234
FY 2018-19 CAPITAL BUDGET The $798.0 million FY 2018-19 capital budget includes $420.4 million for general purpose capital improvements and $377.6 million for enterprise fund capital improvements. During FY 2017-18, amendments increased the initial $492.0 million adopted budget to $670.1 million. The table below compares the FY 2017-18 adopted and amended budget with the FY 2018-19 proposed budget. Fiscal Year and Budget General Enterprise Total FY 2017-18 Adopted $148,489,744 $343,565,794 $492,055,538 FY 2017-18 Amended 320,931,790 349,210,464 670,142,254 FY 2018-19 Proposed 420,377,152 377,646,036 798,023,188 FY 2019-20 Planned $396,012,859 $432,625,926 $828,638,785 GENERAL PURPOSE CAPITAL IMPROVEMENT PROGRAM The General Purpose Capital Improvement Program (CIP) provides for improvements to and/or construction of the City’s street system, parks and recreational facilities, libraries, police and fire protection facilities, cultural art facilities, flood protection and storm drainage system, other City-owned facilities, and various economic initiatives. General obligation bonds are the primary mechanism for financing these capital improvements. Since FY 2010-11, commercial paper has been used to interim finance capital improvement projects. The commercial paper is refinanced and retired with general obligation bonds approved by voters in 2006 and 2012. ENTERPRISE FUND CAPITAL IMPROVEMENT PROGRAM The CIP for the enterprise departments consists of improvements to and/or construction of water and wastewater systems, venues for convention activities, and airport facilities. These projects are funded primarily through the transfer of enterprise revenues and the issuance of debt such as commercial paper and revenue bonds. FY 2018-19 CAPITAL BUDGET PROCESS The FY 2018-19 CIP budget was developed according to the same schedule as the City’s operating funds. The foundation of the annual General Purpose CIP budget is the 2006, 2012, and 2017 General Obligation Bond Programs. The development of these bond programs included the update of a citywide needs inventory, resident input meetings, analysis of financial and implementation capacity, City Council workshops and amendments, and public hearings. 387

Capital Improvement Budget - Dallas

  • Upload
    others

  • View
    4

  • Download
    0

Embed Size (px)

Citation preview

FY 2018-19 CAPITAL BUDGET The $798.0 million FY 2018-19 capital budget includes $420.4 million for general purpose capital improvements and $377.6 million for enterprise fund capital improvements. During FY 2017-18, amendments increased the initial $492.0 million adopted budget to $670.1 million. The table below compares the FY 2017-18 adopted and amended budget with the FY 2018-19 proposed budget.

Fiscal Year and Budget General Enterprise Total

FY 2017-18 Adopted

$148,489,744 $343,565,794 $492,055,538

FY 2017-18 Amended

320,931,790 349,210,464 670,142,254

FY 2018-19 Proposed

420,377,152 377,646,036 798,023,188

FY 2019-20 Planned

$396,012,859 $432,625,926 $828,638,785

GENERAL PURPOSE CAPITAL IMPROVEMENT PROGRAM The General Purpose Capital Improvement Program (CIP) provides for improvements to and/or construction of the City’s street system, parks and recreational facilities, libraries, police and fire protection facilities, cultural art facilities, flood protection and storm drainage system, other City-owned facilities, and various economic initiatives. General obligation bonds are the primary mechanism for financing these capital improvements. Since FY 2010-11, commercial paper has been used to interim finance capital improvement projects. The commercial paper is refinanced and retired with general obligation bonds approved by voters in 2006 and 2012.

ENTERPRISE FUND CAPITAL IMPROVEMENT PROGRAM The CIP for the enterprise departments consists of improvements to and/or construction of water and wastewater systems, venues for convention activities, and airport facilities. These projects are funded primarily through the transfer of enterprise revenues and the issuance of debt such as commercial paper and revenue bonds.

FY 2018-19 CAPITAL BUDGET PROCESS The FY 2018-19 CIP budget was developed according to the same schedule as the City’s operating funds. The foundation of the annual General Purpose CIP budget is the 2006, 2012, and 2017 General Obligation Bond Programs. The development of these bond programs included the update of a citywide needs inventory, resident input meetings, analysis of financial and implementation capacity, City Council workshops and amendments, and public hearings.

387

FY 2018-19 CAPITAL BUDGET BOND PROGRAM On November 7, 2017, Dallas voters approved the $1.05 billion 2017 Capital Bond Program. The program’s 10 propositions and five-year budget are listed below:

Prop. Program Projects Total FY 2017-18 FY 2018-19 FY 2019-20 FY 2020-21 FY 2021-22

AStreets and Transportation

$533,981,000 $49,539,869 $72,918,455 $137,095,024 $175,213,193 $99,214,459

BParks and Recreation

261,807,000 69,963,072 84,724,345 67,496,076 21,165,507 18,458,000

CFair Park Improvements

50,000,000 8,600,000 18,970,000 7,380,000 10,660,000 4,390,000

D Flood Protection 48,750,000 3,379,200 16,195,600 20,128,900 9,046,300 0

E Library Facilities 15,589,000 7,500,000 6,589,000 1,500,000 0 0

FCultural and Performing Arts

14,235,000 2,760,000 9,985,000 1,490,000 0 0

GPublic Safety Facilities

32,081,000 3,561,000 27,455,000 1,065,000 0 0

HCity Hall and Facilities Repairs

18,157,000 2,684,400 11,662,600 845,000 2,515,000 450,000

IEconomic Development

55,400,000 13,012,200 0 10,000,000 16,400,000 15,987,800

JHomeless Facilities

20,000,000 500,000 1,500,000 3,000,000 15,000,000 0

Bond Program Total $1,050,000,000 $161,499,741 $250,000,000 $250,000,000 $250,000,000 $13,850,0259

IMPACT OF THE CIP ON THE OPERATING BUDGET The Dallas operating budget is directly affected by the City’s CIP. Almost every new capital improvement entails additional ongoing expenses for routine operation, repair, and maintenance that must be incorporated into the operating budget. Sometimes new capital facilities require the addition of new positions, such as when a new branch library or recreation center is opened. Existing City facilities and equipment that were once state-of-the-art require rehabilitation, renovation, or upgrades to accommodate new uses or address safety and structural improvements. Older facilities usually involve higher maintenance and repair costs as well. The operating budget may also include pay as you go funding for capital projects, grant-matching funds, and lease-purchase capital expenses.

Operating costs are carefully considered in deciding which projects move forward in the CIP, because it is not possible for the City to fund concurrently multiple large-scale projects with significant operating budget impacts. Accordingly, implementation timetables are developed to stagger projects over time.

388

FY 2018-19 CAPITAL BUDGET HOW TO READ THE CAPITAL BUDGET The Capital Improvement Budget portion of this document is composed of the following sections:

Citywide Summaries – Provides tables and charts highlighting the City’s priorities for program funding in the upcoming fiscal year.

