GovernSmyrna.

FY 2026 Budget Book

Open official source ↗ · Source page 69

SHA-256 923bdbf782e93070a906e9a912a1ed5576c786527f441b60c118458f7e82ed36 · Captured source extract

GENERAL GOVERNMENT
Dept Name Proj # Project Name Status FY 2026 FY 2027 FY 2028 FY 2029 FY 2030 Total
IT 323 Wi-Fi Access Point Upgrade Existing 70,000               70,000                     
IT 325 Office Phone Equipment Upgrade Revised 45,000                   45,000                     
IT 324 DOT Network Switch Upgrade Revised 222,000             222,000                  
IT 294 Security Camera and Access Control System Refresh Revised 545,000             400,000                400,000                 400,000             1,745,000               
IT 292 Network Refresh/Upgrade Revised 418,000             418,000                  
IT 343 Backup and Recovery System Refresh New 131,000                 131,000                  
IT 344 Server Infrastructure Refresh New 361,000                 361,000                  
IT 345 IT Department Relocation New 93,000               93,000                     
IT 346 Traffic Camera Improvements New 162,000                162,000             324,000                  
Library 295 Technical Services Renovation Revised 100,000             100,000                  
Library 326 Light Fixture Replacements Revised 80,000                  80,000                     
Library 347 Carpet & Tile Replacement New 60,000               60,000                     
Library 348 Upstairs Lounge Furniture Replacement New 20,000               20,000                     
Total General Government -                       1,448,000         642,000                937,000                642, 000             3,669, 000               
PARKS & RECREATION
Dept Name Proj # Project Name Status FY 2026 FY 2027 FY 2028 FY 2029 FY 2030 Total
Parks Admin 268 Burger Park Existing -                           
Parks Admin 316 Kitchen Renovations: Brawner and Community Center Existing 80,000                 120,000             200,000                  
Parks Admin 328 Community Center Door Replacement Revised 110,000             156,000                266,000                  
Parks Admin 327 Basketball Goal Replacement in Small Gym Revised 100,000             100,000                  
Parks Maint 332 Park Amenities Existing 75,000               75,000                  75,000                   225,000                  
Parks Maint 331 Restroom HVAC and Ventilations Existing 78,000               78,000                     
Parks Maint 320 Playgrounds: Repairs and Maintenance Existing 200,000               250,000             300,000                750,000                  
Parks Maint 299 Sports Field Fencing, Windscreens, Netting Existing 30,000                 30,000               30,000                  30,000                   120,000                  
Parks Maint 317 Parks Maintenance Equipment Revised 26,000                 29,000               55,000                     
Parks Maint 349 Ride on Debris Blower New 40,000               40,000                     
Total Parks & Recreation 336,000              832,000             561,000                105,000                -                      1, 834,000               
PUBLIC SAFETY
Dept Name Proj # Project Name Status FY 2026 FY 2027 FY 2028 FY 2029 FY 2030 Total
Fire 335
Self-Contained Breathing Apparatus Cylinder Replacemen Existing 51,000                  51,000                     
Fire 311 Public Access Defibrillator (PAD) Plan Existing 70,000               70,000                     
Fire 312 Fire Training Ground Improvements Existing 30,000                 30,000                     
Fire 310 Structural Firefighting Gear Revised 60,000               60,000                     
Fire 313 Functional Fitness Equipment Revised 30,000                 30,000                     
Fire 350 Extrication Equipment New 195,000             195,000                  
General Fund CIP
FY 2026 - FY 2030
69