FY 2024 Carry-forwards

City of El Mirage — Regular Meeting (2023-05-16)

View PDF Item 3 Meeting page

Extracted text (via pymupdf) 4241 characters
ACTIVITY #
PROJECT ACTIVITY TITLE
DEPARTMENT
GL ACCOUNT
CARRY‐FORWARD 
AMOUNT
62109
SENIOR CENTER REMODEL/IMPROVEMENTS (ADDITION)
111‐5‐1415‐656
142,500
$                          
62314
SENIOR BUS
111‐5‐1415‐650
93,000
                               
62335
LAND AQUISITION FOR AFFORDABLE HOUSING PROGRAM
111‐5‐1415‐660
300,000
                             
62211
SITE AESTHETIC ENHANCEMENTS
111‐5‐1613‐658
95,000
                               
62009
COURT SECURITY REMODEL
121‐5‐2251‐656
497,000
                             
62329
COURTROOM A/V SYSTEM UPGRADE
121‐5‐2251‐617
60,000
                               
62326
PAYROLL AND TIMEKEEPING SYSTEM
111‐5‐1532‐617
30,000
                               
62201
REPLACEMENT APPARATUS ‐FIRE ENGINE
148‐5‐1591‐650
600,000
                             
62201
REPLACEMENT APPARATUS ‐FIRE ENGINE
111‐5‐2511‐650
200,000
                             
61909
DYSART RD ‐ NORTHERN AVE TO PEORIA AVE‐CARRYFORWAR
156‐5‐3581‐657
20,868,500
                       
62046
VEHICLE REPLACEMENT PROGRAM ‐ STREETS
131‐5‐3581‐650
47,000
                               
62115
NEIGHBORHOOD TRAFFIC CALMING PROGRAM (NTCP)
131‐5‐3581‐657
119,500
                             
62213
ROADWAY DRAINAGE IMPROVEMENTS AT 1ST AVENUE
131‐5‐3581‐658
45,500
                               
62304
SKID STEER LOADER AND ATTACHMENTS
131‐5‐3581‐617
54,000
                               
62307
DYSART RD ROADWAY WIDENING (N OF CACTUS RD)
131‐5‐3581‐657
325,500
                             
62308
VARNEY RD ROADWAY IMPROVEMENTS 129TH TO EL MIRAGE
131‐5‐3581‐657
166,500
                             
62309
121ST AVE ROADWAY IMPROVEMENTS WWTP TO JOE R.R. RD
131‐5‐3581‐657
136,500
                             
62336
DRAINAGE IMPROVEMENTS 125TH AVE &  DESERT COVE RD
131‐5‐3581‐658
139,500
                             
62321
NEOGOV
111‐5‐1521‐617
11,000
                               
62331
COUNCIL CHAMBERS A/V ENHANCEMENTS
111‐5‐1511‐656
40,000
                               
62192
WALKING TRAIL ‐ DRAINAGE AREA CACTUS‐DYSART
148‐5‐1591‐658
915,000
                             
62213
ROADWAY DRAINAGE IMPROVEMENTS AT 1ST AVENUE
147‐5‐1591‐658
130,000
                             
62302
VEHICLE REPLACEMENT PROGRAM ‐ NON‐DEPARTMENTAL
111‐5‐1591‐650
71,500
                               
202111007
EMERGENCY OPERATIONS CENTER‐CFDA‐21.027‐CSLFRF
147‐5‐1591‐617
60,000
                               
202111013
TRANSIT ‐ CFDA‐21.027‐CSLFRF
147‐5‐1591‐650
87,000
                               
62040
VEHICLE REPLACEMENT ‐POLICE
111‐5‐2111‐650
363,000
                             
62317
PORTABLE RADIO FOR LIEUTENANT
111‐5‐2111‐617
6,500
                                 
62330
POLICE VEHICLE FOR LIEUTENANT
111‐5‐2111‐650
65,000
                               
62334
FIREFLY GUNSHOT SENSORS
111‐5‐2111‐617
197,500
                             
62340
POLICE VEHICLE FOR SCHOOL RESOURCE OFFICER
111‐5‐2111‐650
65,000
                               
62341
POLICE VEHICLE RADIOS ‐ 6
111‐5‐2111‐617
42,000
                               
62342
PORTABLE RADIO FOR SCHOOL RESOURCE OFFFICER
111‐5‐2111‐617
6,500
                                 
62009
COURT SECURITY REMODEL
111‐5‐1583‐656
220,000
                             
62036
VEHICLE REPLACEMENT PROGRAM ‐ PARKS
111‐5‐1582‐650
95,500
                               
62103
VEHICLE REPLACEMENT PROGRAM ‐ FACILITIES
111‐5‐1583‐650
48,500
                               
62316
INNFLUENT LINE REPLACEMENT AT WRF
541‐5‐7585‐670
450,000
                             
62059
DRAINAGE IMPROVEMENTS
511‐5‐7115‐673
60,000
                               
62065
WATER STORAGE TANK MAINTENANCE PROGRAM
511‐5‐7115‐656
140,000
                             
62069
127TH LANE WELL SITE IMPROVEMENT PROJECT
511‐5‐7115‐673
41,000
                               
62212
DRAINAGE IMPROVEMENTS AT DYSART ROAD & PEORIA AVEN
511‐5‐7115‐658
23,000
                               
62343
PUBLIC WORKS FACILITY
511‐5‐7115‐656
55,000
                               
62343
PUBLIC WORKS FACILITY
541‐5‐7585‐656
120,000
                             
62345
CUSTOMER SERVICE FACILITY
511‐5‐7115‐656
300,000
                             
TOTAL
27,533,000
$                     
FY 2024 CIP CARRY‐FORWARD AMOUNTS