Skip to main content

Calvert County FY 2027 Staff Recommended Budget

Page 1


PREPARED BY:

DEPARTMENT OF FINANCE & BUDGET

Chief Financial Officer

Malena Brookshire

General Fund

Enterprise Funds

Special Revenue Funds

Overall Book Content

Deputy Director of Budget

Mary Andes

Accountant II

Benjamin Buchanan

Accountant I

Jennifer Koller

Budget Analyst

Kathy Shymansky

Executive Administrative Assistant

Juli Williams

Capital Budget/Capital Improvement Plan

Capital Improvement Projects and Grants Manager

Danielle Russell

Grants and Calvert County Family Network Special Revenue Funds

Grants Coordinator

Mary Layman

FY2027 Redesign of the Budget Book

Special thanks to the Calvert County Government Department of Communications & Media Relations for making this redesign happen.

INTRODUCTION

Board of County Commissioners of Calvert County (left to right)

• Earl F. “Buddy” Hance, At Large

• Catherine M. Grasso, 3rd District

• Todd Ireland, President, At Large

• Mike Hart, 1st District

• Mark C. Cox Sr., Vice President, 2nd District

MISSION STATEMENT

Calvert County Government will:

• Be responsible and accountable to all citizens of Calvert County;

• Provide high quality, effective and efficient services;

• Preserve Calvert County’s environment, heritage and rural character;

• Foster opportunities for responsible and sustainable residential growth and Economic Development; and

• Support Calvert County’s essential institutions and keep them strong.

To the Calvert County Board of County Commissioners:

We are pleased to present the Calvert County Government Fiscal Year 2027 (FY27) Staff Recommended Budget for your consideration. This proposed budget reflects a thoughtful and disciplined approach to financial planning and is firmly aligned with the Board’s vision, mission, strategic priorities and long-term goals.

Calvert County’s vision to remain a safe and thriving community that balances economic growth with rural living, invests in every generation, and provides opportunity and quality of life for all residents guided the development of this budget. In support of that vision, the county’s mission emphasizes transparency, effective communication, responsible growth and the delivery of meaningful services across every stage of life.

The FY27 Staff Recommended Budget is balanced at $411 million in revenues and expenditures and sustains current service levels across all county departments and agencies.

Operational funding for Calvert County Public Schools is recommended at $163 million, which exceeds the state’s required maintenance of effort by approximately $3 million. This investment underscores the county’s continued commitment to public education.

This budget includes a request to appropriate $12 million of prior-year fund balance to support the pay-go component of the FY27 Capital Improvement Plan (CIP). The total FY27 CIP is $86 million and continues to prioritize school construction, renovations and systemic infrastructure repairs. The Enterprise funds, Water & Sewer and Solid Waste, are balanced at $12 million and $17 million, respectively.

Additionally, two special revenue funds are being proposed: one to properly account for AMOSS grant funding received on behalf of the volunteer fire departments, and another to segregate revenues and expenditures associated with the EMS Cost Recovery Program.

Throughout the budget development process, staff collaborated across departments to ensure that funding recommendations directly support the Board’s five strategic priorities:

• Public Safety and Community Well-Being: Investments strengthen emergency services, enhance preparedness and address the health and safety needs of our residents.

• Clear and Effective Communication: Resources support improved internal coordination, consistent leadership communication and meaningful public engagement.

• Fiscal Responsibility and Efficiency: Every recommendation reflects prudent stewardship of taxpayer dollars, operational efficiency and a focus on long-term financial stability.

• Education and Generational Investment: Funding supports partnerships and services that benefit children, families, working adults and seniors, recognizing the importance of opportunity at every stage of life.

• Environmental Stewardship and Quality of Life: The budget advances policies and capital investments that preserve rural character, protect natural resources and promote sustainable growth.

We thank the Board of County Commissioners for your continued leadership and guidance throughout the budget process. We also extend our appreciation to county departments and staff for their collaboration and dedication, and to our community partners for their ongoing engagement.

We respectfully submit the FY27 Staff Recommended Budget for your review and consideration and look forward to working with the Board to advance the priorities and goals that serve Calvert County residents today and in the years ahead.

Serving our citizens. Strengthening our communities.

Sincerely,

Todd Ireland

President

DEPARTMENT HEADS AND AGENCY LIAISONS

BOARD OF COUNTY COMMISSIONERS

Email: Commiss@calvertcountymd.gov

Phone (W): (410) 535-1600, ext. 2214

Mark C. Cox Sr.

