FY2026-FY2031 Proposed Capital Improvement Program

Capital Project Summary

Capital Project Number: GG1160

Activity #: C1057.1057.01

Capital Project Title: Sheriff's Department District Office

Region: Urbana

Asset Type: Public Safety Asset Category: General Government

Year Identified: 2021 Est Completion Date: 12/1/2030

Capital Project Status: Active

Capital Project Description: To meet the demands resulting from the growth and development in Frederick County, the Sheriff ’ s Office is requesting a district station be built in the Urbana, New Market/Linganore and Green Valley area. Districting law enforcement services within Frederick County can lead to lower response times, deputies ’ familiarization with their assigned area, more efficient utilization of personnel, equalized distribution of workload, uniform police visibility, enhanced officer safety, balanced police response to calls and personnel accountability. The conceptual design is for a single-story facility consisting of approximately 10,000 square feet on 3 – 4 acres. The designated location will need to accommodate two parking lots, one for approximately 25 public parking spaces and a second secured parking lot for approximately 25 law enforcement vehicles. The facility will need to be located in an area that is easily accessible to the public while also providing the capacity for expedited emergency response.

Cash Requirement Schedule:

Project Total

Prior Budget

Categories

2026

2027

2028

2029

2030

2031 Costs After

NonCapital Furniture / Equipment

263,700

263,700

Land

1,000,000 1,000,000

Site Improvement - NonBldg

179,800 893,400

179,800 893,400

Architect/Engineering

Construction

5,955,200

5,955,200

Construction - IIT Infrastruct

105,000 239,700 89,800 58,800

105,000 239,700 44,900 58,800

Inspectors - County Project Management Capital - IIT Hardware

44,900

Total Cost:

8,785,400 1,000,000

1,118,100

6,667,300

Funding Schedule:

Project Total

Prior Budget

Categories

2026

2027

2028

2029

2030

2031 Costs After

Trans from General Fund General Obligation Bonds

709,750

40,000

132,150 985,950

537,600

8,075,650 960,000 8,785,400 1,000,000

6,129,700 6,667,300

Total Cost:

1,118,100

34

Made with FlippingBook - Online magazine maker