Capital Program Sections – Provides information by capital program, service, and project. Capital program information includes a narrative for the program mission, current year major accomplishments, and upcoming budget year objectives. Expenditures are summarized by capital program. A detailed project listing, in alphabetical order, follows the program summaries. Active projects budgeted in prior fiscal years are also included. Project detail is displayed for Council district, project budget, amount expended to date, remaining appropriations, and proposed new appropriations for the upcoming budget year and future years.

Fund Index – Provides the name of each fund cited in the capital budget programs.

389

FY 2018-19 CAPITAL BUDGET SUMMARY

Use of Funds by Program FY 2017-18 and

Prior Years Expenditure to

Date Remaining

Balance FY 2018-19 Adopted

Aviation Facilities $227,979,802 $165,158,367 $62,821,435 $58,154,155

City Facilities 89,367,248 40,934,212 48,433,036 106,655,800

Convention and Event Services 101,727,968 71,608,255 30,119,713 13,467,033

Cultural Facilities 7,380,657 2,584,184 4,796,473 10,985,000

Dallas Water Utilities 5,552,294,565 4,440,091,783 1,112,202,783 300,000,000

Economic Development 398,074,584 223,186,289 174,888,288 80,597,311

Parks and Recreation 199,602,057 77,534,701 122,067,356 103,694,345

Public Works 432,976,885 176,276,100 256,700,783 95,076,498

Storm Drainage Management 480,348,887 124,250,281 356,098,610 22,220,448

Transportation 9,859,113 35,105 9,824,008 7,172,598

Total $7,499,611,766 $5,321,659,277 $2,177,952,486 $798,023,188

390

FY 2018-19 CAPITAL BUDGET

FY 2019-20 Planned

FY 2020-21 Projected

FY 2021-22 Projected

FY 2022-23 Projected

Total Budget

$83,083,905 $46,953,500 $16,402,936 $49,894,250 $482,468,548

63,515,301 58,073,730 10,250,000 336,751,771

15,357,028 11,000,000 11,000,000 11,000,000 163,552,029

2,490,000 0 0 0 20,855,657

315,800,000 374,900,000 341,250,000 395,950,000 7,280,194,565

78,428,672 89,184,392 77,087,041 55,983,935 779,355,935

74,876,076 31,825,507 22,848,000 0 432,845,985

144,503,440 160,922,617 106,655,485 20,400,373 960,535,298

38,513,893 26,924,953 11,348,653 17,808,653 597,165,487

12,070,470 26,483,652 4,346,850 0 59,932,683

$828,638,785 $831,709,922 $649,012,695 $561,287,211 $11,114,176,172

9,800,000

391

FY 2018-19 CAPITAL BUDGET PROPOSED BUDGET BY PROGRAM

392

AVIATION CAPITAL IMPROVEMENTS MISSION The Department of Aviation's Capital Improvement Program (CIP) is directed toward: (1) meeting the obligations incumbent of the City's role in the National Airspace System tomaintain safe, delay-free, and cost-effective airports; (2) maintaining existing systems,pavements, and buildings at the City's three aviation facilities to meet federal, state, andmunicipal standards for safety, security, and serviceability; (3) continuously improvingaviation facilities for both commercial and general aviation users; and (4) studying,designing, and constructing facilities that enhance customer service and convenience.

The Department of Aviation's facilities include Dallas Love Field, the Downtown Vertiport, and Dallas Executive Airport (DEA).

HIGHLIGHTED ACCOMPLISHMENTS FOR FY 2017-18 1. Completed Phase I and II of runway 13-31 reconstruction project at Dallas

Executive Airport (DEA) began work on Phase III.

2. Began construction of Dallas Police Helicopter Hangar at DEA.

3. Completed construction of the above-ground fuel storage tanks located at theAirfield Field Maintenance Facility, at Dallas Love Field.

4. Completed the Runway 18-36 conversion and the intersection reconstructionprojects. Project permanently closed Runway 18-36 and converted it to Taxiway Eat Dallas Love Field.

5. Completed Phase 1 construction of Taxiway B reconstruction project; beganconstruction activities on Phase II and initiated design work on Phase III and IV, thefinal phases of the project.

6. Completed design and began construction of the security control enhancementproject at Dallas Love Field.

7. Continued construction of Love Field Parking Garage C.

8. Completed design and construction of the Runway 31R Glideslope relocationproject.

9. Began design of the Runway 13R/31L reconstruction project at Dallas Love Field.

10. Began preliminary planning documents for the north entry for Dallas Love Field.

HIGHLIGHTED OBJECTIVES FOR FY 2018-19 1. Complete Runway 13/31 Phase III (runway extension) construction at DEA.

2. Complete construction of Dallas Police Helicopter Hangar at DEA.

3. Complete design and begin construction of the pavement and fueling systemimprovements at DEA.

4. Complete design and begin construction of the Downtown Vertiport fuel system.

393

AVIATION CAPITAL IMPROVEMENTS 5. Complete construction of Garage C at Dallas Love Field.

6. Complete construction of security control enhancements at Dallas Love Field.

7. Complete design and begin construction of Taxiway B (Phase III and IV) rehabilitation project at Dallas Love Field.

8. Complete design and begin construction of Dallas Love Field entry road enhancements project.

9. Continue design of the north road entry project.

10. Begin design of Taxiway C (Phase I) reconstruction project at Dallas Love Field.

SERVICE DESCRIPTIONS Airport Parking A parking garage feasibility study concluded that existing parking facilities at Love Field were inadequate to meet current and projected demands. To remedy this shortage, a new parking garage was constructed to add 5,000 spaces to the existing on-airport parking capacity. A second sky bridge with integral people movers was also added to connect the new parking garage with the terminal building. The new parking garage (Garage C) brings the total number of available parking spaces for passengers to 12,000. Capital Improvement Program The CIP for the Department of Aviation identifies capital improvement needs of non-leased areas at each Aviation facility. The Department of Aviation maintains a five-year CIP, which identifies the project and the fiscal year in which it is expected to begin. The CIP is developed from multiple sources, such as formal pavement evaluations used to determine current pavement conditions and the projected life expectancy of the pavement, Airport Master Plans identifying improvements based on forecasted projections and needs, and input from department staff on status of equipment and facilities. Ground Transportation At Love Field, Ground Transportation provides the necessary services to the passengers arriving or departing from the terminal. This service area must provide for the orderly flow of passenger drop-off/pickup from the terminal building by private vehicles, as well as accommodating other transportation needs, including: car rental facilities, vehicles for hire (taxis, limos, Transport Network Companies, or ride-share vehicles), and public transportation.