Vice President

Email: Commiss@calvertcountymd.gov

Phone (W): (410) 535-1600, ext. 2214

Catherine Grasso

Email: Commiss@calvertcountymd.gov

Phone (W): (410) 535-1600, ext. 2214

Earl F. “Buddy” Hance

Email: Commiss@calvertcountymd.gov

Phone (W): (410) 535-1600, ext. 2214

Mike Hart

Email: Commiss@calvertcountymd.gov

Phone (W): (410) 535-1600, ext. 2214

CALVERT COUNTY DEPARTMENT HEADS

Linda Turner

County Administrator

Email: Linda.Turner@calvertcountymd.gov

Phone (W): 410-535-1600, ext. 2483

Stephen McGibbon

Deputy County Administrator

Email: Stephen.McGibbon@calvertcountymd.gov

Phone (W): 410-535-1600, ext. 2207

Jeff Murray

Director, Calvert Marine Museum

Email: Jeffrey.Murray@calvertcountymd.gov

Phone (W): 410-535-1600, ext. 36

Eryn Lowe

Director, Communications & Media Relations

Email: Eryn.Lowe@calvertcountymd.gov

Phone (W): 410-535-1600, ext. 2474

Jennifer Moreland

Director, Community Resources

Email: Jennifer.Moreland@calvertcountymd.gov

Phone (W): 410-535-1600, ext. 8801

Julie Oberg

Director, Economic Development

Email: Julie.Oberg@calvertcountymd.gov

Phone (W): 410-535-1600, ext. 2485

Malena Brookshire

Chief Financial Officer, Finance & Budget

Email: Malena.Brookshire@calvertcountymd.gov

Phone (W): 410-535-1600, ext. 2836

Melanie Woodson

Director, Human Resources

Email: Melanie.Woodson@calvertcountymd.gov

Phone (W): 410-535-1600, ext. 2383

Robert (Bob) Branham

Director, Parks & Recreation

Email: Robert.Branham@calvertcountymd.gov

Phone (W): 410-535-1600, ext. 2673

Jason Brinkley

Director, Planning & Zoning

Email: Jason.Brinkley@calvertcountymd.gov

Phone (W): 410-535-1600, ext. 2380

Dave McDowell

Director, Public Safety

Email: Dave.McDowell@calvertcountymd.gov

Phone (W): 410-535-1600, ext. 2303

John “JR” Cosgrove Jr.

Director, Public Works

Email: John.Cosgrove@calvertcountymd.gov

Phone (W): 410-535-1600, ext. 2568

Stephen Pereira

Director, Technology Services

Email: Stephen.Pereira@calvertcountymd.gov

Phone (W): 410-535-1600, ext. 2307

DEPARTMENT HEADS AND AGENCY LIAISONS

Richard (Ricky) Cox

ELECTED AND APPOINTED OFFICIALS

Sheriff, Calvert County Sheriff’s Office

Email: Richard.Cox@calvertcountymd.gov

Phone (W): 410-535-1600, ext. 2464

Lt. Col. David Payne

Assistant Sheriff, Calvert County Sheriff’s Office

Email: David.Payne@calvertcountymd.gov

Phone (W): 410-535-1600, ext. 2464

Amanda Dolina

Treasurer, Treasurer’s Office

Email: Amanda.Dolina@calvertcountymd.gov

Phone (W): 410-535-1600, ext. 2278

Margaret Phipps Register of Wills

Email: MPhipps@registers.maryland.gov

Phone (W): 410-535-1600, ext. 2254

Robert Harvey, Jr. State’s Attorney

Email: Robert.Harvey@calvertcountymd.gov

Phone (W): 410-535-1600, ext. 2311

Major Timothy Fridman Detention Center Administrator

Email: Timothy.Fridman@calvertcountymd.gov

Phone (W): 410-535-4300

Gail Hatfield

Elections Administrator

Email: Gail.Hatfield@calvertcountymd.gov

Phone (W): 410-535-1600, ext. 8830

Thomas Pelagatti Chief Judge, Orphan’s Court

Email: Tom@tompel.com

Phone (W): 410-535-1600, ext. 2256

COURT OFFICIALS

Mark S. Chandlee

County Administrative Judge, Circuit Court

Phone (W): 410-535-1600, ext. 2785

Mark Carmean

Associate Judge, Circuit Court

Phone (W): 410-535-1600, ext. 2262

Andrew Rappaport

Associate Judge, Circuit Court

Phone (W): 410-535-1600, ext. 2806

Justin Sasser Family Magistrate

Phone (W): 410-535-1600, ext. 2424

Kathy Smith Clerk of the Court

Email: Kathy.Smith@mdcourts.gov

Phone (W): 410-535-1600, ext. 2263

Burgess Wood Court Administrator

Email: Burgess.Wood@calvertcountymd.gov

Phone (W): 410-535-1600, ext. 2296

GENERAL FUND SUMMARY

GENERAL FUND REVENUES

GENERAL FUND REVENUE DETAILS

GENERAL FUND REVENUE DETAILS

GENERAL FUND REVENUE DETAILS

GENERAL FUND REVENUE DETAILS

GENERAL FUND REVENUE DETAILS

GENERAL FUND REVENUE DETAILS

GENERAL FUND REVENUE DETAILS

Dunkirk District Park

GENERAL FUND EXPENDITURES BY ORGANIZATION SUMMARY

GENERAL FUND

GENERAL FUND EXPENDITURES BY ORGANIZATION SUMMARY

GENERAL FUND EXPENDITURES BY ORGANIZATION SUMMARY

FY 2025 Actuals may differ from ACFR based on rounding. Historically, Affordable Housing activities were reported within the General Fund in the ACFR. To align with proper fund accounting principles and ensure transparent reporting, Affordable Housing is correctly classified and presented in this budget document as a distinct Special Revenue Fund, which accounts for the variance between the two documents.

GENERAL FUND EXPENDITURES

GENERAL FUND EXPENDITURES BY ORGANIZATION DETAILS

GENERAL FUND EXPENDITURES

BY ORGANIZATION

DETAILS

GENERAL FUND EXPENDITURES BY ORGANIZATION DETAILS

GENERAL FUND EXPENDITURES BY ORGANIZATION DETAILS

GENERAL FUND EXPENDITURES BY ORGANIZATION DETAILS

GENERAL FUND EXPENDITURES

BY ORGANIZATION DETAILS

GENERAL FUND EXPENDITURES BY ORGANIZATION DETAILS

GENERAL FUND EXPENDITURES BY ORGANIZATION DETAILS

GENERAL FUND EXPENDITURES BY ORGANIZATION DETAILS

GENERAL FUND EXPENDITURES

BY ORGANIZATION DETAILS

GENERAL FUND EXPENDITURES BY ORGANIZATION DETAILS

GENERAL FUND EXPENDITURES BY ORGANIZATION DETAILS

GENERAL FUND EXPENDITURES BY ORGANIZATION DETAILS

GENERAL FUND EXPENDITURES BY ORGANIZATION DETAILS

DEPARTMENT

GENERAL FUND EXPENDITURES BY ORGANIZATION DETAILS

Note: Calvert County acts as the pay agent for the Housing Authority; therefore, their expenditures are offset by a

GENERAL FUND EXPENDITURES BY ORGANIZATION DETAILS

GENERAL FUND EXPENDITURES BY ORGANIZATION DETAILS

GENERAL FUND EXPENDITURES BY ORGANIZATION DETAILS

GENERAL FUND EXPENDITURES BY ORGANIZATION DETAILS

ENTERPRISE FUNDS

• Water & Sewer

• Solid Waste & Recycling

WATER & SEWER

ENTERPRISE FUND SUMMARY

ENTERPRISE FUND REVENUES WATER & SEWER

ENTERPRISE FUND EXPENSES, WATER & SEWER

FY 2025 Actuals may differ from ACFR based on rounding.

