Page 329 - Southlake FY23 Budget
P. 329

WESTPARK CIR N
                                        WESTPARK CIR S
                                        TW KING RD
                                                       SODA BRIDGE RD
                                                          SADDLE RIDGE RD
                                                       E BOB JONES RD
                                                                     E BOB JONES RD
                                           W BOB JONES RD
                                         SILVER SPUR DR
                                             KING RANCH RD
                                           CLARIDEN R ANCH RD

                                                CLARIDEN RANCH RD
                                                                               OAKS CT
                                                                              BURNEY LN
                                        TW KING RD
                                                                                        PENINSULA DR
                                                                              HARBOR HAVEN
                                                             BRIAR LN
                                                                 W SOUTHLAKE PARK RD
                                                                                        LAKESIDE DR
                                                                CRESCEN T DR
                                                                                        PENINSULA DR
                                                              HILLTOP DR
                                                        WINGATE LN
                                                                      LOCH MEADOW DR
                                                                             BURNEY LN
                                                                                      WHITE WING CT
                                                                                      BLUE TEAL CT
                                                                                        FLAMINGO CIR
                                                                                   BURNEY LN
                                                     ROUNDHOLLOW LN
                                                      N WHITE CHAPEL
                                                        MARSHALL RD
                                                                 SUMMIT RIDGE DR OAK POINTE LN
                                                                                                  PALO DURO TRL
                                                                                   HAT CREEK TRL