394

AVIATION CAPITAL IMPROVEMENTS Pavement Maintenance/Construction Federal Aviation Regulations (FAR) establish very detailed requirements for maintenance and construction of pavement areas within the Airport Operating Area (AOA). Dallas Love Field and Dallas Executive Airport maintain a massive amount of concrete and asphalt pavement areas. These areas require daily inspections. Repair, reconstruction, and new construction projects are scheduled based on inspection findings. Safety/Security FAR Part 139, associated Advisory Circulars, and Transportation Security Administration (TSA) Parts 1540 and 1542 establish very detailed requirements for safety and security at air carrier airports such as Love Field. FAR Part 139 addresses safety issues related to preventing inadvertent entry by unauthorized personnel or animals into operational areas of the airport, aircraft rescue and firefighting (ARFF), and ensuring the safety of personnel and aircraft within the confines of the airport's AOA. TSA Parts 1540 and 1542 focuses on securing the airport from intentional entry into the restricted areas of the airport by unauthorized personnel and protecting personnel and property from weapons and explosive devices. Terminal Since the airports are the first impression many visitors have of the City of Dallas, the airport terminal facilities must be clean and attractive and provide a high level of customer service. In calendar year 2017, over 15 million passengers passed through the Love Field terminal either arriving in Dallas or traveling to other destinations. This usage level places a great strain on existing facilities, requiring aggressive programs for updates, renovation, and maintenance to retain the traveling public's favorable impression of Love Field and the City of Dallas. Similar challenges exist at Dallas Airport Executive; however, in accordance with the Master Plan Study, a new replacement terminal building has been constructed to meet both projected special and service needs.