SOLID WASTE & RECYCLING

ENTERPRISE FUND SUMMARY

ENTERPRISE FUND REVENUE, SOLID WASTE

ENTERPRISE FUND EXPENSES, SOLID WASTE

FY 2025 Actuals may differ from ACFR based on rounding.

GRANTS FUNDS

• Grants Summary

• Grants Revenue Highlights

• Schedule of Grant Revenues

• Grant Program Areas

• Schedule of Grant Expenditures

• Grants List

• Grant Areas:

{ General Government

{ General Services

{ Human Services

{ Public Safety

SCHEDULE OF FEDERAL GRANT REVENUES

SCHEDULE OF FEDERAL GRANT REVENUES

SCHEDULE OF STATE GRANT REVENUES

SCHEDULE OF STATE GRANT REVENUES

SCHEDULE OF CHARGES FOR SERVICES

SCHEDULE OF OTHER REVENUE SOURCES

GRANTS

SUMMARY OF EXPENDITURES

REVENUE TOTALS

GRANT PROGRAM AREAS

Slightly less than half of the grant funds included in the FY 2027 Commissioners Budget will be devoted to Human Services, including public transportation, programs for senior citizens, people experiencing homelessness and those in need of emergency food and shelter.

Grant funds are proposed for General Government to fund family services programs in Circuit Court, child support prosecution and marketing activities to enhance economic development.

Public Safety also benefits from grant funds in this budget. Grant dollars are used for such programs as child support enforcement, transportation of juvenile offenders, training of emergency services personnel and to provide protective equipment for police officers.

SCHEDULE OF GRANT EXPENDITURES

SCHEDULE OF GRANT EXPENDITURES

SCHEDULE OF GRANT EXPENDITURES

Calvert County Sheriff Department

GRANTS GENERAL GOVERNMENT

REVENUE TOTALS

EXPENDITURE TOTALS

STAFFING

ADULT TREATMENT COURT

DESCRIPTION

This is an 18 month minimum specialty court where participants plead guilty to their crime and as a condition of probation they voluntarily enter this court. It entails intensive treatment, weekly case management meetings and monthly judicial reviews. Treatment courts have been statistically proven to be the most cost effective way to combat substance abuse problems and therefore positively impact the criminal justice system.

OPERATING BUDGET

CHILD SUPPORT - FAMILY MAGISTRATE

DESCRIPTION

Provides financial support to operate a program designed to provide child support enforcement services, including hearings and court orders, in accordance with the Federal Department of Health and Human Services (HHS) approved State Plan under Title IV-D of the Social Security Act and the Cooperative Reimbursement Agreement Application.

OPERATING BUDGET

CHILD SUPPORT - STATE’S ATTORNEY

DESCRIPTION

Provides legal representation and enforcement of child support orders; prepares and reviews all pleadings for factual and legal sufficiency; files civil, contempt and criminal pleadings with the Clerk’s Office; meets with parties to negotiate an agreement for child support obligations; interviews customers; coordinates paternity testing and keeps a database list; prepares child support liens, garnishments and other documentation to facilitate child support payment collection.

OPERATING BUDGET

FAMILY SERVICES DESCRIPTION

Develop and/or administer court-operated services to families and children including: alternative dispute resolution programs, parent education, substance abuse assessments, custody evaluations, home studies, mental health evaluations, visitation services, domestic violence programs, child counsel and Child in Need of Assistance Services.

OPERATING BUDGET

DESTINATION MARKETING

DESCRIPTION

Supports the county’s efforts to provide high visibility advertising and marketing of local tourist sites and attractions.

OPERATING BUDGET

MARKETING ORGANIZATION

METROPOLITAN PLANNING ORGANIZATION (MPO)

DESCRIPTION

Located in the southern portion of Calvert County and the western portion of St. Mary’s County surrounding the Patuxent River Naval Air Station, the Calvert-St. Mary’s Metropolitan Planning Organization (C-SMMPO) is a small regional transportation planning agency whose members include Calvert County, St. Mary’s County and MDOT. See the boundary map below.

OPERATING BUDGET

GRANTS GENERAL SERVICES

REVENUE TOTALS

EXPENDITURE TOTALS

GRANTS HUMAN SERVICES

REVENUE TOTALS

EXPENDITURE TOTALS

GRANTS HUMAN SERVICES

STAFFING

COMMUNITY FIRST CHOICE (CFC)

DESCRIPTION

Provides a Supports Planning Service for applicants and participants who are applying to or enrolled in Home and Community-Based Services (HCBS) Programs. Key Areas of Supports Planning Service: coordinate medical eligibility determinations and redeterminations, engage individuals in persondirected planning, facilitate the process for individuals who choose to self-direct, assist applicants residing in a nursing facility with developing a transition plan to live in the community, identify potential barriers in the community and coordinating available services and support. and assist with locating and applying for available housing options, including identifying and assisting with resolving housing barriers.

OPERATING BUDGET

DEVELOPMENTAL DISABILITIES ADMINISTRATION (DDA)

DESCRIPTION

Provides a range of supportive services for older adults with developmental disabilities.