                                                        LINDEN LN
                                                                                        McCRAE TRL
                                                      TYLER ST
                                          JAMESTOWN LN
                                        SAM SCHOOL RD
                                          SAVANNAH TRL
                                         PALMETTO WAY
                                                                              OAK BEND CT
                                         CHARLESTON DR
                                                        ORCHARD HILL DR
                                                                                       TAYLOR ST
                                          CRAWFORD CT TW KING RD RANCHO  LAREDO TR COYOTE RD SOUTHFORK RD MESA RANCH CT SUNRISE RANCH RD    KIRKWOOD BLVD  SADDLEBACK LN  SABRE DR KIRKWOOD BLVD SAM BASS RIDGE RD WELFORD LN MARSHALL RD  WESTON LN STOCKTON DR  BROADGATE LN  SWEET ST BRIAR LN HOMESTEAD  DR  HILLSIDE DR   BROOKS CT WOODLAND DR  SOUTHLAKE PARK DR RIDGECREST DR  LOCH MEA D OW CT  DOVE RD  BURNEY LN  VICTORIA LN  QUAIL RUN RD    QUAL RUN CT CAMEL CT  THOUSAND  HARBOR REFUGE
                                                         COPPERFIELD ST
                                             AMELIA ISLAND PATH
                                  CAPITAL IMPROVEMENTS  PROGRAM (CIP)
                                           DOVE RD
                                                      DOVE RD
                            ENCLAVE CT  ROBIN LN  SHADOW CREEK CT               WINFIELD CT
                             MOCKINGBIRD LN                    KEYSTONE DR  BEAVER CREEK LN  CASTLE ROCK CT  ASPEN RIDGE DR  MASS CT
                                                             BRENTWOOR CIR  CANYON PARK DR  BOULDER DR  DURANGO CT  GOLDEN GATE DR  E DOVE RD
                                   MOBILITY                               ESTES PARK RD  CHEYENNE PARK LN  WOODBRIDGE CIR  HEATHERBROOK CT
                              PHEASANT LN  WAKEFIELD CT  BRITTANY CT  TEXAS  E KIRKWOOD BLVD ST TROPEZ DR  VAIL RD  SILVERTON ST  CARROLL MEADOWS CT  DEL MAR DR  BAY MEADOWS DR  HUNTERS CREEK DR  HEATHER LN
                          RANDOL MILL AVE  REGAL OAKS DR PTARMIGAN ST  114  PALLADIAN DR  MONTE DR  CHAMPAGNE DR  PRIMROSE LN  SHUMAKER LN  ROYAL OAKS CT  CREEKSIDE DR
                                        LA MIRANDA CT
                                                                              DELACROIX DR
                       OUR LN  TUSCAN RIDGE CIR  PLANTATION DR  LAUREL LN  GARDEN CT  RIVIERA LN  MONTE CARLO DR  E KIRKWOOD BLVD  GIVERNY LN  PYRENEES DR RHONE LN  BAY MEADOWS DR  LIVE OAK DR  BUR OAK DR  SUNSHINE LN
                                                                                  CARROLL
                                                                  PALLADIAN DR
                                                                      ORLEANS DR
                           TUSCAN RIDGE CIR
                   MARANATHA WAY  RANDOL MILL AVE  MORGAN RD  SLEEPY HOLLOW TRL City of Southlake FY 2023 CIP Project Status Form   SUNSHINE LN  MOSS LN  TORIAN LN  N KIMBALL AVE
                                                                              LA SALLE LN
                                                                                          CARRUTH LN
                                                  SHADY OAKS DR
                                                                               LAKE CARILLON LN
                                          NEW CASTLE RD
                                FOREST VISTA CT
                                                                     LA MANS LN
                                                    FOX GLEN
                                                                                    WHISPERING LN
                                     POST OAK TRL
                            CEDAR CT
                                                                      SOUTHMONT DR
                                                       RAVENEAUX CT
                                                                   CARILLON CT
                                           NORWICH CT
                                                                          LAKE CARILLON LN
                                                    RAVENAUX DR
                     BROWN LN  BILTMORE DR  FOREST LN  OAK LN  POST OAK TRL  CYPRES CREEK CIR  N PEYTONVILLE AVE  COVENTRY LN  North Carroll Avenue - Corridor  WHISPERING LN  GRASS CT
                                                          COUNTRYSIDE CT
                        FANNING ST
                                               SUFFOLK CT
              R
               T
                M
                    :
            E
             P
                  N
              A
                 E
                   T
           D DEPARTMENT: BEAM DR  Public Works  TUMBERRY LN  TURNBERRY LN  MONTROSE LN ROTHSCHILD BLVD  LAFFITE LN  BLYTHE LN  ASHMOORE CT  ST EMILION CT  COSTA AZUL DR  SUNSHINE LN  ANDRE CT  STANHOPE CT
               C
                T
            R
                             TWIN CREEK
             O
              J
              E
           P PROJECT    RANDOL MILL AVE  LAKEVIEW DR  WOODBROOK CT  HIDDEN GLEN          WOOD CREEK LN WOODBROOK LN  W HIGHLAND ST LINNEA LN  MARIE CIR  TINA TRL  SUMMERPLACE LN E HIGHLAND ST  E HIGHLAND ST
                O
              T
            O
           L LOCATION: :  KINGSWOOD DR N. Carroll Ave between Southlake Blvd and SH 114 Frontage  HIGH CT  SOUTHLAKE GLEN DR  YEARGAIN CT
                 N
               I
              A
             C
                                              WHITTINGTON PL
                                                TENNYSON DR
                                                 BERKSHIRE RD
                          HOLLAND HILL
                                          WINCHESTER DR
                                 CROSS TIMBER DR
                T
               C
              J
              E
           P PROJECT     October 2021   RAVEN BEND CT  BRIGHTON AVE  ASCOT DR                  KIRKWOOD BLVD  PATTERSON WAY  SHADY LN  HILLCASTLE ST
            R
             O
                                             SHERWOOD DR
                                         to
           T TIMELINE: :  LAKEVIEW DR  WOODBROOK LN  N PEYTONVILLE AVE  ST AUGUSTINE CT  RAVEN CT  September 2023  BELMONT PL CIR SARATOGA DR  DOVE CREE K LN  WILD WOOD LN  STILLWATER CT  BROOKWOOD LN
               N
             E
            M
                             ESTELLA WAY
                E
            I
               I
              L
                                        HAMPTOM MANOR  WAY            LEXINGTON TRACE
                                             HELMSLEY PL
                                      BOWIE CT
                 T
           D DESCRIPTION: :             TRAVIS CT  GLEN ABBEY DR  CHURCHILL CT  CHESTNUT COVE CIR  CARROLL OAKS LN  LAKE WOOD DR  RAINTREE LN    RAINF OREST CT SIMMONS CT
              R
            E
              C
               I
             S
                  I
                   N
                P
                                                   SHADY OAKS DR
                           MEADOW GLEN  10 BAR TRL  BRAZOS DR      LOVIN G CT  W CHAPEL DOWNS           COTSW OLD VALLEY CT  GREENBOUGH LN
                                                              E CHAPEL DOWNS                BLESSED WAY
    FLORENCE RD                                LLANO CT  CHAPEL  CT  N WHITE CHAPEL  ALAMO DR  BENT WOOD LN  CHERRY CT  N KIMBALL AVE
                  O GIFFORD CT ENTERPRISE PL
                                         PECOS DR
                                                        TRUELOVE TRL
           Funding is planned for traffic improvements including  BRIARRIDGE RD       MISSION DR  ALAMO CT  SOUTHCREST CT N CARROLL AVE  RESERVE ST  ROLLING LN
                                                         GREEN OAKS LN    OAK HILL DR
                                      CROCKETT CT
                                  CORYELL CT
                                          KLEBER G CT
                      REDWING CT

