Effluent Filter WRF_CIP Page

City of El Mirage — Regular Meeting (2025-03-18)

View PDF Item 4 Meeting page

Extracted text (via pymupdf) 4222 characters
ACTIVITY #
REQUEST TITLE
FUND
DEPT
FY2025
FY2026
FY2027
FY2028
FY2029
TOTAL
62501 Replace Digital Signs
General
Admin
$260,000 
$0
$0
$0
$0
$260,000
62309
121st Avenue Roadway Improvements – 
Additional Design Funding
HURF
Dev Serv
$23,000 
$370,000
$0
$0
$0
$393,000
62502
A Street, Myer Lane & 119th Avenue 
Signing and Striping Improvements
HURF
Dev Serv
$82,000 
$0
$0
$0
$0
$82,000
62503 City Hall Expansion
General
Dev Serv
$587,000 
$5,328,000
$0
$0
$0
$5,915,000
62504 ITS Tracer Wire Improvements
General
Dev Serv
$89,000 
$0
$0
$0
$0
$89,000
Linear Park
Grants
Dev Serv
$0 
$0
$0
$500,000
$3,500,000
$4,000,000
62505 Police Station Expansion
General
Dev Serv
$186,000 
$2,845,000
$0
$0
$0
$3,031,000
62213
Roadway Drainage Improvements at 1st 
Avenue
WW
Dev Serv
$250,000 
$0
$0
$0
$0
$250,000
62308
Varney Road Roadway Improvements – 
Additional Design Funding
HURF
Dev Serv
$50,000 
$0
$0
$0
$0
$50,000
62707 Finance Software Replacemet
General
Finance
$0 
$0
$1,000,000
$0
$0
$1,000,000
62506
Decontamination Washer for Self 
Contained Breathing Apparatus’
General
Fire
$70,000 
$0
$0
$0
$0
$70,000
62201
Fire Apparatus (Fire suppression Vehicle) 
Replacement Program
General
Fire
$0 
$0
$1,400,000
$0
$0
$1,400,000
62507
Fire Training Equipment & Site 
Improvements
General
Fire
$42,000 
$0
$0
$0
$0
$42,000
62508 Replacement Air Compressor
General
Fire
$50,000 
$0
$0
$0
$0
$50,000
62406 Replacement Heart Monitor/Defibrillator General
Fire
$0 
$55,000
$0
$55,000
$0
$110,000
Self Contained Breathing Equipment 
Replacement
General
Fire
$0 
$0
$0
$0
$350,000
$350,000
62509
Vehicle Replacement Program (Non-Fire 
Suppression)
General
Fire
$52,000 
$0
$0
$85,000
$75,000
$212,000
Cactus Road Resurfacing
HURF
HURF
$0 
$0
$1,750,000
$0
$0
$1,750,000
Downtown Residential Road Resurfacing HURF
HURF
$0 
$0
$0
$0
$1,250,000
$1,250,000
62510 Dysart Road Resurfacing
HURF
HURF
$2,500,000 
$0
$0
$0
$0
$2,500,000
62511 Grant Funded Lift Vehicle
HURF/Grants
HURF
$200,000 
$0
$0
$0
$0
$200,000
62512 HURF Equipment Replacement
HURF
HURF
$150,000 
$0
$0
$0
$0
$150,000
62513 MAG Funded Street Sweeper
HURF/Grants
HURF
$400,000 
$0
$0
$0
$450,000
$850,000
62115
Neighborhood Traffic Calming Program 
(NTCP)
HURF
HURF
$0 
$40,000
$0
$40,000
$0
$80,000
62052 Pavement Management Program
HURF
HURF
$1,400,000 
$1,400,000
$1,400,000
$1,400,000
$1,400,000
$7,000,000
Thompson ranch Neighborhood 
Roadway Mill and Overlay
HURF
HURF
$0 
$1,000,000
$0
$0
$0
$1,000,000
Vehicle Replacement Program - HURF
HURF
HURF
$0 
$0
$0
$67,000
$0
$67,000
62514 Disaster Recovery Backup  Solution
General
IT
$50,000 
$0
$0
$0
$0
$50,000
Network Switching Equipment 
Replacement
General/WW/Water
IT
$0 
$0
$210,000
$0
$0
$210,000
62302
Vehicle Replacement Program - Non-
Departmental
General
Non-Dept
$0 
$0
$0
$0
$48,000
$48,000
62515 Park Improvements
General
Parks
$2,000,000 
$2,000,000
$0
$0
$0
$4,000,000
62516 Parks Vehicle
General
Parks
$53,000 
$0
$0
$0
$0
$53,000
62704 Playground Equipment Replacement
General
Parks
$0 
$0
$80,000
$80,000
$80,000
$240,000
62036 Vehicle Replacement Program - Parks
General
Parks
$0 
$62,000
$64,000
$0
$68,000
$194,000
Crime Scene Vehicle
General
Police
$0 
$130,000
$0
$0
$0
$130,000
62517
Expanded Covered Secured Impounded 
Vehicle Parking
General
Police
$150,000 
$0
$0
$0
$0
$150,000
62518 Police Vehicle for Lieutenant
General
Police
$80,000 
$0
$0
$0
$0
$80,000
62519 Upgraded Records Management System General
Police
$600,000 
$85,000
$90,000
$95,000
$100,000
$970,000
62040 Vehicle Replacement Program – Police
General
Police
$265,000 
$268,000
$300,000
$314,000
$352,000
$1,499,000
62103 Vehicle Replacement Program - Facilities General
PW
$0 
$62,000
$0
$0
$68,000
$130,000
62227
Collections System Replacement 
Program
WW
WW
$200,000 
$200,000
$200,000
$200,000
$200,000
$1,000,000
62079
Wastewater Process System 
Improvements
WW
WW
$200,000 
$200,000
$200,000
$200,000
$200,000
$1,000,000
WRF Air Scrubber Replacement
WW
WW
$0 
$600,000
$0
$600,000
$0
$1,200,000
62520 WRF Disinfection Feed System
WW
WW
$60,000 
$0
$0
$0
$0
$60,000
Capital Improvement Plan FY2025-FY2029
43
Wastewater Process System
62079 Improvements
WW
WW
$200,000
$200,000
$200,000
$200,000
$200,000
$1,000,000