OPERATING BUDGET

GUARDIANSHIP DESCRIPTION

Serves individuals 65 years of age and older, who have been deemed by a court of law to lack the capacity to make or communicate responsible decisions concerning their daily living needs. The program provides protection and advocacy on behalf of the disabled older adult through case management provided by guardianship specialists of the program.

OPERATING BUDGET

LIBRARY STAFF DEVELOPMENT

DESCRIPTION

Expanding skills and knowledge of library staff.

OPERATING BUDGET

MARYLAND ACCESS POINT (MAP)

DESCRIPTION

MAP is the gateway to long term services and supports in Maryland. MAP specialists work with caregivers, professionals and all individuals with long term-care needs to plan, identify, connect and assist with accessing private and public resources for long term services and supports.

OPERATING BUDGET

MEDICARE IMPROVEMENTS FOR PATIENTS & PROVIDERS ACT (MIPPA)

DESCRIPTION

MIPPA funding is used to promote enrollment in low income programs for Medicare beneficiaries, especially in rural areas and for populations with disabilities.

OPERATING BUDGET

OMBUDSMAN AND ELDER ABUSE

DESCRIPTION

Provides advocacy and investigates complaints of residents in long term care facilities in Calvert County. Also provides education to older adults and their caregivers about various forms of abuse, how to prevent abuse and what to do if someone becomes a victim of a crime. Funding also supports a statewide database/reporting system.

OPERATING BUDGET

SENIOR CARE

DESCRIPTION

Provides case management and funds for services for people 65 or older who may be at risk of nursing home placement; allows seniors to live with dignity and in the comfort of their own homes and at a lower cost than nursing facility care; provides a comprehensive assessment of an individual’s needs, a case manager to secure and coordinate services and a pool of gap filling funds to purchase services for individuals who meet program eligibility requirements. Services may include personal care, chore service, medications, medical supplies, adult day care, respite care, home delivered meals, transportation and emergency response systems.

OPERATING BUDGET

SENIOR CENTER OPERATING FUND

DESCRIPTION

Focuses on innovative senior citizen activities, and center based programs for prevention and planning. Office on Aging uses SCOF funding to promote exercise and disease prevention with proven positive health outcomes for older adults.

OPERATING BUDGET

SENIOR INFORMATION & ASSISTANCE

DESCRIPTION

Provides seniors, individuals with disabilities, caregivers and families with long term care information and counseling so informed decisions can be made.

OPERATING BUDGET

SENIOR MEDICARE PATROL (SMP)

DESCRIPTION

SMP is an anti-health care fraud project administered by the Maryland Department of Aging through the U.S. Department of Health and Human Services and the Administration on Aging. The mission of Maryland SMP is to develop a program that enlists senior volunteers to teach Medicare and Medicaid clients how to recognize and report health care fraud, waste, abuse or error. OPERATING BUDGET

SENIOR NUTRITION

DESCRIPTION

Provides supplemental funding for nutrition services, both congregate and home delivered meals.

OPERATING BUDGET

STATE HEALTH INSURANCE PROGRAM (SHIP)

DESCRIPTION

Meets one of the most universal needs of Medicare beneficiaries, including those under 65 years of age; understanding their health insurance benefits, bills and rights. The Maryland SHIP program provides trained staff and volunteer counselors in all 24 counties. Counselors provide in-person and telephone assistance.

OPERATING BUDGET

TITLE III B - SUPPORTIVE SERVICES (PERSONAL

CARE, TRANSPORTATION, LEGAL AID)

DESCRIPTION

Provides supportive services for senior citizens to include access services (transportation), legal assistance and in home care.

OPERATING BUDGET

TITLE III C - 1 - CONGREGATE (EATING TOGETHER)

DESCRIPTION

Improves the quality of life for older individuals through wholesome meals, nutrition education, counseling and assessment, improved socialization and referral to other appropriate services. County residents, age 60 and older and their spouses of any age, are welcome to visit one of the three senior centers for a hot nutritious meal and fun with new friends.

OPERATING BUDGET

TITLE III C - 2 - HOME DELIVERED (MEALS ON WHEELS) PROGRAM

DESCRIPTION

Meals are delivered to homebound seniors to help them to remain in their own homes for as long as possible. In addition to nutrition services, regular contact with program volunteers and staff provides a senior with a link to additional services in his or her community.

OPERATING BUDGET

TITLE IIIC - 2 - HOME DELIVERED MEAL (MEALS ON WHEELS) PROGRAM

TITLE III D - HEALTH PROMOTION & DISEASE PREVENTION PROGRAM

DESCRIPTION

Available for persons age 60 and over throughout the state of Maryland. Physical and mental health risk assessments, counseling and referral, physical fitness activities and wellness education are key components of this statewide program. Promotes preventive health, wellness and physical fitness. A recent addition to health promotion in Maryland is Evidence-Based Programming.

OPERATING BUDGET

TITLE III E - NATIONAL FAMILY CAREGIVERS SUPPORT

PROGRAM

DESCRIPTION

Provides a broad array of services to families and caregivers. The program offers several types of services: information to caregivers about available services, assistance to caregivers in gaining access to the services, individual counseling, organization of support groups and caregiver training, respite care and supplemental services on a limited basis.

OPERATING BUDGET

TRANSPORTATION

DESCRIPTION

Supports Calvert County’s public transportation system. This grant provides funding for purchases of new buses, operation of special bus routes to improve access to local employment and funds the operation and extension of existing bus routes and hours of service.

OPERATING BUDGET

GRANTS PUBLIC SAFETY

REVENUE TOTALS

EXPENSE

GRANTS PUBLIC SAFETY

STAFFING

BULLETPROOF VESTS

DESCRIPTION

Provides Federal dollars to reimburse the county for 50% of the cost of body armor for law enforcement and correctional officers.