395

AVIATION CAPITAL IMPROVEMENTS USE OF FUNDS SUMMARY

Activity Capital Budget

Adopted Expenditure to

Date Remaining

Balance

Airport Parking $16,729,237 $16,708,500 $20,737

Capital Improvements Program 166,051,528 120,958,357 45,093,171

Ground Transportation 12,724,420 2,622,835 10,101,585

Pavement Maintenance/Construction 0 0 0

Safety Security 12,320,671 4,823,623 7,497,048

Terminal 20,153,946 20,045,052 108,894

Department Total $227,979,802 $165,158,367 $62,821,435

396

AVIATION CAPITAL IMPROVEMENTS

FY 2018-19 Adopted

FY 2019-20 Planned

FY 2020-21 Projected

FY 2021-22 Projected

FY 2022-23 Projected

Total

$0 $0 $0 $0 $0 $16,729,237

56,154,155 79,117,905 31,500,000 5,664,186 1,500,000 339,987,774

0 0 0 0 0 12,724,420

0 3,966,000 14,953,500 10,238,750 47,894,250 77,052,500

0 0 0 0 0 12,320,671

2,000,000 0 500,000 500,000 500,000 23,653,946

$58,154,155 $83,083,905 $46,953,500 $16,402,936 $49,894,250 $482,468,548

397

398

Pro

ject

Un

it

Nu

mb

erF

un

d

Nu

mb

erC

ou

nci

l D

istr

ict

Cap

ital

A

do

pte

dE

xpen

dit

ure

to

D

ate

Rem

ain

ing

Bal

ance

FY

20

18

-19

Adopted

FY

20

19

-20

Planned

F

Y2

02

0-2

1

Pro

ject

ed

FY

20

21

-22

P

roje

cted

F

Y2

02

2-2

3

Pro

ject

ed

To

tal B

ud

get

AC

TIV

ITY

Air

po

rt P

arki

ng

Love

Fie

ld P

arki

ng

Exp

U_8

70

3F

_01

31

Cit

ywid

e$

16

,72

9,2

37

$1

6,7

08

,50

0$

20

,73

7$

0$

0$

0$

0$

0$

16

,72

9,2

37

To

tal A

irp

ort

Par

kin

g1

6,7

29

,23

71

6,7

08

,50

02

0,7

37

00

00

01

6,7

29

,23

7

Cap

ital

Imp

rove

men

t P

lan

nin

g

Air

po

rt P

lan

nin

g an

d A

dvi

sory

Ser

vice

sU

_17

25

F_0

13

1C

ityw

ide

4,9

05

,00

03

,40

7,4

54

1,4

97

,54

61

,00

0,0

00

1,0

00

,00

01

,50

0,0

00

1,5

00

,00

01

,50

0,0

00

11

,40

5,0

00

LFM

P-A

viat

ion

CIP

U_3

11

0F

_B4

78

Cit

ywid

e2

0,0

28

,00

02

0,0

28

,00

00

00

00

02

0,0

28

,00

0

Air

fiel

d S

ign

age

U_7

71

3F

_01

31

Cit

ywid

e5

98

,85

45

98

,85

40

00

00

05

98

,85

4

F_F

36

7C

ityw

ide

74

2,8

92

74

2,8

92

00

00

00

74

2,8

92

Avi

atio

n P

arki

ng

Gar

age

U_8

73

8F

_01

31

Cit

ywid

e7

57

,40

78

43

,63

58

6,2

29

3,0

00

,00

02

,00

0,0

00

00

05

,75

7,4

07

LF F

ield

Mai

nte

nan

ce F

acili

tyU

_87

48

F_0

13

1C

ityw

ide

7,2

18

,64

87

,18

0,4

60

38

,18

90

00

00

7,2

18

,64

8

Reh

ab T

WY

B P

H II

I RW

Y 3

1R

-TW

Y B

1U

_D0

15

F_A

47

7C

ityw

ide

1,2

62

,00

00

1,2

62

,00

01

5,8

00

,00

00

00

01

7,0

62

,00

0

Reh

ab T

WY

B P

H IV

Ext

end

TW

Y M

to

T

WY

DB

4U

_D0

17

F_A

47

7C

ityw

ide

1,4

93

,50

00

1,4

93

, 50

01

0,8

05

,00

00

00

01

2,2

98

,50

0

Rec

on

stru

ct R

WY

13

R 3

1L

U_D

01

9F

_A4

77

Cit

ywid

e5

,09

6,6

77

05

,09

6,6

77

04

8,4

63

,75

00

00

53

,56

0,4

27

Love

Fie

ld M

od

ern

izat

ion

Pro

gram

U_L

FM

PF

_01

31

Cit

ywid

e1

2,9

63

,41

31

2,8

02

,07

81

61

,33

50

00

00

12

,96

3,4

13

DE

A R

un

way

Rep

lace

men

tU

_P8

73

F_0

13

13

5,8

38

,79

35

,78

6,0

66

52

,72

70

00

00

5,8

38

,79

3

Lem

mo

n A

ven

ue

Gar

age

Rep

airs

U_P

91

5F

_01

31

Cit

ywid

e1

,29

4,2

24

1,2

28

,20

96

6,0

16

00

00

01

,29

4,2

24

Ru

nw

ay H

old

Po

siti

on

Rel

oca

tio

nU

_P9

19

F_0

13

1C

ityw

ide

2,0

29

,68

22

,02

5,8

92

3,7

90

00

00

02

,02

9,6

82

Red

bir

d C

om

mem

ora

tive

Air

Fo

rce

Pro

ject

U_P

92

8F

_01

31

32

,00

0,0

00

02

,00

0,0

00

00

00

02

,00

0,0

00

Co

nve

rsio

n o

f Ru

nw

ay 1

8-3

6 t

o T

axiw

ayU

_P9

35

F_0

13

1C

ityw

ide

86

8,1

41

76

2,6

04

10

5,5

37

00

00

08

68

,14

1

Inte

rsec

tio

n o

f 18

-36

Rec

on

stru

ctio

n a

nd

R

ehab

ilita

tio

nU

_P9

41

F_0

13

1C

ityw

ide

4,4

20

,82

74

,19

2,4

12

22

8,4

15

00

00

04

,42

0,8

27

Tax

iway

B R

eco

nst

ruct

ion

an

d

Reh

abili

tati

on

U_P

94

2F

_01

31

Cit

ywid

e9

46

,76

08

51

,16

19

5,6

00

00

00

09

46

,76

0

AVIA

TIO

N C

APIT

AL IM

PRO

VEM

ENTS

399

Pro

ject

Un

it

Nu

mb

erF

un

d

Nu

mb

erC

ou

nci

l D

istr

ict

Cap

ital

A

do

pte

dE

xpen

dit

ure

to

D

ate

Rem

ain

ing

Bal

ance

FY

20

18

-19

Adopted

FY

20

19

-20

Planned

F

Y2

02

0-2

1

Pro

ject

ed

FY

20

21

-22

P

roje

cted

F

Y2

02

2-2

3

Pro

ject

ed

To

tal B

ud

get

Tax

i Qu

eue

Par

kin

g Lo

tU

_P9

49

F_0

13

1C

ityw

ide

44

6,4

44

19

6,0

51

25

0,3

93

45

0,0

00

00

00

89

6,4

44

Dal

las

Exe

cuti

ve A

irp

ort

Pla

ttin

gU

_P9

53

F_0

13

13

38

7,0

00

20

9,7

49

17

7,2

51

00

00

03

87

,00

0

Ru

nw

ay 3

1R

Glid

esco

pe

Rel

oca

tio

n

Pro

ject

U_W

02

2F

_01

31

Cit

ywid

e1

2,5

92

,17

22

,51

8,2

95

10

,07

3,8

77

00

00

01

2,5

92

,17

2

Tax

iway

A 1

8-3

6 R

un

way

Incu

rsio

n

Mit

igat

ion

Pro

ject

U_W

04

7F

_01

31

Cit

ywid

e3

13

,18

31

11

,86

62

01

,31

70

00

00

31

3,1

83

F_0

47

7C

ityw

ide

2,5

45

,79

80

2,5

45

,79

80

00

00

2,5

45

,79

8

F_F

48

2C

ityw

ide

19

8,5

74

01

98

,57

40

00

00

19

8,5

74

Reh

abili

tate

Tax

iway

B: R

un

way

13

L to

R

un

way

18

-36

U_W

12

1F

_01

31

Cit

ywid

e6

8,3

60

5,4

87

62

,87

30

00

00

68

,36

0

F_A

47

7C

ityw

ide

93

1,3

74

31

6,0

02

61

5,3

73

00

00

09

31

,37

4

F_F

49

1C

ityw

ide

78

9,5

12

07