                                                 EDWARD CT
                                                                                             TEXAS
                                    SOUTHRIDGE LAKES PKWY
                      THISTLE CT
 CUMBERLAND TRL  SUTTON PL  BREWER RD  KATELYN LN  LODESTAR DR  LODESTAR DR  CAMDEN CIR  OSPREY CT        PRESIDIO CT  BRAZOS DR  LOVE-HENRY CT  LOVE-HENRY CT  SAN JUAN DR  SOUTHVIEW TRL  STATE ST  DIVISION ST  GRAND AVE  114  BRIARWOOD DR  CHERRY LN
           new medians, new turn lanes and lane realignments,   SAN SABA DR  DIAMOND BLVD  ONBY LN  ONBY LN OASIS CT  FEDERAL WAY  PLAZA PL DIVISION ST  PARK RIDGE BLVD  KIMBALL PARK  SHADY LN
                                        BOSQUE CIR
                                PECOS DR
                                  HOUSTON CT
                       MESQUITE RD
            HILLSIDE CT
                                                                    SAN MIGUEL DR
                             N PEYTONVILLE AVE
                              DONLEY CT
                         REWING DR
                                          STERLING CT
                                                                                    STATE ST
                                            BLAN CO DR

                       WATER LILY DR
           new pavement markings and improved intersections.
                                                                                         CENTRAL AVE
                                                                                       GRAND AVE
                                 GREGG CT
                                                                                        FEDERAL WAY
            RANCH HOUSE DR
                                                                                   PROSPECT ST
   KNIGHTS CT
                         EGRET LN
                                              STACY DR
      CARRICK CT
                                                                       DIAMOND BLVD
                                              HERITAGE PATH

                                   PECOS DR
                                                   UNITY WAY
                           KILDEER TRL
                                                                                     CIVIC PL
                  RANDOL MILL AVE

                                                                           CROSS LN
                              IRION CT
           TOP RAIL LN

                         WILD ROSE WAY
                                                                                     STATE ST
 PEARSON LN  JOHNSON RD  CIMARRON TRL CHISUM TRL OVELAND TRL  BRISTOL GLEN CT ROYAL LN  YORKSHIRE LN WATTS CT WARRINGTON LN  TRAILHEAD DR  GALLANT CT  BRANDING IRON CT New median configurations at the Main Street   FREEDOM LN UNITY WAY  PEARL DR  EMERALD BLVD  FM 1709  FO XBOROUG H LN  GATESHEAD CT  MAIN ST FOUNTAIN PL GRAND AVE  MAIN ST  MEETING ST SUMMIT AVE  PARK RIDGE BLVD  MAIN ST  S VILLAGE CENTER
                                                      BICENTENNIAL DR
                    HAY MEADOW CT
                                              PARK VISTA CIR
                        SWALLOW CT
                                     SABINE CT
                                    SAN JACINTO CT
                    LOVEGRASS LN
                CORRAL CT
                                         GINGER CT
                                               CRES HEIGHTS DR
                           STARLING CT
              TRAIL DUST DR
            REMUDA CT
         AURORA CT
                    RED CEDAR CT
                                                                                          SOUTHLAKE BLVD
                      MEADOWLARK LN
                                       SOUTHLAKE BLVD
                   BOB O LINK DR
     JOHNSON RD
           intersection will eliminate left turns onto southbound
                                                                          PECAN CREE K DR
                                                                                             MIRON DR
                    CLEAR BROOK CT
                                    NORMANDY DR
                                                    SPRINGBROOK CT

