up
Budget Year / Version:  
anchor
anchor
anchor

Description

This project supports the installation of a 350-foot communications tower near the Public Safety Radio System (PSRS) equipment shelter to replace the GenOn smokestack as proposed by the vendor. The tower will support the antennas and microwave dishes for the PSRS.
anchor

Phase

Planning Stage

Status

Active
anchor
Budget Snapshot
$3.8M Total
Expenditures/Funding
$3.8M 6 Year Total
Expenditures/Funding
anchor

Location

anchor

Estimated Schedule

Installation is anticipated to begin in calendar year FY25 and be completed in calendar year 2026.
anchor

Cost Change

The cost change reflects a FY25 supplemental appropriation in the amount of $1.8 million to accommodate the recent acceleration of this project to meet the landowner's timeline. There are no other cost changes for FY26.
anchor

Justification

The Public Safety Radio System (PSRS) has 22 antenna sites located around the County to optimize coverage for all Public Safety workers. One of the sites covers the Dickerson area of the County. The PSRS communication site is located on the GenOn property, which is in the process of shutting down. At the time of planning and construction (years 2016 - 2018), information was not available about the GenOn location closing. The PSRS antennas (4) and microwave dishes (2) are located at the 420-foot mark on the 700-foot-tall smoke stack. For over 20 years, the County has operated at the Dickerson power plant's smoke tower on Martinsburg Road because it was an optimum site for mounting antennas and providing the coverage needed in this portion of the County including the Potomac River. Additionally, the new communications equipment shelter is located at that site as part of the recent activation of the P25 radio system.
anchor

Fiscal Note

In FY22, $100,000 in Current Revenue: General and $1,900,000 in G.O. Bonds was transferred from the Public Safety System Modernization (PSSM) project to this project. FY25 supplemental appropriation in G.O. Bonds for $1,800,000.
anchor

Coordination

Technology and Enterprise Business Solutions (TEBS), Department of General Services
Budget Snapshot
$3.8M Total
Expenditures/Funding
$3.8M 6 Year Total
Expenditures/Funding
anchor
Project Details
Project NumberP342302
Date Last Modified01/14/25
Administering AgencyTechnology Services
CategoryGeneral Government
SubCategoryTechnology Services
Planning AreaPoolesville and Vicinity
anchor
Total Expenditures by Cost Element (000s)
anchor
Total Funding by Source (000s)
EXPENDITURES (000s)
Cost ElementsTotalThru FY24Rem FY24Total 6 YearsFY 25FY 26FY 27FY 28FY 29FY 30Beyond 6 Years
Planning, Design and Supervision00000000000
Land00000000000
Site Improvements and Utilities00000000000
Construction00000000000
Other38000038001800200000000
Total Expenditures38000038001800200000000
FUNDING (000s)
Funding SourceTotalThru FY24Rem FY24Total 6 YearsFY 25FY 26FY 27FY 28FY 29FY 30Beyond 6 Years
Current Revenue: General10000100010000000
G.O. Bonds37000037001800190000000
Total Funding Sources38000038001800200000000
APPROPRIATION AND EXPENDITURE DATA ($000s)
Appropriation FY 25 Request0
Year First Appropriation
Appropriation FY 26 Request0
Last FY's Cost Estimate2000
Cumulative Appropriation3800
Expenditure / Encumbrances0
Unencumbered Balance3800