89

,51

20

00

00

78

9,5

12

Reh

abili

tate

Tax

iway

C: T

axi D

to

Tax

i C2

U_W

12

2F

_01

31

Cit

ywid

e0

00

06

54

,15

50

00

65

4,1

55

F_A

47

7C

ityw

ide

00

02

,44

5,0

00

14

,00

0,0

00

00

01

6,4

45

,00

0

Air

po

rt P

erim

eter

Rd

Reh

abili

tati

on

Se

ctio

ns

1 -

2U

_W1

23

F_0

13

1C

ityw

ide

1,5

60

,14

80

1,5

60

,14

80

00

00

1,5

60

,14

8

Cro

ssfi

eld

Tax

iway

Rec

on

figu

rati

on

U_W

12

5F

_01

31

Cit

ywid

e0

00

00

2,5

00

,00

00

02

,50

0,0

00

F_A

47

7C

ityw

ide

00

00

02

3,0

00

,00

00

02

3,0

00

,00

0

Fib

er R

ing

[Des

ign

]U

_W1

26

F_0

13

1C

ityw

ide

1,0

00

,00

00

1,0

00

,00

00

00

00

1,0

00

,00

0

Fib

er R

ing

[En

viro

nm

enta

l]U

_W1

27

F_0

13

1C

ityw

ide

15

0,0

00

01

50

,00

00

00

00

15

0,0

00

Wild

Lif

e C

amer

asU

_W1

28

F_0

13

1C

ityw

ide

1,0

00

,00

00

1,0

00

,00

00

00

00

1,0

00

,00

0

Avi

atio

n P

roje

ct C

on

tin

gen

cyU

_W1

31

F_0

13

1C

ityw

ide

$3

,43

3,4

33

$1

,49

0$

3,4

31

,94

3$

0$

0$

0$

0$

0$

3,4

33

,43

3

Dra

inag

e M

aste

r P

lan

- Sc

hem

atic

Des

ign

U_W

13

3F

_01

31

Cit

ywid

e$

2,2

50

,00

0$

63

,28

1$

2,1

86

,71

9$

0$

0$

0$

0$

0$

2,2

50

,00

0

F_A

47

7C

ityw

ide

00

01

1,3

00

,00

00

00

01

1,3

00

,00

0

Mat

eria

l Tes

tin

g fo

r C

on

stru

ctio

n W

ork

U_W

15

2F

_01

31

Cit

ywid

e5

51

,36

10

55

1,3

61

00

00

05

51

,36

1

Tax

iway

M E

xten

sio

n -

RW

Y 1

3L

to 1

8-3

6

Des

ign

U_W

15

3F

_01

31

Cit

ywid

e6

98

,48

86

98

,25

82

30

00

00

06

98

,48

8

F_F

51

5C

ityw

ide

68

9,2

58

06

89

,25

80

00

00

68

9,2

58

Dal

las

Exe

cuti

ve A

irp

ort

Fu

el F

arm

an

d

Pav

ing

Pro

ject

U_W

15

8F

_01

31

36

,02

4,1

00

30

2,6

79

5,7

21

,42

10

00

00

6,0

24

,10

0

AVIA

TIO

N C

APIT

AL IM

PRO

VEM

ENTS

400

Pro

ject

Un

it

Nu

mb

erF

un

d

Nu

mb

erC

ou

nci

l D

istr

ict

Cap

ital

A

do

pte

dE

xpen

dit

ure

to

D

ate

Rem

ain

ing

Bal

ance

FY

20

18

-19

Adopted

FY

20

19

-20

Planned

F

Y2

02

0-2

1

Pro

ject

ed

FY

20

21

-22

P

roje

cted

F

Y2

02

2-2

3

Pro

ject

ed

To

tal B

ud

get

Dal

las

Ver

tip

ort

Fu

el S

yste

mU

_W2

15

F_0

13

1C

ityw

ide

1,0

00

,00

00

1,0

00

,00

01

,00

0,0

00

00

00

2,0

00

,00

0

Reh

abili

tate

Tax

iway

B -

Ph

ase

4: R

WY

18

-3

6 -

TW

Y B

1U

_W2

16

F_0

13

1C

ityw

ide

30

5,0

00

03

05

,00

00

00

00

30

5,0

00

Air

fiel

d P

avem

ent

Eva

luat

ion

1U

_D0

12

F_0

13

10

00

00

1,0

00

,00

00

01

,00

0,0

00

Rec

on

stru

ct R

WY

13

R-3

1L

U_W

21

7F

_01

31

00

00

11

,00

0,0

00

00

01

1,0

00

,00

0

Dal

las

Love

Fie

ld N

ort

h E

ntr

y D

esig

nU

_W2

87

F_0

13

1C

ityw

ide

00

02

,85

4,1

55

2,0

00

,00

00

00

4,8

54

,15

5

DE

A W

est

Dev

elo

pm

ent

Pay

bac

kU

_W2

85

F_0

13

1C

ityw

ide

00

00

03

,50

0,0

00

4,1

64

,18

60

7,6

64

,18

6

Mas

ter

Pla

n S

tud

yU

_Q3

00

F_0

13

BC

ityw

ide

26

4,1

17

26

4,1

17

00

00

00

26

4,1

17

DA

L-E

ntr

ance

Ro

ad Im

pro

vem

ents

U_W

16

7F

_01

31

Cit

ywid

e2

,57

1,9

88

02

,57

1,9

88

6,0

00

,00

00

00

08

,57

1,9

88

Dal

fort

Bu

ildin

g D

emo

litio

nU

_P6

61

F_0

13

1C

ityw

ide

1,0

50

,74

91

,05

0,2

58

49

25

00

,00

00

00

01

,55

0,7

49

Mis

c St

orm

wat

er D

rain

age

Imp

rove

men

tsU

_W0

07

F_0

13

1C

ityw

ide

1,7

32

,30

09

9,1

62

1,6

33

,13

81

,00

0,0

00

00

00

2,7

32

,30

0

DE

A W

ater

Lin

e R

elo

cati

on

by

DW

UU

_W2

59

F_0

13

13

1,3

55

,86

40

1,3

55

,86

40

00

00

1,3

55

,86

4

Pas

sen

ger

Fac

ility

Ch

arge

Pro

gram

U_0

78

1F

_04

77

Cit

ywid

e4

9,6

77

,48

75

4,6

71

,94

64

,99

4,4

59

00

00

04

9,6

77

,48

7

To

tal C

apit

al Im

pro

vem

ents

Pla

nn

ing

$1

66

,05

1,5

28

$1

20

,95

8,3

57

$4

5,0

93

,17

1$

56

,15

4,1

55

$7

9,1

17

,90

5$

31

,50

0,0

00

$5

,66

4,1

86

$1

,50

0,0

00

$3

39

,98

7,7

74

Gro

un

d T

ran

spo

rtat

ion

Reh

abili

tate

Tax

iway

B fr

om

B1

to

B3

an

d

Co

nn

ecto

rs B

3 -

B4

U_W

00

3F

_01

31

Cit

ywid

e$

2,4

16

,43

6$

2,1

30

,69

6$

28

5,7

40

$0

$0

$0

$0

$0

$2

,41

6,4

36

F_A

47

7C

ityw

ide

10

,30

7,9

84

49

2,1

39

9,8

15

,84

50

00

00

10

,30

7,9

84

To

tal G

rou

nd

Tra

nsp

ort

atio

n1

2,7

24

,42

02

,62

2,8

35

10

,10

1,5

85

00

00

01

2,7

24

,42

0

Pav

emen

t M

anag

emen

t/C

on

stru

ctio

n

Reh

abili

tate

Tax

iway

C P

has

e 3

U_W

28

1F

_01

31

Cit

ywid

e0

00

00

1,4

00

,00

00

01

,40

0,0

00

F_A

47

7C

ityw

ide

00

00

00

6,4

28

,75

00

6,4

28

,75

0

Mis

c T

axi L

ane

and

Ap

ron

imp

rove

men

tsU

_W2

83

F_0

13

1C

ityw

ide

00

00

00

1,0

00

,00

03

,44

3,9

05

4,4

43

,90

5

F_A

47

7C

ityw

ide

00

00

00

1,0

00

,00

02

2,1

65

,09

52

3,1

65

,09

5

AVIA

TIO

N C

APIT

AL IM

PRO

VEM

ENTS

401

Pro

ject

Un

it

Nu

mb

erF

un

d

Nu

mb

erC

ou

nci

l D

istr

ict

Cap

ital

A

do

pte

dE

xpen

dit

ure

to

D

ate

Rem

ain

ing

Bal

ance

FY

20

18

-19

Adopted

FY

20

19

-20

Planned

F

Y2

02

0-2

1

Pro

ject

ed

FY

20

21

-22

P

roje

cted

F

Y2

02

2-2

3

Pro

ject

ed

To

tal B

ud

get

Rec

on

stru

ct T

axiw

ay M

(B1

to

31

R)

