Cities Index.
ATCH 2 - FY26-30 Projects By Category

Napa City Council
April 28, 2025

Document
ATCH 2 - FY26-30 Projects By Category
Meeting
April 28, 2025
Body
Napa City Council
Original file
166 KB
Text extracted from the city's file for reading and search. Open the original on napacity.legistar1.com. That file is the official record.

1 FY26-30 PROJECTS BY
CA
TEGOR
Y
Category
Bridge
33BR22PW01 - BRIDGE

ASSESS & REP
AIR
$100,000
$100,000
$100,000
$250,000
$250,000
$800,000
33BR25PW01 -
T
ALL

GRASS BRIDGE
$400,000
$200,000
$0
$0
$0
$600,000

BRIDGE T
OT
AL
$500,000
$300,000
$100,000
$250,000
$250,000
$1,400,000
Facility
33FC13PR01 - 2ND STREET

GARAGE ELEV
A
T
OR
$200,000
$0
$0
$0
$0
$200,000
33FC22PW03 - LAS FLORES P
A
VING &
ADA
$1,200,000
$0
$0
$0
$0
$1,200,000
33FC23PW01 - CITYWIDE ROOFING REST
ORA
TIONS
$500,000
$150,000
$250,000
$250,000
$250,000
$1,400,000
33FC23PW02 - CITYWIDE BUILDING F

ACILITIES EXTERI
$0
$150,000
$250,000
$250,000
$250,000
$900,000
33FC24PW01 - Facilities
Asset Management
$50,000
$50,000
$50,000
$50,000
$50,000
$250,000
33FC24PW06 - SURF

ACE REP

AIR CITY
P

ARKING LOTS
(PD/CITYHALL/FS1)
$250,000
$0
$0
$0
$0
$250,000
33FC26FD01 - FIRE ST
A
TION #1 RENOV
A
TION
$250,000
$0
$0
$0
$0
$250,000
33FC26FD02 - FIRE ST
A
TION #2 RENOV
A
TION
$250,000
$0
$0
$0
$0
$250,000
33FC26PD01 - PD

ADMIN SECURE ST
ORAGE
$50,000
$0
$0
$0
$0
$50,000
33FC26PD02 - PD

ADMIN PROXY
LOCKS
$25,000
$0
$0
$0
$0
$25,000
33FC26PD03 - PD

ADMIN CARPET

REPLACEMENT
$250,000
$250,000
$0
$0
$0
$500,000
33FC26PD04 - PD RANGE SHADE STRUCTURES
$350,000
$0
$0
$0
$0
$350,000
33FC26PW01 - CORPORA
TION
Y

ARD MASTER PLAN
$250,000
$0
$0
$0
$0
$250,000
33FC26PW02 - CY
RADIO
T

OWER GENERA
T
OR
$70,000
$0
$0
$0
$0
$70,000
33FC26PW03 - CITY
HALL

OFFICE SP

ACE NOR

TH WING
$250,000
$0
$0
$0
$0
$250,000
33FC26PW04 - CY

RESTROOM RENOV
A
TION
$100,000
$0
$0
$0
$0
$100,000
33FC27FD01 - FIRE ST
A
TION #3 RENOV
A
TION
$0
$0
$250,000
$0
$0
$250,000
33FC27FD02 - FIRE ST
A
TION #4 RENOV
A
TION
$0
$0
$250,000
$0
$0
$250,000
F

ACILITY
T
OT
AL
$4,045,000
$600,000
$1,050,000
$550,000
$550,000
$6,795,000
Materials Diversion Facility
61MD22UT04 - MDF CONCRETE P
AD P
AR
TIAL
REPL
$0
$0
$0
$0
$500,000
$500,000
61MD25UT03 - MDF Stormwater Mitigation Improvements
(Phase 1)
$750,000
$0
$0
$0
$0
$750,000
61MD26UT01 - MDF Parking Lots
$0
$0
$300,000
$0
$0
$300,000
61MD26UT03 - Replace Metal Roof
Admin/Scalehouse
$0
$0
$400,000
$0
$0
$400,000
61MD26UT04 - 12KV Electrical System Installation at MDF $1,600,000
$1,200,000
$0
$0
$0
$2,800,000
61MD26UT06 - MDF Raising Height of Compost Retention
Pond
$500,000
$0
$0
$0
$0
$500,000
61MD26UT07 - Permanent SWR Equipment Storage Bay at
City Corporation
Y
ard
$150,000
$0
$0
$0
$0
$150,000
61MD29UT01 - MDF Fencing Partial Replacement
$0
$0
$0
$0
$300,000
$300,000
61MD29UT02 - Covered
Aerated Static Pile System 2.0
$0
$0
$0
$9,000,000
$4,000,000
$13,000,000
MA

