Southside Teen Center
Category Community Services
Facility Southside
Phase Construction
City Goal Youth
Contact Name Chief Brian Moya
Budget Overview
Secured and Potential Funding Budget$11,000,000.00
Project Budget$11,000,000.00
Phasing Budget$11,000,000.00
OPerating Budget$1,111,735.00
Project Overview
Project Location
Project Details
Project Details


Project Contact


Project Location


Legislative Language & Scope of Work
Secured and Potential Funding Budget$11,000,000.00
Project Budget$11,000,000.00
Phasing Budget$11,000,000.00
OPerating Budget$1,111,735.00
Secured and Potential Funding Budget

State Grant Funding should only be requested when all other funding sources have been exhausted if entity is providing matching funds, i.e. Federal, Local Taxes, Fees, NM Finance Authority Loans (NMFA), Tribal Infrastructure Fund (TIF), Water Trust Board (WTB), Public School Facility Authority (PSFA), Colonia's Infrastructure Board (CIB), etc.

Please complete table below with all secured and potential funding sources:

Funding Sources Funding Amount Applied For? Amount Secured Amount Expended to Date Date(s) Received Comments
Totals: $11,000,000.00 $620,000.00 $466,886.00
Project Budget

Complete the Budget below. Only include unfunded or unsecured funds under each project year. Note: Funded to Date column must equal the amounts listed above here.

Completed Funded to Date 2024 2025 2026 2027 2028 Total Project Cost
Water Rights $0.00
Easements & Right of Ways $0.00
Acquisition $0.00
Archaeological Studies $0.00
Environmental Studies $0.00
Planning $0.00
Design (Engr./Arch.) $682,000.00
Construction $9,493,000.00
Furnish/Equip/Vehicles $825,000.00
Totals: $682,000.00 $6,000,000.00 $620,000.00 $466,886.00 $0.00 $0.00 $11,000,000.00
Phasing Budget

A project single phase approach is used for projects that can be completed with one process because it is manageable, affordable, and will not require any foreseeable additional resources or activities to be fully operational when complete.

A project multi-phased approach is used for breaking down very large projects into manageable standalone parts that are independently functional and easier to fund. If the multi-phase approach is being used it is required to provide accurate dates, costs, and funding sources for prior phases, and be able to provide reasonable projections of dates, costs, and funding sources for future phases. In addition, each multi-phase has three main levels: Planning, Design, and Construction. Each level can be funded individually, however strong emphasis is put on completing all three levels.

Phase Amount Plan Design Contruct Furnish/Equip/Vehicles Other # Most to Complete
1
2
3
4
5
Totals: $11,000,000.00
Operating Budget


Year 1 Year 2 Year 3 Year 4 Year 5 Total
Annual Operating Expenses plus Debt Service $1,111,735.00
Annual Operating Revenues $0.00
Totals: $1,111,735.00 $0.00 $0.00 $0.00 $0.00 $1,111,735.00




Entities who will assume the following responsibilites for this project:

Entity Lease/operating agreement in place?
Fiscal Agent
Own
Operate
Own Land
Own Asset
Maintain
Additional Information
Project Details