U_W

28

4F

_01

31

Cit

ywid

e0

00

00

00

71

0,2

50

71

0,2

50

Reo

nst

ruct

Tax

iway

A (P

has

e 1

) TW

Y D

to

R

WY

31

RU

_W2

88

F_A

47

7C

ityw

ide

00

00

00

1,8

10

,00

02

1,5

75

,00

02

3,3

85

,00

0

Reh

abili

tate

Tax

iway

C P

has

e 2

U_W

28

9F

_A4

77

Cit

ywid

e0

00

03

,96

6,0

00

13

,55

3,5

00

00

17

,51

9,5

00

To

tal P

avem

ent

Man

agem

ent/

Co

nst

ruct

ion

00

00

3,9

66

,00

01

4,9

53

,50

01

0,2

38

,75

04

7,8

94

,25

07

7,0

52

,50

0

Safe

ty/S

ecu

rity

Love

Fie

ld S

ign

age

U_8

70

9F

_01

31

Cit

ywid

e3

25

,61

33

25

,61

30

00

00

03

25

,61

3

AR

FF

Veh

icle

U_9

83

2F

_F3

10

Cit

ywid

e1

,00

0,0

00

87

6,7

56

12

3,2

44

00

00

01

,00

0,0

00

Pav

emen

t C

on

dit

ion

An

alys

U_9

85

1F

_01

31

Cit

ywid

e1

,38

8,5

33

1,4

00

,10

21

1,5

68

00

00

01

,38

8,5

33

Secu

rity

Co

ntr

ol E

nh

ance

men

t [P

erim

eter

Fen

ce C

able

]U

_P7

46

F_0

13

1C

ityw

ide

1,9

99

,71

26

57

,85

11

,34

1,8

61

00

00

01

,99

9,7

12

Po

lice

Han

ger

and

Ap

ron

at

Dal

las

Exe

cuti

ve A

irp

ort

U_P

93

4F

_01

31

37

,60

6,8

13

1,5

63

,30

16

,04

3,5

12

00

00

07

,60

6,8

13

To

tal S

afet

y/Se

curi

ty$

12

,32

0,6

71

$4

,82

3,6

23

$7

,49

7,0

48

$0

$0

$0

$0

$0

$1

2,3

20

,67

1

Ter

min

al

Love

Fld

Maj

or

Mai

nte

nan

ceU

_87

07

F_0

13

1C

ityw

ide

$1

4,5

06

,58

5$

14

,50

6,5

85

$0

$2

,00

0,0

00

$0

$5

00

,00

0$

50

0,0

00

$5

00

,00

0$

18

,00

6,5

85

Red

bir

d A

ip F

y19

84

-85

U_8

71

1F

_01

31

35

,13

4,6

44

5,0

25

,75

01

08

,89

40

00

00

5,1

34

,64

4

Pav

emen

t C

on

dit

ion

An

alys

01

3B

U_Q

30

4F

_01

3B

Cit

ywid

e5

12

,71

75

12

,71

70

00

00

05

12

,71

7

To

tal T

erm

inal

20

,15

3,9

46

20

,04

5,0

52

10

8,8

94

2,0

00

,00

00

50

0,0

00

50

0,0

00

50

0,0

00

23

,65

3,9

46

To

tal b

y D

epar

tmen

t$

22

7,9

79

,80

2$

16

5,1

58

,36

7$

62

,82

1,4

35

$5

8,1

54

,15

5$

83

,08

3,9

05

$4

6,9

53

,50

0$

16

,40

2,9

36

$4

9,8

94

,25

0$

48

2,4

68

,54

8

AVIA

TIO

N C

APIT

AL IM

PRO

VEM

ENTS

402

AVIATION CAPITAL IMPROVEMENTS OPERATING AND MAINTENANCE COSTS

Capital projects require operating and maintenance activities to maintain and extend the

life of the completed project. Operating and maintenance costs are budgeted after the

completion of the project.

Project Unit

Number FY 2018-19 Adopted

FY 2019-20 Planned

FY 2020-21 Projected

FY 2021-22 Projected

FY 2022-23 Projected

Aviation Parking Garage 8738 $100,000 $100,000 $100,000 $100,000 $100,000

Dallas Love Field Major Maintenance

8707 100,000 100,000 100,000 150,000 150,000

Crossfield Taxiway Reconfiguration

W125 0 0 0 15,000 50,000

Dallas Executive Airport Taxiway Apron Infill

W334 0 0 3,000 3,000 3,000

Dallas Vertiport Fuel System W215 0 0 10,000 0 10,000

Design for Taxiway M Extension from runway 18-36

W153 0 3,000 3,000 3,000 3,000

Entry Road Enhancements W101 0 7,500 0 7,500 0

North Entry for the Drainage Master Plan

W302 0 0 0 50,000 50,000

Schematic Design for the Drainage Master Plan

W133 0 0 0 10,000 10,000

Stormwater Drainage Improvements

W007 3,000 3,000 3,000 3,000 3,000

Taxi Queue Parking Lot P949 2,500 2,500 2,500 2,500 2,500

Operating and Maintenance Department Total

$205,500 $216,000 $221,500 $344,000 $381,500

403

404

CITY FACILITIES CAPITAL IMPROVEMENTS MISSION The purpose of this program is to protect the City’s $700 million investment in existing facilities, to ensure safe and usable facilities, and to provide a higher level of service to residents. This is accomplished through repair improvements to existing City facilities and, when needed, the construction of new facilities. Strategic planning is conducted to evaluate existing City facilities for recommended future renovation, expansion, or replacement.

HIGHLIGHTED ACCOMPLISHMENTS FOR FY 2017-181. Completed renovation of 911 Call Center.2. Repaired the roof, windows, and interior at Lancaster Kiest Library.3. Completed ADA improvements at the Dr. Martin Luther King, Jr. Center.4. Replaced water lines at Moody Performance Hall.5. Replaced the HVAC system at South Central Police Substation.6. Completed the Jack Evans Police Headquarters Lobby security renovation.7. Renovated all seven police substation lobbies to enhance security.8. Initiated fencing projects at all seven police substations.9. Renovated the Dallas Museum of Art Sculpture Garden.10. Completed the renovation of the Dallas City News Studio at Fair Park.

HIGHLIGHTED OBJECTIVES FOR FY 2018-19 1. Complete structural repairs at City Hall Parking Garage.2. Complete HVAC upgrades at the Dallas Animal Shelter.3. Replace the roof at Dallas West Library.4. Replace the roof at Northwest Police Station.5. Repair the roof, windows, and interior at Pike Recreation Center.

SERVICE DESCRIPTIONS Administrative and Internal Service Facilities Repairs, modifications, and improvements to existing City facilities that house administrative and internal functions. Funding is also provided to improve and maintain service facilities that house such functions as Code Compliance, Court and Detention Services, Public Works, Equipment and Fleet Management, and training facilities.

405

CITY FACILITIES CAPITAL IMPROVEMENTS City and Municipal Courts Facilities Provides funding for improvements which may include designing, constructing, renovating, equipping and furnishing, and/or acquisition of right-of-way for court and other city facilities.

Fire Protection Facilities Projects include site acquisition, design, and construction of new and replacement of fire stations and other fire department facilities.

Fleet Replacement This category includes purchases of fleet such as trucks, sedans, vans, dump trucks, backhoes, motorcycles, landfill equipment such as compactors, rotobooms, loaders and bulldozers, and fire emergency apparatus such as pumpers and trucks.

Library Facilities Site acquisition, design, renovation, and construction of new or replacement branch libraries. Funding is also provided for design, renovations, and/or expansion projects at the City’s existing Central Library and 22 branch libraries.

Major Maintenance Repair and replacement of major building systems that typically cost more than $10,000 to provide timely and appropriate maintenance to protect the City's General Fund facility investment. This process ensures safe and usable facilities for residents and staff, and maintains a positive image for the City. Examples of building systems include elevators, structural components, roofs, HVAC, electrical, plumbing, and interior finishes.

Police Facilities Planning, land acquisition, design, construction, renovation, equipping, and furnishing police substations, a police academy, and related facilities.

Solid Waste Facilities Construction of waste disposal cells, and levee/swale at the McCommas Bluff Landfill, including cell disposal, flood protection and drainage, establishment of wetlands, and relocation of utilities. These projects consist of four major components: cell construction, extension of the levee system, swale excavation/environmental protection, drainage improvements, and, relocation of utilities.

406

CITY FACILITIES CAPITAL IMPROVEMENTS Studies and Master Plans Provides funding for resolution of major developmental issues prior to proceeding with design and construction of individual projects.

Technology This category includes the purchase of equipment that will enhance or improve the delivery of services to external and internal users using advances in electronic and computer technology. These capital equipment purchases will also bring the City of Dallas to current computer industry standards.