                                          STONE LAKES DR
            TIMBERLINE LN
                                           STONE LAKES DR

                                                WOODGLEN CT
                                                                  PARKWOOD DR
 HARRELL DR  North Carroll Avenue. This project will improve traffic   NORTHWOOD TRL PARKWOOD DR  ZENA RUCKER BLVD  TOWER BLVD  LAKESIDE CT  CENTRAL AVE WESTMONT CT MIRON DR  WESTWOOD DR  S VILLAGE CENTER DR

                                                               LONDONBERRY TER
                                              TIMBER LAKE PL
                                   MAYFAIR PL
                                                   CANYON LAKE DR
                                     MANOR PL
                                    WATER FORD DR
                                                                     PARKWOOD CT
                                                                             MATTHEWS CT
               STONE BRIDGE LN
                                              TIMBERCREST CT
                                                 TIMBER LAKE WAY

                                                      EDINBURGH CT
                                                        SIR GEORGE’S CT
                                                                                     WESTMONT DR
                                                         SIR JOHNS CT

                                   WEDGEWOOD CT
                                                    STRATFORD DR
                                                LAKEHURST CT
                                        SHEFFIELD DR

                                                     LAKE CREST  DR
                                                     CADDO LAKE DR
                                              RIDGEDALE CT
                                          NORMANDY DR
                                   RICHMOND CT
 GRAY LN  JELLICO CIR  flow in the North Carroll Avenue corridor between   PINE DR  New Request  EVERGREEN PL  Continuation   Partnership   NOLEN DR  BANK ST
                                                                                         FOREST HILLS CT
                                                                       GREYMOOR PL

                          STONEBURY CT
                                                                                        MILTON DR
                             N PEYTONVILLE AVE
                                                                                    FOREST HILLS DR

                                                                               WOODSON G  WAY
                                                                                   N CARROLL AVE

                     SHOOTING STAR LN
 JORDAN DR  VERMILLION CT  JELLICO CIR W  BIG BEND COVE INDIAN PAINTBRUSH WAY  STONEBURY DR  BOARDW ALK AVE PARK PL PARK   PL CIR  CAMBRIDGE CROSSING BRIGHTON CT  MELROSE CT STONE LAKES DR   TIMBER LAKE DR  SHADOW GLEN DR        NORTHWOOD TRL  BRYSON WAY  WINDING LAKE DR Project  KINGS B ROOK DR        KINGS BROOK CT  WESTWOOD DR  EASTWOOD DR  S KIMBALL AVE
           RIVER  OAKS DR
                                                                                     WELLINGTON CT
                                                BROOKDALE CT
                                                                       SAXON TRL

                                                                                                     KIMBALL HILL CT
             BROCK DR
                                                                                          BURGUNDY CT
 FM 1709   Southlake Boulevard and State Highway 114.         LILAC DR  Mandated /   CASCADE SPRINGS DR  PRESTON CT  Replacement / Major      Community   MARKET LOOP  COMMERCE ST
                                                  STORATFORD DR
                     COUNTRY MOSS WAY
                                                                                     MERLOT DR
                                                                                         MORNING SIDE DR
                                                                   PRESTON CT
                                                                                                          CROOKED LN
                                                                             ASHLEIGH LN
                                               GLEN BROOK CT
                                     CANTEBURY CT
                                    DOWLING CT
                                                                                                  MERLOT DR
                                                                        HEATHERGLEN DR
                                                                                  VINEBROOK
 SURREY CT        DAVIS BLVD  BLUFFVIEW TERR  WHITE OAK CLEARING        ELK’S LN  DARTMOUTH DR  WI NDING CREEK CT  WHITE CHAPEL CT  DOMINION DR Public Health /   COOL RIVER DR Rehab or Protection   CHATHAM CT   YORK CT  M A NCHESTER CT  Need / Service   SILICON DR  EXCHANGE BLVD
                    HONEYSUCKLE HOLLOW
                                                                       INWOOD  DR
                                                                                                     Enhancement
 PEARSON LN  CHESAPEAKE LN IRONCLAD CT     WATERMERE DR  J JUSTIFICATION:  RUSTLING BROOK CT    COVE GREENLEA    LONGHORN HOLLOW  NORTHRIDGE DR  CHIMNEY HILL TRAIL  HILLCREST TRL  MEADOWRIDGE CT  HUNTINGTON CT    INDEPENDENCE PKWY                                               ASHLAWN D R  PAR KRIDGE DR PARKDALE CT  TIMBER LAKE CIR                                                    SHORECREST DR  ELMBROOK CT  PRINCETON CT  N WHITE CHAPEL  SILVERWOOD CIR  ALEXANDRIA CIR  DOMINION DR  B

