Page 482 - Southlake FY22 Budget

CAPITAL IMPROVEMENTS PROGRAM (CIP)

PArKS

City of Southlake FY 2022 CIP Project Status Form

Noble Oaks Park Improvements

DEPARTMENT: Community Services
PROJECT
LOCATION: Noble Oaks Park Improvements

PROJECT TIMELINE: TBD to
DESCRIPTION:
Funding is planned for improvements at Noble Oaks Park as per the adopted
Southlake 2035 Parks, Recreation & Open Space Master Plan. The project scope
includes: park and educational signage, additional park amenities and water bottle refill
station.

New Request Continuation Project Partnership
JUSTIFICATION: Mandated / Replacement / Major Community
Improvements at Noble Oaks Park as per the adopted Southlake 2035 Parks, Public Health / Rehab or Protection Need / Service
Safety
of Capital Stock
Recreation & Open Space Master Plan. Enhancement
2030/2035 COMPREHENSIVE PLAN? If yes, include ref:
Southlake 2035 Parks, Recreation & Open Space Master Plan.
ALTERNATIVES / IMPACTS IF PROJECT IS NOT FUNDED: COMPANION PROJECT? If yes, please explain:
Defer completion of this master plan recommendation.
REVENUE GENERATING? If yes, please explain:
STRATEGIC FOCUS AREA: Quality Development & Infrastructure
PROJECT #: 2022-72
EXPENDITURE SCHEDULE
CAPITAL PROJECT COSTS TOTAL PRIOR 2022 2023 2024 2025 2026 UNFUNDED TOTAL
PLANNING / FEASIBILITY STUDY 0
ENGINEERING & DESIGN; TESTING 8,100 8,100
LAND & ROW ACQUISITION 0
LANDSCAPING, ART, URBAN DESIGN 0
CONSTRUCTION 67,900 67,900
CONTINGENCY 9,000 9,000
TOTAL 0 0 0 0 0 0 85,000 85,000
OPERATIONAL IMPACT
OPERATIONAL PROJECT COSTS TOTAL PRIOR 2022 2023 2024 2025 2026 UNFUNDED TOTAL
MAINTENANCE COSTS 1,000 1,000
PERSONNEL COSTS 0
TOTAL 0 0 0 0 0 0 1,000 1,000
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 85,000 85,000
STORMWATER UTILITY SYSTEM FUND 0
TIRZ #1 0
UTILITY FUND 0
WATER IMPACT FEE FUND 0
TOTAL 0 0 0 0 0 0 85,000 85,000
CCPD: CRIME CONTROL & PREVENTION DISTRICT SPDC: SOUTHLAKE PARKS DEVELOPMENT CORPORATION
CEDC: COMMUNITY ENHANCEMENT & DEVELOPMENT CORPORATION TIRZ #1: TAX INCREMENT REINVESTMENT ZONE #1
BUDGET BOOK | FY 2022 City of Southlake 481
WWW.CITYOFSOUTHLAKE.COM