407

CITY FACILITIES CAPITAL IMPROVEMENTS USE OF FUNDS SUMMARY

Activity Capital Budget

Adopted Expenditure

ITD Remaining

Balance

Administrative and Internal Service Facilities

17,551,240 16,783,012 768,228

City Facilities/Court Facilities/Roof Replacement

1,040,147 482,903 557,244

Fire Protection Facilities 1,640,308 245,867 1,394,441

Fleet Replacement 10,482,153 3,655,261 6,826,892

Library Facilities 10,862,228 0 10,862,228

Major Maintenance 30,307,788 18,192,627 12,115,161

Police Facilities 4,345,475 472,467 3,873,008

Solid Waste Facilities 5,571,767 0 5,571,767

Studies and Master Plans 748,333 748,332 1

Technology 6,817,809 353,743 6,464,066

Department Total $89,367,248 $40,934,212 $48,433,036

408

CITY FACILITIES CAPITAL IMPROVEMENTS

FY 2018-19 Adopted

FY 2019-20 Planned

FY 2020-21 Projected

FY 2021-22 Projected

FY 2022-23 Projected

Total

5,689,200 5,268,930 0 0 0 28,509,370

4,975,000 3,150,000 16,850,000 0 0 26,015,147

23,912,000 0 0 0 0 24,642,000

33,000,000 33,036,371 21,800,000 2,500,000 2,500,000 103,318,524

6,589,000 1,500,000 0 0 0 18,951,228

14,187,600 7,195,000 5,665,000 5,450,000 5,000,000 67,805,388

3,603,000 1,065,000 0 0 0 9,013,475

5,600,000 3,200,000 6,597,730 2,200,000 2,200,000 25,369,497

100,000 100,000 100,000 100,000 100,000 1,248,333

9,000,000 9,000,000 7,061,000 0 0 31,878,809

$106,655,800 $63,515,301 $58,073,730 $10,250,000 $9,800,000 $336,751,771

409

410

Pro

ject

Un

it

Nu

mb

erF

un

d

Nu

mb

erC

ou

nci

l D

istr

ict

Cap

ital

A

men

ded

Exp

end

itu

re t

o

Dat

eR

emai

nin

g B

alan

ceF

Y2

01

8-1

9

Adopted

FY

20

19

-20

Planned

F

Y2

02

0-2

1

Pro

ject

ed

FY

20

21

-22

P

roje

cted

F

Y2

02

2-2

3

Pro

ject

ed

To

tal B

ud

get

AC

TIV

ITY

Ad

min

istr

ativ

e A

nd

Inte

rnal

Ser

vice

F

acili

ties

No

rth

wes

t Se

rvic

e C

ente

rU

_R7

25

F_3

R6

06

$1

6,7

85

,30

9$

16

,77

9,6

68

$5

,64

1$

5,6

89

,20

0$

5,2

68

,93

0$

0$

0$

0$

27

,74

3,4

39

Po

lice

Aca

dem

y B

uild

ing

Ph

ase

I-D

esig

nU

_R9

61

F_5

R4

4C

ityw

ide

72

,91

6

3,3

44

6

9,5

72

0

0

0

0

0

72

,91

6

F_6

R4

4C

ityw

ide

69

3,0

15

06

93

,01

50

00

00

69

3,0

15

To

tal A

dm

inis

trat

ive

An

d In

tern

al

Serv

ice

Fac

iliti

es1

7,5

51

,24

01

6,7

83

,01

27

68

,22

85

,68

9,2

00

5,2

68

,93

00

00

28

,50

9,3

70

Cit

y an

d M

un

icip

al C

ou

rts

Fac

iliti

esC

entr

al S

ervi

ce C

ente

r - S

tree

ts

Op

erat

ion

s B

uild

ing

U_V

H0

3F

_1V

60

20

0

0

1

25

,00

0

0

0

0

0

12

5,0

00

C

entr

al S

ervi

ce C

ente

r- S

anit

atio

n

Bu

ildin

gU

_VH

04

F_1

V6

02

0

0

0

15

0,0

00

0

0

0

0

1

50

,00

0

Cit

y M

arsh

al's

Off

ice

U_V

H0

2F

_1V

60

20

00

16

5,0

00

00

00

16

5,0

00

Fir

e St

atio

n #

05

- W

ind

ow

Im

pro

vem

ents

U_T

85

1F

_2T

33

56

0,0

00

4

9,7

01

1

0,2

99

0

0

0

0

0

6

0,0

00

Ho

mel

ess

Ass

ista

nce

Fac

ilite

sU

_VJ0

1F

_1V

43

Cit

ywid

e5

00

,00

00

50

0,0

00

1,5

00

,00

03

,00

0,0

00

15

,00

0,0

00

00

20

,00

0,0

00

Mar

tin

Lu

ther

Kin

g Jr

. Cen

ter

- HV

AC

C

on

tro

lsU

_VH

14

F_1

V6

07

0

0

0

85

,00

0

0

0

0

0

85

,00

0

Mar

tin

Lu

ther

Kin

g, J

r. C

ente

r -

Plu

mb

ing

U_V

H0

9F

_1V

60

70

0

0

1

25

,00

0

0

0

0

0

12

5,0

00

Mu

nic

ipal

Co

urt

s B

uild

ing

U_T

83

0F

_8T

30

14

38

2,1

47

33

5,2

02

46

,94

50

00

00

38

2,1

47

U_T

83

0F

_1P

60

14

98

,00

09

8,0

00

00

00

00

98

,00

0

Oak

Clif

f Mu

nic

ipal

Cen

ter

U_V

H1

0F

_1V

60

10

00

01

50

,00

01

,85

0,0

00

00

2,0

00

,00

0

Sto

rage

Fac

ility

U_V

H0

1F

_1V

60

10

00

03

25

,00

00

00

03

25

,00

0

Wes

t D

alla

s M

ult

ipu

rpo

se C

ente

rU

_VH

13

F_1

V6

06

00

02

,50

0,0

00

00

00

2,5

00

,00

0T

ota

l Cit

y an

d M

un

icip

al C

ou

rt

Fac

iliti

es1

,04

0,1

47

48

2,9

03

55

7,2

44

4,9

75

,00

03

,15

0,0

00

16

,85

0,0

00

00

26

,01

5,1

47

CITY

FAC

ILIT

IES

CAPI

TAL

IMPR

OVE

MEN

TS

411

Pro

ject

Un

it

Nu

mb

erF

un

d

Nu

mb

erC

ou

nci

l D

istr

ict

Cap

ital

A

men

ded

Exp

end

itu

re t

o

Dat

eR

emai

nin

g B

alan

ceF

Y2

01

8-1

9

Adopted

FY

20

19

-20

Planned

F

Y2

02

0- 2

1

Pro

ject

ed

FY

20

21

-22

P

roje

cted

F

Y2

02

2-2

3

Pro

ject

ed

To

tal B

ud

get

Fir

e P

rote

ctio

n F

acili

ties

Fir

e St

atio

n A

bat

emen

t - [

Var

iou

s Lo

cati

on

s]U

_T8

60

F_8

T3

3C

ityw

ide

56

0,0

00

1