                                                                                  of Capital Stock

                                                                 Safety
                   WINDING RIDGE TRAIL
                                                                                                     MIRACLE POIN T
              I
               I
              F
             T
                  T
                 A
            S
                    N
                   O
           U
                C
                                                                                           KENT CT
                                                                                            SUSSEX CT
                                MEADOW LN
                                                                         CAROLINE LN
                                                               SILVERWO OD DR
 POWHTAN CT
                      WI

                  I NDING RIDGE TRAIL
                        DEERHOLLOW BLVD
                                                                                            WORTHING C T
 MERRIMAC CT
              MICHAEL DR

                                                                    0

                                                                                           f
                                                                                            e
                                                                                              ,
                                                                                             s
                                                                                          I
                                                                                       L
                                                                                      P
                                                                                       A

                                                                                         ?
                                                                                                  e
                                                                                                 d

                                                                                                   e
                                                                                                   r
                                                                                                u
                                                                                              i

                                                                                               n
                                                                                                l
                                                                                               c

                                                                         5
                                                                          C
                                                                            M M IDLAND CREE K DR
                                                                           O
                                                                        3
                                                                     0
                                                                    3
                                                                      /
                                                                       0
                                                                      2
                                                                                   I
                                                                                  S
                                                                                    V

                                                                                     E
                                                                                 N
                                                                              R
                                                                             P
                                                                               E
                                                                                 E
                                                                                H
                                                                                                 DERBY CT

                                                 PARKCREST DR                                  BOSTON DR      H ARVARD DR        COLUMBIA DR

                                                                                            y PONDEROSA WAY

                                     SUMMERTREE LN
                                                                    HANOVER DR
            PORTOFINO PL
                                                                                              PINE MEADOW CT
                                      HIDDEN MEADOW CT
            SIENA DR
                                    NORTHRIDGE  DR
                                                                                   BREEZE WAY
 MICHENER CT  VERANDA LN  WATERMERE D R  RIVERBROOK WAY  VENICE AVE  The Improvements along the North Carroll Avenue   HIGHLAND OAKS DR   GLENROSE CT HIGHLAND OAKS CIR  BAYOU VISTA  2 2030/2035 COMPREHENSIVE PLAN? If yes, include ref: f :  CROOKED LN

                                                    YALE DR
                                                                          LONGFORD DR                LONGFORD DR
                             CHIMNEY WORKS DR
                                          PARKVIEW LN
                                                                                                WESTMINSTER WAY
                     WOODBURY CT
                                                                                SARAH PARK TRL
                                      HIDDEN KNOLL CT
                                                                    W ENTWOOD DR                           WENTWOOD DR
    RIVERBROOK WAY                          SOUT HLAKE HILLS DR     LAKEVIEW  CT  EDGEM EER LN  WILMINGTON CT  Mobility Master Plan - Objective 3.1  SPRUCE CT
                                                                      AARON WAY
                                                     CORNELL PL
                                                                          WYNDSOR CREEK DR
   UNION CHURCH  will enhance the mobility and safety of North Carroll           JENNY TERR
                                                                                            S HOLLOW DR


                                          INDEPENDENCE CT
                                 SHILOH
                                                                          CONTINENTAL
                     AMESBURY CT
           Avenue.              CRESSON DR  VIL AGE GREEN DR   SCENIC DR  OAKHURST DR  OAKWOOD TRL  CONTINENTAL  WYNDHAM HILL LN KINGBURY WAY  POTOMAC PL     VICKSBURG CT  EAGLE BEND DR    C COMPANION PROJECT? If yes, please explain:  :    WOODSEY CT
                                    RIDGEWOOD CIR                            RIDGEWOOD CIR
                                                                                     e MONTGOMERY LN
                                               PRINCE GEORGE CT
                                                                   ABERDEEN WAY                                    ABERDEEN WAY
                                                                         LOGANS LN
                                                                             O
                                                                               J
                                                                            P
                                                                             R

