Page 459 - Southlake FY22 Budget

CAPITAL IMPROVEMENTS PROGRAM (CIP)

STOrM WATEr

City of Southlake FY 2022 CIP Project Status Form

Big Bear 6 at East Continental Blvd

DEPARTMENT: Public Works
PROJECT
LOCATION: E Continental Blvd

PROJECT TIMELINE: Oct 2024 to Sept 2026
DESCRIPTION:
Funding is planned for the design and construction of drainage improvements. The
proposed improvements include the construction of four additional 12-foot x 8-foot box
culverts, raise and replace the roadway, and clear and grade the channel. Project Location

New Request Continuation Project Partnership
JUSTIFICATION: Mandated / Replacement / Major Community
To improve channel capacity, raise roadway and make improvements around channel. Public Health / Rehab or Protection Need / Service
Safety
of Capital Stock
Enhancement
2030/2035 COMPREHENSIVE PLAN? If yes, include ref:

Storm Water Master Plan - #8 - Tier 2
ALTERNATIVES / IMPACTS IF PROJECT IS NOT FUNDED: COMPANION PROJECT? If yes, please explain:
Flow will be restricted by existing channels and the deterioration of the area adjacent to
the channel.
REVENUE GENERATING? If yes, please explain:
STRATEGIC FOCUS AREA: Infrastructure
PROJECT #: 2022-54
EXPENDITURE SCHEDULE
CAPITAL PROJECT COSTS TOTAL PRIOR 2022 2023 2024 2025 2026 UNFUNDED TOTAL
PLANNING / FEASIBILITY STUDY 0
ENGINEERING & DESIGN; TESTING 100,000 100,000
LAND & ROW ACQUISITION 25,000 100,000 125,000
LANDSCAPING, ART, URBAN DESIGN 0
CONSTRUCTION 0
CONTINGENCY 0
TOTAL 0 0 0 125,000 100,000 0 0 225,000
OPERATIONAL IMPACT
OPERATIONAL PROJECT COSTS TOTAL PRIOR 2022 2023 2024 2025 2026 UNFUNDED TOTAL
MAINTENANCE COSTS 0 0 0 0 0 10,000 10,000 20,000
PERSONNEL COSTS 0
TOTAL 0 0 0 0 0 10,000 10,000 20,000
FUNDING SCHEDULE
CAPITAL FUNDING SOURCE TOTAL PRIOR 2022 2023 2024 2025 2026 UNFUNDED TOTAL
GENERAL FUND 0
CEDC 0
CCPD 0
PARK DEDICATION FEE FUND 0
PUBLIC ART FUND 0
ROADWAY IMPACT FEE FUND 0
SANITARY SEWER IMPACT FEE 0
SPDC 0
STORMWATER UTILITY SYSTEM FUND 0 0 0 125,000 100,000 0 0 225,000
TIRZ #1 0
UTILITY FUND 0
WATER IMPACT FEE FUND 0
TOTAL 0 0 0 125,000 100,000 0 0 225,000
CCPD: CRIME CONTROL & PREVENTION DISTRICT SPDC: SOUTHLAKE PARKS DEVELOPMENT CORPORATION
CEDC: COMMUNITY ENHANCEMENT & DEVELOPMENT CORPORATION TIRZ #1: TAX INCREMENT REINVESTMENT ZONE #1

458 FY 2022 City of Southlake | BUDGET BOOK
WWW.CITYOFSOUTHLAKE.COM