OPERATING BUDGET

CHILD SUPPORT - SHERIFF’S OFFICE

DESCRIPTION

The Sheriff’s Office provides services in: establishment of paternity, establishment of support obligations, modifications of support obligations, enforcement of collections and location of absent parents. The Sheriff’s Office also provides security support for the Magistrate’s Court and during pre-trial hearings for the State’s Attorney’s Office.

OPERATING BUDGET

DRUG INTELLIGENCE PROGRAM COORDINATOR

DESCRIPTION

Enters all drug investigations, drug seizures, drug arrests, heroin and opioid overdoses and other drug related activities into the High Intensity Drug Trafficking Areas (HIDTA) Case Explorer as well as assists law enforcement with drug related cellular phone extractions. Conducts analysis of drug investigation data for the jurisdiction and to further examine information provided by HIDTA. The work is performed under supervision of Sheriff’s Office staff.

OPERATING BUDGET

OVERDOSE AND DRUG INTELLIGENCE COORDINATOR

HIGHWAY SAFETY - CALVERT COUNTY SHERIFF’S

OFFICE

DESCRIPTION

Reduces the number and severity of crashes on Calvert County roadways through education programs and enforcement activities.

OPERATING BUDGET

HOMELAND SECURITY

DESCRIPTION

Provides funds to enhance the ability of the county to prevent, deter, respond to and recover from threats and incidents of terrorism in a framework of regional cooperation and planning. This grant program integrates the State Homeland Security Program & Law Enforcement Terrorism Prevention Program.

OPERATING BUDGET

JUVENILE TRANSPORTATION

DESCRIPTION

Provides funding to cover the cost of transporting incarcerated juvenile offenders to and from court.

OPERATING BUDGET

MOTOR CARRIER SAFETY

DESCRIPTION

Funds from the Maryland State Highway Administration enable the county to patrol roads on an overtime status to perform routine commercial vehicle traffic enforcement and standard commercial motor vehicle inspections.

OPERATING BUDGET

RADIOLOGICAL PLANNER

DESCRIPTION

Funding from Calvert Cliffs Nuclear Power Plant will assist with the additional workload of planning current activities surrounding Calvert Cliffs Units 1 and 2.

OPERATING BUDGET

SEX OFFENDER AND COMPLIANCE ENFORCEMENT

DESCRIPTION

Funds the monitoring of local sex offenders who are required to participate in the Sex Offender Registry.

OPERATING BUDGET

SEX OFFENDER COMPLIANCE ENFORCEMENT

SPECIAL REVENUE FUNDS

SPECIAL REVENUE FUNDS SUMMARY

SPECIAL REVENUE FUNDS SUMMARY

SPECIAL REVENUE FUNDS SUMMARY

SPECIAL REVENUE FUNDS SUMMARY DETAILS

FY 2025 Actuals may differ from ACFR based on rounding.

SPECIAL REVENUE FUNDS SUMMARY

SPECIAL REVENUE FUNDS SUMMARY DETAILS

SPECIAL REVENUE FUNDS SUMMARY DETAILS

SPECIAL REVENUE FUNDS SUMMARY DETAILS

SPECIAL REVENUE FUNDS SUMMARY DETAILS

SPECIAL REVENUE FUNDS SUMMARY DETAILS

CAPITAL PROJECTS

• Capital Improvement Plan Description

• Components of the Plan

• Project Prioritization

• Capital Improvement Summary

• Capital Projects by Expenditure Category

• Capital Projects by Funding Source

CAPITAL IMPROVEMENT PLAN

CAPITAL IMPROVEMENT PLAN (CIP) OVERVIEW

The Capital Improvement Plan (CIP) is a multi-year planning and budgeting process used to prioritize and plan for the county’s capital projects. The CIP is designed to align with the county’s Comprehensive Plan, improve long-term financial planning, establish project priorities and coordinate with State and Federal agencies involved in capital project delivery. The CIP also serves as a central source of information for public construction activities.

The first year of the CIP is adopted as the capital budget, with funds appropriated by the Board of County Commissioners. The subsequent five years are included for planning purposes only and are not authorized until adopted as part of a future annual budget.

CAPITAL PROJECT DEFINITION

A capital project generally involves acquiring land or making a permanent structural improvement to a property or asset and may include major upgrades or large-scale maintenance. Capital projects typically have a total cost of $50,000 or more and an expected useful life of at least five years.

Capital expenditures are the funds used to acquire, construct or improve capital assets as part of these projects.

PROJECT GROUPINGS AND FUNDING SOURCES

The CIP consists of two primary project groupings:

Capital Fund Projects (Governmental): Projects funded through the General Fund (pay-as-you-go), debt financing, excise taxes (including schools, roads and recreation) and grants or other funding sources.

Enterprise Fund Projects: Projects funded through user fees, debt financing, capital connection fees and grants or other funding sources.

FUNDING SOURCES

General Fund (Pay-Go): Used for smaller projects with shorter useful lives or to supplement longterm financing.

Debt (e.g., General Obligation Bonds): Used for projects with total costs of $50,000 or more and an expected useful life of fifteen or more years. The county’s taxing authority backs these bonds.

Excise Tax/Capital Contributions: Tax revenues and developer contributions that are restricted for capital improvement purposes.

Grants / Other: External funding sources, including state and federal grants or loans.

DEBT MANAGEMENT AND FINANCIAL IMPACT

The county’s Debt Affordability Model is used to ensure that debt levels remain below 9.5% of General Fund revenues. While using bonds can reduce the immediate impact on taxpayers, it also results in higher long-term interest costs. The county balances the use of available funding sources to minimize both short- and long-term impacts on taxpayers.