                                                                       A
                                                                         I
                                                                     M
                                                                      P
                                                                    O
                                                                          N
                                                                         O
                                                  LEXINGTON SQUARE
                                                                               E

                                                                                           e
                                                                                          e
                                                                                         a
                                                                                         s
                                                                                            x
                                                                                              i
                                                                                               n
                                                                                              a
                                                                                             p
                                                                                             l
                                                                                        e

                                                                                   f
                                                                                  ?
                                                                                C
                                                                                 T

                                                                                       p
                                                                                        l

                                                                                    y
                                                                                      ,

                                                                                            TEALWOOD C T
                                                                                      s WALTHEM LN
                                                SUTTON MILL CT
                                                                                   I
                                                                                    CHAMPIONS WAY
                              TIMBER CT              CONCORD AVE  BENT TRAIL  DR  STRATHMORE DR  LANSDOWNE CT  N BYRON NELSON PKWY        TIMBERLINE CT
                                                                                       SANDSTONE CT
                                                        BENT TRAIL CIR     BENT CREEK DR  BENTLEY CT  BRYN MEADOWS     FAIRWAY VIEW TERR  VILLA PROME NADE     BYRON NELSON PKWY   MONARCH WAY
                            I
                                 E
                A
                             F
                                       O
                                  C
                      I
                                           N
                                 J

            T
                          T

             E
            L

                                        T
                           S
                                              D
                                      N
                  V
                               R
                    S
                                    I

                     /
                                O
                                             E
                                   T
                              P

                                            D
                   E
                 T

                  I
           A ALTERNATIVES / IMPACTS IF PROJECT IS NOT FUNDED: :     BORDERS CT  EAGLE BEND DR  REGENCY CT  TI MMARON GOLF COURSE  CLUBHOUSE CT  BYRON NELSON PKWY  26

                                     S
                        A
                      M
                                         F
                         C
                                          U
               N
                       P
              R
                                                                         CHANDON CT
                                                                              R
                                                                     V
                                                                                      s
                                                                                          a
                                                                                        p

                                                                                  G
                                                                                                n
                                                                                          s
                                                                             E
                                                                       N
                                                                               T
                                                                                I
                                                                      E
                                                                                               i

                                                                                        l
                                                                               A
                                                                                   ?
                                                                        U
                                                                                         e
                                                                                 N
                                                                                       ,
                                                                                           e
                                                                                             x
                                                                                            e
                                                                                     y
                                                                                              l
                                                                          G

                                                                           E
                                                                                               a
                                                                         E
                                                                                             p
                                                                            N

                                                                                      e
                                                                                    I

                                                                                    f
                                                                    E
                                                                      VILLA CROSSING
           Mobility will continue to deteriorate along this corridor with increased traffic if such   BENT CREEK DR     R REVENUE GENERATING? If yes, please explain: : MUSTANG DR
                                                                          CREEKWAY BEN D
                                                                                   PROVINCE LN
           improvements are not made.                            AUGUSTA CT    KENSINGTON CT  Q U E ENSBURY TU RN
                                                                           REGENCY CROSSING
                                                              BROOKVIEW CT
                                                       BENT CREEK DR
                                                                           REGEN C Y CROSSING

                                                                                  G
                                                                                                n
                                                                                       ,
                                                                       N
                                                                                   ?
                                                                    A
                                                                                      e

                                                                                    I
                                                                                    f
                                                                                     y
                                                                      T
                                                                                                i
                                                                                       s

                                                                            P
                                                                   P PARTNERSHIP FUNDING? If yes, please explain: :
                                                                           I
                                                                                           e
                                                                                           s

                                                                        R
                                                                                             x
                                                                         S
                                                                                              p
                                                                                               l

                                                                                            e
                                                                          H
                                                                                         l
                                                                               N
                                                                        E
                                                                                         e
                                                                                D
                                                                                 I
                                                                                 N
                                                                                               a
                                                                                        p
                                                                              U
                                                                             F
                                                                                          a
                                                                     R
                     U
                   F
              T
                 C
                   O


