FY 26 Harford County Proposed Capital Budget Book

Blueprint Facility Program

BOARD OF EDUCATION Project Number:

Expended/Encumbered as of 2/4/25 $173,967

B244109 Multiple Various

Council District:

Location:

Project Schedule/Status:

Expended/Enc.

Budget

PROJECT DESCRIPTION: The Blueprint for Maryland's Future Act (HB 1300) is legislation passed to be implemented over the next 10 years to improve and enhance the quality of public education in Maryland. In 2021 HB 1372 was passed to complement and update HB 1300. The requested funds in this category will be used to make the improvements to provide the physical environment and equipment needed to meet Blueprint program requirements. The funds are used for facility improvements, portable buildings, program specific technology, and new and replacement educational equipment and furnishings.

Pre-kindergarten expansion: Jarrettsville Elementary School: addition of a bathroom in a classroom to accommodate all-day Pre-K; Portable classrooms for full-day Pre-K expansion: Bakerfield ES, Riverside ES, George D. Lisby ES.

EXPENDITURE SCHEDULE

Cost Element

Prior

FY 2026 Approp Total

FY 2027 FY 2028 FY 2029 FY 2030 FY 2031

TOTAL

Engineering/Design Land Acquisition

245,000 200,250

445,250 100,000 100,000 100,000 100,000 100,000

945,250

0

0

Construction

1,205,000 1,802,250 3,007,250 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000

8,007,250

Inspection Fees

0 0

0 0

Equipment/Furnishing

Total Cost:

1,450,000 2,002,500 3,452,500 1,100,000 1,100,000 1,100,000 1,100,000 1,100,000

8,952,500

FUNDING SCHEDULE

R6999 Other BOE R7100 Prior Bonds R7000 Future Bonds

250,000

250,000

250,000

1,200,000

1,200,000

1,200,000 7,502,500

2,002,500 2,002,500 1,100,000 1,100,000 1,100,000 1,100,000 1,100,000

0 0

0 0

Total Cost:

1,450,000 2,002,500 3,452,500 1,100,000 1,100,000 1,100,000 1,100,000 1,100,000

8,952,500

ESTIMATED OPERATING BUDGET IMPACT: Estimated Debt Service

FY 2026 91,912

FY 2027 FY 2028 FY 2029 FY 2030 FY 2031

TOTAL

482,537

87,316

82,721

78,125

73,529

68,934

134