TERIALS DIVERSION F

ACILITY
T
OT
AL
$3,000,000
$1,200,000
$700,000
$9,000,000
$4,800,000
$18,700,000
Miscellaneous
33MS21PW01 - RIVER P

ARK MAINTENANCE PLAN
$120,000
$0
$0
$0
$0
$120,000
33MS26CD01 - P

ARKING LOT

A, S, X MAINTENANCE
$750,000
$0
$0
$0
$0
$750,000

MISCELLANEOUS T
OT
AL
$870,000
$0
$0
$0
$0
$870,000
Public
Art
33P
A22PR04 - SOSCOL

MEDIAN PUBLIC
AR
T
$25,000
$0
$0
$0
$0
$25,000
33P
A23PR03 - MAIN ST
. / 2ND ST
. PED SCRAMBLE
AR
TWORK
$100,000
$0
$0
$0
$0
$100,000
P
r
o
j
e
c
t
s

b
y

C
a
t
e
g
o
r
y
FY2026-2030 CIP

BUDGET SUMMAR
Y
T
OT
AL
5-YEAR PLAN
FY2026
FY2027
FY2028
FY2029
FY2030
Aggregated T
otal
ATTACHMENT 2
2 33P
A26PR01 -
TULOCA
Y

BRIDGE ST
ONE
AR
T

PROJECT
$75,000
$0
$0
$0
$0
$75,000
PUBLIC
ART T
OT
AL
$200,000
$0
$0
$0
$0
$200,000
Storm Drain
33SD24PW01 - Stormdrain & Conveyance Repairs
$0
$100,000
$100,000
$100,000
$100,000
$400,000
33SW18PW01 - ST
ORMW
A
TER

TRASH REDUCTION
$0
$650,000
$750,000
$750,000
$750,000
$2,900,000
ST

ORM DRAIN T
OT
AL
$0
$750,000
$850,000
$850,000
$850,000
$3,300,000
Streets,
T
raf
fic Safety
, Multi-Modal
33ST10PW05 - P
A
VEMENT

MANAGEMENT
SYSTEM
$0
$50,000
$50,000
$50,000
$50,000
$200,000
33ST14PW04 - SIL
VERADO-3RD-COOMSVILLE-EAST
(FIVE W
A
Y)
$2,250,000
$500,000
$250,000
$250,000
$1,000,000
$4,250,000
33ST19PW02 - UNCONTROLLED CROSSW
ALK

IMPROVEMENT/PED BEACONS
$75,000
$75,000
$100,000
$100,000
$100,000
$450,000
33ST22PW04 - COOMBSVILLE REHAB 3RD-P
ASCALE
$3,000,000
$0
$0
$0
$0
$3,000,000
33ST22PW05 - WESTWOOD REHAB INTERIOR
$3,510,417
$0
$0
$0
$0
$3,510,417
33ST22PW07 - IMOLA

REHAB SOSCOL-EAST
END
$0
$0
$0
$2,500,000
$0
$2,500,000
33ST26PW02 - Street Preventive Maintenance FY25/26
$1,000,000
$0
$0
$0
$0
$1,000,000
33ST26PW03 - Riverside Neighborhood Rehabilitation
$500,000
$0
$4,000,000
$0
$0
$4,500,000
33ST26PW04 - Montgomery Neighborhood Rehabilitation
$500,000
$4,000,000
$0
$0
$0
$4,500,000
33ST27PW01 - Street Preventive Maintenance FY26/27
$0
$2,000,000
$0
$0
$0
$2,000,000
33ST28PW01 - Street Preventive Maintenace FY27/28
$0
$0
$2,000,000
$0
$0
$2,000,000
33ST26PW06 - CITY/COUNTY
JOINT