                      S
               E
                        A
           T
                           :

            R
                    C
                         E
                          A
             A
                         R
                 I
                G
           S STRATEGIC FOCUS AREA:  Mobility, Infrastructure
              E
             O

                T
                  #
           P PROJECT #:  2022-09

            R
               C
                  :
              J
                                                   EXPENDITURE SCHEDULE
                                           O
                                                  2
                                         P
                                                                                                        T
                                     O
                                                          0
                                                                                              U
                                                                                             F
                                                                             2
                                                           2
                                                                                                       O

                                                                            0
                                          I
                                                                                               N
                                                                                            N
                                                                   0
                                           R
                                                                                               D
                                       A
                    CAPITAL PROJECT COSTS  T TOTAL PRIOR  2 2023 3  2 2024 4  2 2025 5  2 2026 6  2 2027 7  U UNFUNDED D  T TOTAL L
                                                                    2
                                                                                                        A
                                                                                     2
                                                                                                E
                                         R
                                        L
                                      T
                                                 0
                                                                                     0
                 PLANNING / FEASIBILITY STUDY                                                          0
               ENGINEERING & DESIGN TESTING                                                            0
                   LAND & ROW ACQUISITION                                                              0
              LANDSCAPING, ART, URBAN DESIGN                                                            0
                         CONSTRUCTION          660,000                                               660,000
                          CONTINGENCY          100,000                                               100,000
                                 T
                               T TOTAL L  0    760,000     0       0        0        0        0      760,000
                                 A
                                O
                                                    OPERATIONAL IMPACT
                                                                                            N
                                                                                               N
                                      T
                                                                                                        A
                                                                                              U
                                                                    2
                                                                                             F
                                           O
                                       A
                                                                                     2
                                                                                     0
                                                          0
                                                 0
                                         P
                                                                                               D
                OPERATIONAL PROJECT COSTS  T TOTAL PRIOR R  2 2023 3  2 2024 4  2 2025 5  2 2026 6  2 2027 7  U UNFUNDED D  T TOTAL L
                                        L
                                          I
                                     O
                                                  2
                                         R
                                                                            0
                                                                                                        T
                                                                                                E

                                                           2
                                                                   0
                                                                             2
                                                                                                       O
                      MAINTENANCE COSTS                  1,000    1,000    1,000    1,000    1,000    5,000
                       PERSONNEL COSTS                                                                 0
                                 A
                                 T
                                O
                                  L
                               T TOTAL   0        0      1,000    1,000    1,000    1,000    1,000    5,000
                                                   FUNDING SCHEDULE
                                                                                               D
                                                                                                E
                                                                                               N
                                                  2
                                                                                                        A
                                                                                                        T
                                                                                                       O
                                                                                     2
                                                                                     0
                                                 0
                                                           2
                                                                            0
                                      T
                                           O
                                        L
                                                          0
                                       A
                                                                             2
                                                                                            N
                  CAPITAL FUNDING SCHEDULE   T TOTAL PRIOR R  2 2023 3  2 2024 4  2 2025 5  2 2026 6  2 2027 7  U UNFUNDED D  T TOTAL L
                                                                   0
                                                                                              U
                                                                                             F
                                                                    2
                                          I

                                     O
                                          R
                                         P
           GENERAL FUND  GENERAL FUND          760,000                                               760,000
           CEDC                                                                                        0
           --SELECT--
           GENERAL FUND
           --SELECT--                                                                                   0
           GENERAL FUND                                                                                 0
           --SELECT--
           --SELECT--
           GENERAL FUND
           GENERAL FUND                                                                                0
           --SELECT--
           GENERAL FUND
                                  A
                               T TOTAL L  0    760,000    0        0        0        0        0      760,000
                                O
                                 T
           CCPD: CRIME CONTROL & PREVENTION CENTER                              SPDC: SOUTHLAKE PARKS DEVELOPMENT CORPORATION
           CEDC: COMMUNITY ENHANCEMENT & DEVELOPMENT CORPORATION                TIRZ #1: TAX INCREMENT REINVESTMENT ZONE #1
   328    FY 2023 City of Southlake  |  BUDGET BOOK
          WWW.CITYOFSOUTHLAKE.COM
   324   325   326   327   328   329   330   331   332   333   334