OPERATIONAL AND CAPITAL BUDGET COORDINATION

The CIP directly affects the operating budget, as new or expanded infrastructure incurs ongoing costs such as maintenance, staffing and utilities. Management evaluates the operational impacts of capital projects on both the General Fund and Enterprise Funds to ensure long-term financial stability.

REVENUES

Huntingtown

CAPITAL IMPROVEMENT PLAN FY 2027-2032

CAPITAL PROJECT FUND

Mill

St. Leonard Elementary School

Windy

Mary Harrison Visual & Performing Arts Center HVAC

CAPITAL IMPROVEMENT PLAN FY 2027-2032

CAPITAL PROJECT FUND

CAPITAL IMPROVEMENT PLAN FY 2027-2032 CAPITAL PROJECT FUND

CAPITAL IMPROVEMENT PLAN FY 2027-2032

CAPITAL PROJECT FUND

CAPITAL IMPROVEMENT PLAN FY 2027-2032 CAPITAL PROJECT FUND

Hazard Mitigation Properties

Elev Home 12638 Cheyenne

Elev Home 2903 Beach Drive

Elev Home 6554 Long Beach

Elev Home 8970 Broomes Island Road

Elevation Houses

Cliff Houses Demo 3 Homes

Cliff Houses

CIP-000076

CIP-000077

CIP-000078

CIP-000079

CIP-000080

CIP-000316

CIP-000343

CAPITAL IMPROVEMENT PLAN FY 2027-2032

CAPITAL PROJECT FUND

Prince Frederick Library

Broomes Island Community Center

Courthouse EOC & 911

Gatewood Property

HVAC

Dowell House HVAC

Battle Creek Cypress Swamp HVAC

Pole Barn HVAC

Calvert Pines Senior Center HVAC

Linda L. Kelly Animal Shelter HVAC

Facility Construction & Structural Projects - Armory Site Development

Calvert Pines Senior Center Renovation/Expansion - County Administration Buliding

Courthouse Renovations and Upgrades

/

Calvert Marine Museum Boat Shed

Boardwalk / Causeway Hazard Mitigation Properties - Elev Home 12638 Cheyenne - Elev Home 2903 Beach Drive - Elev Home 6554 Long Beach - Elev Home 8970 Broomes Island Road - Elevation Houses - Cliff Houses Demo 3 Homes - Cliff Houses

CAPITAL IMPROVEMENT PLAN FY 2027-2032 CAPITAL PROJECT FUND

Calvert County Sheriff’s Office

Center

Health and Medical Unit

FMV LifePak 35 Lease to Own Reoccuring Contract (Stryker)

EMS Chase Suburban Fleet ES 20 Replacement

EMS Chase Tahoe Fleet ES 21 Replacement

New EMS Shift Commander (Captain) Vehicle ES

Calvert Advanced Life Support (Company 10)

Calvert Rescue Dive Team (Company 12) CIP-000064

Replace Dive Rescue #12 CIP-000464

$200,000

CAPITAL IMPROVEMENT PLAN FY 2027-2032

CAPITAL PROJECT FUND

PUBLIC SAFETY

Calvert County Sheriff’s Office Detention Center

Handler Unit (Minimum Security)

Sheriff’s Office

Fire, Rescue and Emergency Medical Services - 800 Mhz Installation

Career EMS $501,229

FMV LifePak 35 Lease to Own Reoccuring Contract (Stryker) - Narcotics Control System 615,000 Ambulance 201 Replacement

EMS Chase Fleet 23 Replacement

EMS Chase Fleet 24 Replacement - EMS Chase Fleet 25 Replacement

EMS Chase Fleet 26 Replacement - EMS Chase Suburban Fleet ES 20 Replacement - EMS Chase Tahoe Fleet ES 21 Replacement

Calvert Advanced Life Support (Company 10)

CAPITAL IMPROVEMENT PLAN FY 2027-2032 CAPITAL PROJECT FUND

North Beach VFD & RS (Company 1)

CIP-000085 Ambulance #18 CIP-000465

Ambulance #19

Command #1

Boat 1 Rehab

Solomons VRS & FD (Company 3)

Replace Ambulance 37

Replace Command 3

CIP-000466

CIP-000086

CIP-000467

Replace Command 3A CIP-000468

Ambulance 39

Dunkirk VFD & RS (Company 5)

Replace Ambulance #59

Command 5

Engine #51

Rescue 5

Tanker 5

Huntingtown VFD & RS (Company 6)

Replace Tanker #6

St. Leonard VFD & RS (Company 7)

#78

CIP-000087

CIP-000088

CIP-000089

Prince Frederick VFD (Company 2)

CIP-000097 Replace Command #2

Engine #21

Tower 2

Prince Frederick VRS (Company 4)

Replace Ambulance #48

Replace Command #4

Solomons VRS & FD (Company 3) Building

St. Leonard VFD & RS (Company 7) New Firehouse

CIP-000175

CAPITAL IMPROVEMENT PLAN FY 2027-2032

CAPITAL PROJECT FUND

North Beach VFD & RS (Company 1)

Ambulance #18 - Ambulance #19

Command #1

Boat 1 Rehab Solomons VRS & FD (Company 3) 530,000

Replace Ambulance 37

Replace Command 3

Replace Command 3A

3

39

Dunkirk VFD & RS (Company 5)

Replace Ambulance #59

Replace Command 5

Replace Engine #51

Replace Rescue 5

5

Huntingtown VFD & RS (Company 6)

Replace Tanker #6

St. Leonard VFD & RS (Company 7)

Ambulance #78

Ambulance #79

Command #7

Prince Frederick VFD (Company 2)

Replace Command #2

Replace Engine #21 2,073,000 Replace Tower 2

Prince Frederick VRS (Company 4)