PROJECT
(PUEBLO
AREA)
$500,000
$500,000
$0
$0
$0
$1,000,000
33ST26PW07 - GRANT
MA

TCH BUILD IMOLA

CORRIDOR
$550,000
$0
$0
$0
$0
$550,000
33ST27PW02 - CITY/NAP

ASAN JOINT

PROJECT
(BEL
AIRE
AREA)
$0
$1,500,000
$0
$0
$0
$1,500,000
33ST29PW01 - STREET

PREVENTIVE MAINTENANCE
FY28/29
$0
$0
$0
$1,500,000
$0
$1,500,000
33ST29PW02 - JEFFERSON STREET

REHABILIT
A
TION
$0
$0
$0
$4,000,000
$0
$4,000,000
33ST30PW01 - STREET

PREVENTIVE MAINTENANCE
FY29/30
$0
$0
$0
$0
$2,500,000
$2,500,000
33ST26PW08 - GRANT
MA
TCH - HSIP12

CALIFORNIA/PUEBLO INTERSECTION
$5,1
10 $0
$0
$0
$0
$5,1
10 33ST26PW09 - GRANT
MA
TCH - HSIP12 SIGNAL

IMPROVEMENTS
$42,400
$0
$0
$0
$0
$42,400

STREETS, TRAFFIC SAFETY
, MUL

TI-MODAL
T
OT
AL
$1
1,932,927
$8,625,000
$6,400,000
$8,400,000
$3,650,000
$39,007,927
T
raf
fic Signal
33TS24PW02 -
T
raf
fic Signal Equipment Upgrades
$75,000
$75,000
$200,000
$200,000
$200,000
$750,000

TRAFFIC SIGNAL
T
OT
AL
$75,000
$75,000
$200,000
$200,000
$200,000
$750,000
W
ater
Administration
63W
A25UT01 - WORKORDER
ASSET

MANAGEMENT
$0
$100,000
$0
$0
$0
$100,000
W
A
TER

ADMINISTRA
TION T
OT
AL
$0
$100,000
$0
$0
$0
$100,000
W
ater Distribution
63WD24UT14 - EAST

A
VE W
A

TER MAIN

REPLACEMENTS
-$325,000
$0
$0
$0
$0
-$325,000
63WD26UT01 - WESTWOOD
AREA
W
A

TER MAIN R&R
$500,000
$0
$0
$0
$0
$500,000
63WD26UT02 - F
AIR
VIEW
AREA
W
A

TER MAIN REHAB
$300,000
$0
$0
$0
$0
$300,000
63WD26UT04 - PUEBLO W
A

TER MAIN ST

T

O SOSCOL
$1,000,000
$0
$0
$0
$0
$1,000,000
63WD26UT05 - SOSCOL

CROSSING W
A

TER MAIN

REPLACEMENT

A
T

TULOCA
Y
BRIDGE
$300,000
$0
$0
$0
$0
$300,000
63WD26UT06 - W PUEBLO: COUNTY
POCKET
W
A
TER

IMPROVEMENT

WITH NAP
ASAN
$200,000
$0
$0
$0
$0
$200,000
63WD26UT07 - CLA
Y
ST
W
A

TER MAIN REPLACEMENT
,

CALIFORNIA

T
O W
ALNUT
$350,000
$0
$0
$0
$0
$350,000
63WD26UTHV - Hydrant and V
alve Rehab & Replacement-
63WD26UTHV
$300,000
$0
$0
$0
$0
$300,000
63WD26UTMT
- Meter Replacemt and ER
T
Upgrade
Program-63WD26UTMT
$250,000
$0
$0
$0
$0
$250,000
63WD26UTRR - W
ater Main Rehab & Replacement-
63WD26UTRR
$200,000
$0
$0
$0
$0
$200,000
63WD27UT01 - MONTECIT
O BL

VD MAIN UPGRADE,

LAKEVIEW
T

O MONTE VIST
A
$0
$600,000
$0
$0
$0
$600,000
63WD27UTDV - Development Related Imprv-63WD27UTDV
$0
$200,000
$0
$0
$0
$200,000
63WD27UTHV - Hydrant and V
alve Rehab & Replacement-
63WD27UTHV
$0
$300,000
$0
$0
$0
$300,000
63WD27UTMT
- Meter Replacemt and ER
T
Upgrade
Program-63WD27UTMT
$0
$500,000
$0
$0
$0
$500,000
63WD27UTRR - W
ater Main Rehab & Replacement-
63WD27UTRR
$0
$500,000
$0
$0
$0
$500,000
63WD28UTDV - Development Related Imprv-63WD28UTDV
$0
$0
$200,000
$200,000
$200,000
$600,000
63WD28UTHV - Hydrant and V
alve Rehab & Replacement-
63WD28UTHV
$0
$0
$300,000
$300,000
$300,000
$900,000
63WD28UTMT
- Meter Replacemt and ER
T
Upgrade
Program-63WD28UTMT
$0
$0
$500,000
$500,000
$500,000
$1,500,000
FY2026-2030 CIP

BUDGET SUMMAR
Y
T
OT
AL
5-YEAR PLAN
FY2026
FY2027
FY2028
FY2029
FY2030
Aggregated T
otal
ATTACHMENT 2
3 63WD28UTRR - W
ater Main Rehab & Replacement-
63WD28UTRR
$0
$0
$1,500,000
$1,500,000
$1,500,000
$4,500,000
W
A

