PROJECT
TOTAL PROJECT
COST
ACTUALS PAID
TO DATE FUTURE YEARS
2024-25
CIP BUDGET
REQUESTED
2024-25
CIP PROJECTS
FUNDED
CIRCULATION PROJECTS:
ANNUAL CITYWIDE ASPHALT MAINTENANCE PROGRAM 10,100,000$ -$ 8,080,000$ 2,020,000$ 1,326,129$ ANNUAL CITYWIDE DIRT ROAD PAVING PROGRAM 2,675,000 - 2,140,000 535,000 176,655 ANNUAL CITYWIDE TRAFFIC IMPROVEMENTS 1,005,000 - 804,000 201,000 201,000 ANNUAL CITYWIDE LANDSCAPE RENOVATION 12,050,000 - 9,030,000 3,020,000 - ANNUAL CITYWIDE SIDEWALK IMPROVEMENTS 1,580,000 - 960,000 620,000 - ANNUAL CITYWIDE SIGN INVENTORY 1,075,000 860,000 215,000 215,000 ANNUAL CITYWIDE SLURRY SEAL PROGRAM 2,664,200 - 2,162,200 502,000 502,000 ANNUAL CITYWIDE SURFACE & MINOR DRAINAGE IMPROVEMENTS 3,850,000 - 3,080,000 770,000 770,000 ANNUAL CITYWIDE SIDEWALK SURVEY & IMPROVEMENTS 6,635,000 - 5,150,000 1,485,000 799,008 ANNUAL CITYWIDE TRAFFIC STRIPING IMPROVEMENTS 1,300,000 - 1,040,000 260,000 260,000 AUTO CENTER DRIVE BRIDGE RETROFIT 5,456,854 679,854 4,047,000 730,000 730,000 BROADWAY TRACT PAVING 2,001,200 - - 2,001,200 2,001,200 DOWNTOWN MAIN STREET PARKING & LANDSCAPE IMPROVEMENT 6,135,650 135,650 - 6,000,000 - EAST LAKE CIRCULATION 10,188,685 - 6,668,353 3,520,332 3,520,332 GUNNERSON ST RIVERSIDE DR INTERSECTION TRAFFIC SIGNAL IMPRVMT 1,084,074 43,074 1,010,000 31,000 31,000 HIGHWAY SAFETY IMPROVEMENTS CYCLE 9 2,606,571 1,021,874 - 1,584,697 1,584,697 HiGHWAY SAFETY IMPROVEMENTS CYCLE 11 325,000 - - 325,000 325,000 1-15 FRANKLIN STREET INTERCHANGE IMPROVEMENT 101,032,113 2,113 97,020,000 4,010,000 4,010,000 I-15/MAIN STREET INTERCHANGE LANDSCAPE IMPROVEMENT 707,307 107,307 - 600,000 600,000 I-15/NICHOLS ROAD INTERCHANGE 43,181,849 676,849 39,500,000 3,005,000 3,005,000 I-15/STATE ROUTE 74 INTERCHANGE PROJECT 47,817,834 2,517,834 41,300,000 4,000,000 4,000,000 LA STRADA EXTENSION 28,363,599 253,404 28,110,195 - - LAKE STREET WIDENING 36,068,909 - 36,068,909 - - LAKESHORE SIDEWALK IMPROVEMENTS - SB821 1,101,049 64,549 - 1,036,500 1,036,500 MAIN STREET PEDESTRIAN SAFETY IMPROVEMENTS AND IT 8,217,097 280,117 - 7,936,980 7,936,980 MOUNTAIN & AVOCADO WAY TRACT PAVING REHAB 1,563,377 13,377 - 1,550,000 1,550,000 NICHOLS ROAD IMPROVEMENTS 21,805,591 - 21,805,591 - - RAILROAD CANYON ROAD SAFETY IMPROVEMENTS 3,734,650 - 1,834,650 1,900,000 561,250 SB1 PAVEMENT PROJECT FY25-26 1,332,387 - 1,332,387 - - SB1 PAVEMENT PROJECT FY26-27 1,332,387 - 1,332,387 - - SB1 PAVEMENT PROJECT FY27-28 1,332,387 - 1,332,387 - - SPRING STREET SIDEWALK PROJECT 380,000 - - 380,000 380,000 STATE ROUTE 74 WIDENING 11,550,000 - 11,550,000 - - STREET LIGHTING MASTER PLAN 1,705,955 - 1,364,764 341,191 - SUMMERHILL DRIVE EXTENSION 33,658,830 658,830 27,520,100 5,479,900 5,479,900 TEMESCAL CANYON ROAD - BRIDGE & ROAD WIDENING PHASE I 24,786,459 2,811,459 21,000,000 975,000 975,000 TERRA COTTA ROAD STREET IMPROVEMENT PROJECT 4,659,533 339,533 1,910,000 2,410,000 801,969 Total Circulation Projects 445,063,547 9,605,824 378,012,923 57,444,800 42,778,620 FACILITY PROJECTS:
DIAMOND STADIUM REPAIRS - - - - AMPHITHEATER 3,900,000 - - 3,900,000 3,900,000 AQUATICS CENTER 40,000,000 - 40,000,000 - - BUILDING FACILITIES RENOVATIONS 10,685,000 - 10,235,000 450,000 450,000 CITY HALL 31,584,053 4,684,053 6,900,000 20,000,000 20,000,000 CITY LIBRARY 13,559,631 1,059,631 3,500,000 9,000,000 9,000,000 CITYWIDE FACILITIES IT UPGRADES 1,600,000 - 1,280,000 320,000 - COMMUNITY CENTER 16,334,030 - 16,334,030 - - FACILITY ADA IMPROVEMENTS 1,500,000 - 1,200,000 300,000 - FIRE STATION (MISSION TRAIL) 12,000,000 - 11,051,121 948,879 948,879 LAKE COMMUNITY CENTER KITCHEN 400,000 - - 400,000 400,000 Total Facility Projects 131,562,714 5,743,684 90,500,151 35,318,879 34,698,879
CITY OF LAKE ELSINORE, CALIFORNIA
CAPITAL IMPROVEMENT PLAN (CIP)
FY2024-25 THROUGH FY2028-29
INFRASTRUCTURE PROJECTS:
AVENUES MASTER PLAN STORM DRAIN PROJECT 2,765,384 165,384 - 2,600,000 2,600,000 CAMINO DEL NORTE SEWER EXTENSION 990,827 104,421 - 886,406 886,406 COLLIER AVENUE DRAINAGE IMPROVEMENTS 600,000 - - 600,000 262,017 ELECTRIC VEHICLE CHARGING STATIONS 125,030 - - 125,030 125,030 MURRIETA CREEK REGIONAL TRAIL CONNECTION 7,158,272 1,048,272 - 6,110,000 6,110,000 POPE CIRCLE IMPROVEMENTS 603,771 23,771 - 580,000 356,726 RICE CANYON REVETMENT 2,500,000 - 1,255,000 1,245,000 120,000 STORM DRAIN CATCH BASIN INLET FILTER INSTALLATION 750,000 - 600,000 150,000 150,000 THIRD STREET DRAINAGE IMPROVEMENT - PHASE III 1,634,048 - 1,634,048 - - Total Infrastructure Projects 17,127,332 1,341,848 3,489,048 12,296,436 10,610,179 PARK PROJECTS:
ALBERHILL VILLAGE SPORTS PARK 45,000,000 - 45,000,000 - - AQUATIC ECOSYSTEM RESTORATION PROJECT 1,375,000 - 1,250,000 125,000 - CANYON HILLS PARK UPGRADES 5,558,293 5,076,093 - 482,200 - CITY PARK IMPROVEMENTS 930,245 70,225 - 860,020 860,020 CITYWIDE PARK IMPROVEMENTS 20,223,774 6,616,974 13,153,800 453,000 453,000 CITYWIDE PARK IT IMPROVEMENTS 300,000 - 240,000 60,000 60,000 DOCK EXTENSION 1,360,000 - - 1,360,000 - LAKE IMPROVEMENTS 950,000 - - 950,000 -
LAKE REVITALIZATION PLAN - - - - LAUNCH POINTE AMENITY IMPROVEMENTS 908,788 28,788 - 880,000 - SERENITY PARK IMPROVEMENTS 8,077,488 1,777,488 6,300,000 - - SNACK BAR IMPROVEMENTS 400,000 - - 400,000 - SPECIAL NEEDS MULTI-SPORT PARK 6,000,000 3,000,000 3,000,000 1,000,000 SPLASH PADS 2,050,000 - 1,025,000 1,025,000 - SOCCER COMPLEX 6,350,000 - 6,350,000 - - SPORTSPLEX 10,000,000 - 9,000,000 1,000,000 871,500 SUMMERLY PARK IMPROVEMENTS 1,515,010 415,010 - 1,100,000 - THE RESERVE AT LAUNCH POINTE 3,006,400 1,400 2,000,000 1,005,000 220,032 TUSCANY HILLS PARK RENOVATION 1,060,583 860,583 150,000 50,000 50,000 115,065,581 14,846,561 87,468,800 12,750,220 3,514,552 708,819,174$ 31,537,917$ 559,470,922$ 117,810,335$ 91,602,230$ FY 2024-25 to FY 2028-29 Funding
Link to Project Pages
677,281,257$
Capital Improvements: Multi-year Plan
Total Capital Requested