAL
Engineering/Design Land Acquisition
375,000
375,000
375,000
0
0
Construction
5,800,000
5,800,000
5,800,000
Inspection Fees
225,000 650,000
225,000 650,000
225,000 650,000
Equipment/Furnishing
Total Cost:
7,050,000
0 7,050,000
0
0
0
0
0
7,050,000
FUNDING SCHEDULE
R7100 Prior Bonds R6999 Other
6,000,000 1,050,000
6,000,000 1,050,000
6,000,000 1,050,000
0 0 0
0 0 0
Total Cost:
7,050,000
0 7,050,000
0
0
0
0
0
7,050,000
ESTIMATED OPERATING BUDGET IMPACT: Estimated Debt Service
FY 2026 172,200
FY 2027 FY 2028 FY 2029 FY 2030 FY 2031 163,590 154,980 146,370 137,760 129,150
TOTAL
904,050
86
Made with FlippingBook Ebook Creator