TER DISTRIBUTION T
OT
AL
$3,075,000
$2,100,000
$2,500,000
$2,500,000
$2,500,000
$12,675,000
W
ater Quality (T
reatment)
63WQ20UT02 - SCADA

IMPROVEMENT
$900,000
$1,000,000
$0
$0
$0
$1,900,000
63WQ23UT09 - MILLIKEN PLANT

REHAB EXISTING
F
ACIL
$1,200,000
$0
$0
$0
$0
$1,200,000
63WQ24UTBP
- BJTP

TREA
TMENT

IMPROVEMENTS
$150,000
$150,000
$0
$0
$0
$300,000
63WQ26UT01 - BJTP
Dewatering Facility Construction
$0
$0
$1,000,000
$0
$0
$1,000,000
63WQ26UTHP
- HTP

TREA
TMENT

IMPROVEMENTS
$150,000
$150,000
$150,000
$150,000
$150,000
$750,000
63WQ28UT02 - HTP
Upgrades Ph II
$0
$0
$6,000,000
$8,000,000
$20,000,000
$34,000,000
63WQ28UTBP
- BJTP

TREA
TMENT

IMPROVEMENTS
$0
$0
$150,000
$150,000
$150,000
$450,000
W
A

TER QUALITY
(TREA

TMENT) T
OT
AL
$2,400,000
$1,300,000
$7,300,000
$8,300,000
$20,300,000
$39,600,000
W
ater
T
ransmission
63WT20UT02 - CIPP

PIPELINE IMPR PG&E
$0
$500,000
$0
$0
$0
$500,000
63WT20UT04 - F

ALCON RIDGE
T

ANK REPL
$2,000,000
$0
$0
$0
$0
$2,000,000
63WT26UT08 - PUEBLO: LINDA
VIST

A-SOLANO
$50,000
$50,000
$6,250,000
$0
$0
$6,350,000
63WT26UT09 - FOSTER/FOOTHILL: ST

FRANCES-
LAUREL
$50,000
$50,000
$50,000
$16,050,000
$0
$16,200,000
63WT26UTTK - Storage
T
ank Cleaning & Coating-
63WT26UTTK
$500,000
$0
$0
$0
$0
$500,000
63WT26UTTV -
T
ransmission Main V
alve Rehab-
63WT26UTTV
$150,000
$0
$0
$0
$0
$150,000
63WT27UTPS - PUMP
ST
A

TION IMPROVEMENTS
$0
$500,000
$500,000
$500,000
$500,000
$2,000,000
63WT27UTTK - Storage
T
ank Cleaning & Coating-
63WT27UTTK
$0
$500,000
$0
$0
$0
$500,000
63WT27UTTV -
T
ransmission Main V
alve Rehab-
63WT27UTTV
$0
$150,000
$0
$0
$0
$150,000
63WT28UTTK - Storage
T
ank Cleaning & Coating-
63WT28UTTK
$0
$0
$500,000
$500,000
$500,000
$1,500,000
63WT28UTTV -
T
ransmission Main V
alve Rehab-
63WT28UTTV
$0
$0
$150,000
$150,000
$150,000
$450,000
63WT30UT01 - SOSCOL
FERR
Y
: NAP
A
RIVER
T
O
SHEEHY
$0
$0
$0
$0
$7,866,000
$7,866,000
W
A

TER TRANSMISSION T
OT
AL
$2,750,000
$1,750,000
$7,450,000
$17,200,000
$9,016,000
$38,166,000
W
atershed (Supply Source)
63WS26UT02 - MILLIKEN DAM
T
OWER V
AL
VE

REPL/REHAB
$125,000
$0
$0
$0
$0
$125,000
63WS26UT03 - HENNESSEY

IN-RESER
VOIR

IMPROVEMENTS
$150,000
$0
$0
$0
$0
$150,000
9017FR20 - HMGP

MILLIKEN R
W PIPE
$500,000
$0
$0
$0
$0
$500,000
W
A

TERSHED (SUPPL
Y

SOURCE) T
OT
AL
$775,000
$0
$0
$0
$0
$775,000
CA
TEGOR
Y
T
OT
AL
$29,622,927
$16,800,000
$26,550,000
$47,250,000
$42,1
16,000
$162,338,927
FY2026-2030 CIP

BUDGET SUMMAR
Y
T
OT
AL
5-YEAR PLAN
FY2026
FY2027
FY2028
FY2029
FY2030
Aggregated T
otal
ATTACHMENT 2

← All documents from this meeting