Page 251 - FortWorthFY23AdoptedBudget

Public Improvement District Fund

PID #21 – Las Vegas Trail

FUND SUMMARY

Change from
FY2021 FY2022 FY2022 FY2023
FY2022 Adopted
Final Adopted Adjusted Adopted Amount %
Other Tax - - 311,851 387,066 387,066 100.00%
Other - 311,851 - - (311,851) -100.00%
Revenue $ - $ 311,851 $ 311,851 $ 387,066 $ 75,215 24.12%

Gen Operating & Maintenance - 247,987 247,987 372,325 124,338 50.14%
Transfer Out & Other - 63,864 63,864 14,741 (49,123) -76.92%
Expenses $ - $ 311,851 $ 311,851 $ 387,066 $ 75,215 24.12%

FUND PURPOSE AND GOALS

Public Improvement District (PID) #21 – Las Vegas Trail was established on June 22, 2021, for a period of 8 years
and will expire on September 30, 2029. It is approximately 839 acres of land generally consisting of the area bound
by Highway 820 on the west, Interstate Highway 30 on the north, South Cherry Lane on the East, and certain
parcels fronting or adjacent to the south side of Camp Bowie Boulevard.

The general nature of the proposed improvements and services to be provided in the Las Vegas Trail PID, include,
without limitation, landscaping, promotional sign and banner programs, lighting, and various other streetscape
and capital improvements, including streets, sidewalks, roadways, and rights-of-way. These improvements
support public safety, community enhancements, and supplement the standard level of improvements and
services provided by the City.

Page 251 of 623