GovernSmyrna.

FY2025 adopted budget book — official finance index

Open official source ↗ · Source page 74

SHA-256 101a5ab6208fc75e5911fa99b5fa5175d45ef4c357745e6b19b96bde993b5dcb · Captured source extract

GENERAL GOVERNMENT
Dept Name Proj # Project Name Status FY 2025 FY 2026 FY 2027 FY 2028 FY 2029 Total
Env Svcs 322 Spray Foam Insulation New 85,000                 85,000                     
Env Svcs 264 Baler Replacement Revised 172,000             172,000                  
IT 56 Computer Upgrades Existing 46,000                 46,000               46,000                  46,000                   46,000               230,000                  
IT 292 Network Refresh/Upgrade Existing 250,000                250,000                  
IT 323 Wi-Fi Access Point Upgrade New 70,000                  70,000                     
IT 324 DOT Network Switch Upgrade New 200,000                200,000                  
IT 294 Security Camera and Access Control System Refresh Revised 100,000                 100,000             200,000                  
IT 325 Office Phone Equipment Upgrade New 50,000               50,000                     
Library 295 Technical Services Renovation Existing 60,000               60,000                     
Library 326 Light Fixture Replacements New 80,000               80,000                     
Total General Government 131,000              186,000             566,000                146,000                368,000             1,397, 000               
PARKS & RECREATION
Dept Name Proj # Project Name Status FY 2025 FY 2026 FY 2027 FY 2028 FY 2029 Total
Parks Admin 316 Kitchen Renovations: Brawner/Community Center Revised 300,000             300,000                  
Parks Admin 268 Burger Park Existing 250,000             250,000                  
Parks Admin 327 Basketball Goal Replacement in Small Gym New 100,000             100,000                  
Parks Admin 328 Community Center Door Replacement New 150,000             175,000                325,000                  
Parks Admin 329 Gym Scoreboard Replacement New 40,000                 40,000                     
Parks Ath & Aqu 330 Athletic Scoreboard Replacement New 150,000                 150,000                  
Parks Maint 320 Playgrounds: Repairs and Maintenance Revised 200,000             250,000                300,000                 750,000                  
Parks Maint 300 Parking Resurfacing and Paving Existing 50,000               50,000                  50,000                   40,000               190,000                  
Parks Maint 299 Sports Field Fencing, Windscreens, Netting Revised 30,000               30,000                  30,000                   30,000               120,000                  
Parks Maint 317 Parks Maintenance Equipment Revised 50,000               20,000                   20,000               90,000                     
Parks Maint 331 Restroom HVAC and Ventilations New 78,000               78,000                     
Parks Maint 332 Park Amenities New 75,000                  75,000                   75,000               225,000                  
Parks Maint 333 Lattanzi Field Laser Grade New 164,000             164,000                  
Parks Programs 334 Active Adult Playground New 500,000                500,000                  
Total Parks & Recreation 40,000                 1,208,000         1,080,000            625,000                329,000             3, 282,000               
PUBLIC SAFETY
Dept Name Proj # Project Name Status FY 2025 FY 2026 FY 2027 FY 2028 FY 2029 Total
Fire 310 Structural Firefighting Gear Replacement Revised 45,000                  45,000                     
Fire 311 Public Access Defibrillator (PAD) Plan Existing 70,000               70,000                     
Fire 312 Fire Training Ground Improvement Revised 30,000               30,000                     
Fire 313 Functional Fitness Equipment Existing 25,000               25,000                     
Fire 290 New Fire Station Construction Revised 9,000,000             9,000,000               
General Fund CIP
FY 2025 - FY 2029
74