Replace Ambulance #48

Replace Command #4

Solomons VRS & FD (Company 3) Building Replacement

Boyds

CAPITAL IMPROVEMENT PLAN FY 2027-2032

CAPITAL PROJECT FUND

CAPITAL IMPROVEMENT PLAN FY 2027-2032

CAPITAL PROJECT FUND

PUBLIC WORKS - TRANSPORTATION

$350,000 Appeal Salt Barn

- Ball Road Culvert Repairs 1,700,000 Barstow Laydown Yard

- Boyds Turn Road

Bridge and Dam Maintenance Repairs

Sidewalk Program

- Dowell Newton Road

- Fairground Road

2,500,000 Little Cove Point Road Curve

- Lower Marlboro Culvert

Maryland NPDES MS4

- MD 2/4 Fox Run Blvd Improvements

3,000,000 PF Loop Road East 60,000 180,000 SHA Signal Matching Funds

- Skipjack Road & MD 231

- Stoneleigh Ct Dam Rep

Storm Drainage Projects

Wetland Mitigation Banks Development & Maintenance

- PF Loop Road West

County Paving

150,000 Countywide ROW Acquisitions

1,000,000 Stephen Reid Road

500,000 Warren Drive

100,000 All-day Road - Bus Turn Around 325,000 Breezy Roundabout 150,000 Mill Branch Road Culvert

Walton Road Culvert

CAPITAL IMPROVEMENT PLAN FY 2027-2032 CAPITAL PROJECT FUND

RECREATION RESOURCES

Battle Creek Cypress Swamp Nature Center

Biscoe Gray Heritage Farm

Breezy Point Beach & Campground

Dunkirk District Park

Ponds Nature Park

CAPITAL IMPROVEMENT PLAN FY 2027-2032

CAPITAL PROJECT FUND

RECREATION RESOURCES

- Baseball/Softball Field Renovations

Battle Creek Cypress Swamp Nature Center

- Nature Center Repair

$300,000

Nature Center Fire Restoration 50,000 Exhibit Renovation 150,000

Pavilion Site Upgrades

- BGE Field

Biscoe Gray Heritage Farm 60,000

Master Plan Implementation

Stormwater Management

Breezy Point Beach & Campground

Parking and Drainage

Camping Pump Out Station

Campground Bathhouse 200,000

Chesapeake Hills Golf Course - Course Improvements

Cove

- Tennis Court Replacement

Baseball/Softball Field Renovations

Baseball/Softball Field Renovations

Flag Ponds Nature Park

Roadways & Stormwater Management

Septic & Well

CAPITAL IMPROVEMENT PLAN FY 2027-2032

CAPITAL

PROJECT FUND

HVAC/Roof Replacement

CIP-000105

CIP-000332

CAPITAL IMPROVEMENT PLAN FY 2027-2032

CAPITAL PROJECT FUND

100,000 Exhibits 3,500,000 Living Shoreline - Shanty

200,000 Trails and Boardwalk

Gatewood Preserve

150,000 Park Upgrades

200,000

Stormwater & Roadways

Hall Aquatic Center

- HVAC/Roof Replacement

- Stormwater Conveyance Repair

Resurfacing 300,000 Pool Improvements

Hallowing Point Park

- Stormwater Conveyance

- Second Entrance

- Basketball Court Improvement

- Restrooms/Snack Stand

- Buildout 125,000 Pickleball/Tennis 750,000 Paved Pathways and Lights

Baseball/Softball Field Renovations

Synthetic Turf Fields

Harriet E. Brown Community Center (Watson/PF Rec Facility)

Kings Landing Park

Roadway and Parking Lot Paving - All Parks 200,000 Solomons Fishing Pier

Solomons Town Center Park - Dowell Road Property Aquisition

CAPITAL IMPROVEMENT PLAN FY 2027-2032

CAPITAL PROJECT FUND

CAPITAL IMPROVEMENT PLAN FY 2027-2032

CAPITAL PROJECT FUND

DPW Work Order Asset Management $65,000 Fuelmaster Replacement - Time Clock - Workday Adaptive 600,000 Planning & Permitting System Cloud Solution

- Finance & Budget Reporting Software

- Geographic Information System

Network

CAPITAL IMPROVEMENT PLAN FY 2027-2032

FUNDS

/ WASTEWATER

Solomons Headworks Equipment

Solomons WWTP ENR Upgrade

Sewer

Solomons Force Main Upgrade

Biosolids Processing & Disposal

Supervisory Control & Data Acquisition (SCADA)

Marley

CIP-000189

CIP-000190

CIP-000237

CIP-000289

CIP-000448 Tobacco

WASTE / RECYCLING

CAPITAL IMPROVEMENT PLAN FY 2027-2032

ENTERPRISE FUNDS

/ WASTEWATER

$7,244,639 Highland Low Pressure Sewer 3,083,669

NB Sewer Extension

- Solomons Headworks Equipment

- Solomons WWTP ENR Upgrade

Sewer Collection System Rehabilitation - Solomons Force Main Upgrade

Prince Frederick WWTP Upgrades

Solomons WWTP Septage Receiving Upgrade

Biosolids Processing & Disposal 1,000,000 1,000,000 Supervisory Control & Data Acquisition (SCADA)

Water and Sewer Maintenance Building - New

Countywide Pump Station Infrastructure

- Marley Run WWP Improvements

- Tobacco Ridge WWTP Improvements

- Appeal Landfill Transfer Station $750,000 Ball Road Convenience Center

- Barstow Convienence Center 150,000 Lusby Conv Center Relocation

- Recycling Materials Storage / Processing BuildingPlum Point Customer Convenience Center Drainage System Improvements 1,000,000 Appeal Landfill Service Areas Paving

Stationary Compactors at Mt. Hope Customer Convenience Center

Stationary Compactors Replacement at Appeal Customer Convenience Center

Plum Point Convenience Center Redevelopment 1,500,000 1,700,000 Huntingtown Convenience Center Redevelopment $1,500,000 $-

CAPITAL IMPROVEMENT PLAN FY 2027-2032

FUNDS

WATER

Small Water Main Urgent Replacements CIP-000185

St. Leonard Water Tower/Well

West PF Storage Tank

Water Meter Replacement

Shores of Calvert Distribution

CIP-000196

CIP-000212

CIP-000226

Ches Hgts/DB Water Trtmnt CIP-000267

Oak Pump Station

PF Blvd Watermain

Back Creek Water Loop

Industrial Park Water Station

Water

CIP-000273

CIP-000275

CIP-000276

CAPITAL IMPROVEMENT PLAN FY 2027-2032

ENTERPRISE FUNDS

$250,000 $250,000 $250,000 $1,250,000 Small Water Main Urgent Replacements

- St. Leonard Water Tower/Well

- West PF Storage Tank

Water Station Improvements

- Water Meter Replacement

2,125,920 Shores of Calvert Distribution Replacement

- Ches Hgts/DB Water Trtmnt

5,024,031 CH/DB Water Distribution Replacement

2,800,000 Paris Oak Pump Station

- PF Blvd Watermain

- Back Creek Water Loop

- Industrial Park Water Station

2,546,160 Cavalier Country Water Distribution System Replacement

- Water Utility Building Software

1,500,000 Tank Rehabilitation Project 375,000 Highlands Well No. 2 Replacement

2,716,064

Paris Oaks Distribution Replacement

FY 2027 CAPITAL REVENUES

FY 2027

REVENUE SUMMARY

FY 2027 REVENUES CAPITAL PROJECT FUND

FY 2027 REVENUES CAPITAL PROJECT FUND

FY 2027 REVENUES CAPITAL PROJECT FUND

FY 2027 REVENUES CAPITAL PROJECT FUND

FY 2027

CAPITAL ENTERPRISE REVENUES

FY 2027 REVENUES ENTERPRISE FUND

FY 2028 CAPITAL REVENUES

FY 2028 REVENUES CAPITAL PROJECT FUND

FY 2028 REVENUES

CAPITAL PROJECT FUND

FY 2028 REVENUES CAPITAL PROJECT FUND

FY 2028 REVENUES

CAPITAL PROJECT FUND

FY 2028 REVENUES CAPITAL PROJECT FUND

FY 2028

CAPITAL ENTERPRISE REVENUES

FY 2028 REVENUES ENTERPRISE FUND

FY 2029 CAPITAL REVENUES

FY 2029 REVENUES

CAPITAL PROJECT FUND

FY 2029 REVENUES CAPITAL PROJECT FUND

FY 2029 REVENUES

CAPITAL PROJECT FUND

FY 2029

CAPITAL ENTERPRISE REVENUES

FY 2029 REVENUES ENTERPRISE FUND

FY 2030 CAPITAL REVENUES

FY 2030 REVENUES CAPITAL PROJECT FUND

FY 2030 REVENUES CAPITAL PROJECT FUND

FY 2030 REVENUES CAPITAL PROJECT FUND

FY 2030

CAPITAL ENTERPRISE REVENUES

FY 2030 REVENUES ENTERPRISE FUND

FY 2031 CAPITAL REVENUES

FY 2031 REVENUES

CAPITAL PROJECT FUND

FY 2031 REVENUES CAPITAL PROJECT FUND

FY 2031 REVENUES CAPITAL PROJECT FUND

FY 2031

CAPITAL ENTERPRISE REVENUES

FY 2031 REVENUES ENTERPRISE FUND

FY 2032 CAPITAL REVENUES

REVENUE SUMMARY

FY 2032 REVENUES CAPITAL PROJECT FUND

FY 2032 REVENUES CAPITAL PROJECT FUND

FY 2032 REVENUES CAPITAL PROJECT FUND

FY 2032

CAPITAL ENTERPRISE REVENUES

FY 2032 REVENUES ENTERPRISE FUND

STAFFING

GENERAL FUND STAFFING SUMMARY

GENERAL FUND

GENERAL FUND STAFFING DETAILS

CIRCUIT

(ALL APPOINTED POSITIONS)

GENERAL FUND STAFFING DETAILS

GENERAL FUND STAFFING DETAILS

GENERAL FUND STAFFING DETAILS

DETENTION CENTER

COMMUNITY RESOURCES

GENERAL FUND STAFFING DETAILS

ECONOMIC DEVELOPMENT

ELECTION BOARD

GENERAL FUND STAFFING DETAILS

GENERAL FUND STAFFING DETAILS

FINANCE & BUDGET

FIRE-RESCUE-EMS DIVISION

GENERAL FUND STAFFING DETAILS

GENERAL FUND STAFFING DETAILS

HUMAN RESOURCES

GENERAL FUND STAFFING DETAILS

GENERAL FUND STAFFING DETAILS

OFFICE ON AGING

ORPHAN'S COURT

GENERAL FUND STAFFING DETAILS

GENERAL FUND STAFFING DETAILS

GENERAL FUND STAFFING DETAILS

GENERAL FUND STAFFING DETAILS

SHERIFF'S OFFICE

GENERAL FUND STAFFING DETAILS

GENERAL FUND STAFFING DETAILS

*Indicates staff is 80 hours per pay period.

ENTERPRISE FUND STAFFING

ENTERPRISE FUND STAFFING

SOLID WASTE

GRANTS FUND PUBLIC SAFETY STAFFING

GRANTS FUND HUMAN SERVICES STAFFING

SPECIAL REVENUE FUNDS

CALVERT MARINE MUSEUM

SPECIAL REVENUE FUNDS

GOLF COURSE

SPECIAL REVENUE FUNDS

SPECIAL REVENUE FUNDS

Turn static files into dynamic content formats.

Create a flipbook
Calvert County FY 2027 Staff Recommended Budget by Calvert County, MD Government - Issuu