79

,34

1

38

0,6

59

0

0

0

0

0

56

0,0

00

Fir

e St

atio

ns

- Sto

rm W

ater

M

od

ific

atio

ns

U_T

84

4F

_2T

33

Cit

ywid

e1

,06

3,2

57

6

6,5

26

9

96

,73

10

0

0

0

0

8

5,0

00

Fir

e-R

escu

e T

rain

ing

Cen

ter

U_V

G0

1F

_1V

33

20

00

15

0,0

00

00

00

15

0,0

00

Fir

e St

atio

n #

46

U_V

G0

2F

_1V

33

60

00

7,5

25

,00

00

00

07

,52

5,0

00

Fir

e St

atio

n #

53

U_V

G0

3F

_1V

33

70

00

85

,00

00

00

08

5,0

00

Fir

e St

atio

n #

05

U_V

G0

4F

_1V

33

50

00

45

,00

00

00

04

5,0

00

Fir

e St

atio

n #

08

U_V

G0

5F

_1V

33

20

00

10

4,0

00

00

00

10

4,0

00

Fir

e St

atio

n #

09

U_V

G0

6F

_1V

33

80

00

63

,00

00

00

06

3,0

00

Fir

e St

atio

n #

11

U_V

G0

7F

_1V

33

14

00

08

5,0

00

00

00

85

,00

0

Fir

e St

atio

n #

12

U_V

G0

8F

_1V

33

30

00

83

,00

00

00

08

3,0

00

Fir

e St

atio

n #

13

U_V

G0

9F

_1V

33

12

00

08

5,0

00

00

00

85

,00

0

Fir

e St

atio

n #

18

U_V

G1

0F

_1V

33

14

00

01

13

,00

00

00

01

13

,00

0

Fir

e St

atio

n #

24

U_V

G1

1F

_1V

33

70

00

92

,00

00

00

09

2,0

00

Fir

e St

atio

n #

25

U_V

G1

2F

_1V

33

80

00

17

,00

00

00

01

7,0

00

Fir

e St

atio

n #

36

U_V

G1

3F

_1V

33

30

00

6,9

90

,00

00

00

06

,99

0,0

00

Fir

e St

atio

n_#

43

U_V

G1

4F

_1V

33

60

00

43

,00

00

00

04

3,0

00

Fir

e St

atio

n #

51

U_V

G1

5F

_1V

33

50

00

43

,00

00

00

04

3,0

00

Fir

e St

atio

n #

1U

_VG

16

F_1

V3

36

00

08

5,0

00

00

00

85

,00

0

Fir

e St

atio

n #

7U

_VG

17

F_1

V3

31

20

00

85

,00

00

00

08

5,0

00

Fir

e St

atio

n #

11

BU

_VG

18

F_1

V3

31

40

00

10

1,0

00

00

00

10

1,0

00

Fir

e St

atio

n #

21

U_V

G1

9F

_1V

33

20

00

85

,00

00

00

08

5,0

00

Fir

e St

atio

n_#

31

U_V

G2

0F

_1V

33

90

00

85

,00

00

00

08

5,0

00

Fir

e St

atio

n #

45

U_V

G2

1F

_1V

33

60

00

85

,00

00

00

08

5,0

00

CITY

FAC

ILIT

IES

CAPI

TAL

IMPR

OVE

MEN

TS

412

Pro

ject

Un

it

Nu

mb

erF

un

d

Nu

mb

erC

ou

nci

l D

istr

ict

Cap

ital

A

men

ded

Exp

end

itu

re t

o

Dat

eR

emai

nin

g B

alan

ceF

Y2

01

8-1

9

Adopted

FY

20

19

-20

Planned

F

Y2

02

0-2

1

Pro

ject

ed

FY

20

21

-22

P

roje

cted

F

Y2

02

2-2

3

Pro

ject

ed

To

tal B

ud

get

Fir

e St

atio

n #

52

U_V

G2

2F

_1V

33

30

00

85

,00

00

00

08

5,0

00

Fir

e St

atio

n #

53

U_V

G2

3F

_1V

33

70

00

74

,00

00

00

07

4,0

00

Fir

e St

atio

n #

2U

_VG

24

F_1

V3

31

30

00

85

,00

00

00

08

5,0

00

Fir

e St

atio

n #

5U

_VG

25

F_1

V3

35

00

08

5,0

00

00

00

85

,00

0

Fir

e St

atio

n #

13

U_V

G2

6F

_1V

33

12

00

04

4,0

00

00

00

44

,00

0

Fir

e St

atio

n #

14

U_V

G2

7F

_1V

33

10

00

85

,00

00

00

08

5,0

00

Fir

e St

atio

n #

19

U_V

G2

8F

_1V

33

20

00

85

,00

00

00

08

5,0

00

Fir

e St

atio

n #

47

U_V

G2

9F

_1V

33

60

00

85

,00

00

00

08

5,0

00

Fir

e St

atio

n #

57

U_V

G3

0F

_1V

33

10

00

08

5,0

00

00

00

85

,00

0F

utu

re F

ire

Stat

ion

Jim

Mill

er -

Loo

p

12

U_V

G3

1F

_1V

33

80

0

0

6,9

00

,00

0

0

0

0

0

6,9

00

,00

0Li

fe S

afet

y - P

rofe

ssio

nal

Sta

nd

ard

s B

ure

auU

_VG

32

F_1

V3

32

0

0

02

50

,00

0

0

0

0

0

25

0,0

00

Fir

e T

rain

ing

Fac

ility

Au

dit

ori

um

U_W

04

4F

_2T

33

21

7,0

51

01

7,0

51

00

00

08

5,0

00

To

tal F

ire

Pro

tect

ion

Fac

iliti

es1

,64

0,3

08

2

45

,86

7

1,3

94

,44

1

23

,91

2,0

00

0

0

0

0

2

4,6

42

,00

0

Fle

et R

epla

cem

ent

Dal

las

Fir

e-R

escu

e - A

mb

ula

nce

R

epla

cem

ent

U_E

36

7F

_ML1

9C

ityw

ide

0

0

0

8,5

51

,00

0

7,7

96

,00

0

1,6

50

,00

0

0

0

17

,99

7,0

00

D

alla

s F

ire-

Res

cue

- Ap

par

atu

s R

epla

cem

ent

U_E

37

5F

_ML1

9C

ityw

ide

00

0

6,4

49

,00

07

,20

4,0

00

7,1

50

,00

00

02

0,8

03

,00

0

Eq

uip

men

t an

d B

uild

ing

Serv

ices

- F

leet

Rep

lace

men

tU

_E3

68

F_M

L17

Cit

ywid

e3

,74

5,4

35

3

,65

5,2

61

9

0,1

74

0

0

0

0

0

3

,74

5,4

35

F_M

L19

Cit

ywid

e0

00

1

0,0

00

,00

01

0,0

00

,00

08

,00

0,0

00

00

28

,00

0,0

00

Sa

nit

atio

n F

leet

Pu

rch

ase

in A

dd

itio

n

to M

L F

Y1

8U

_W3

18

F_0

59

3C

ityw

ide

6,7

36

,71

80

6,7

36

,71

8

00

00

06

,73

6,7

18

Sa

nit

atio

n F

leet

Pu

rch

ase

in A

dd

itio

n

to M

L F

Y1

9U

_W3

19

F_0

59

3C

ityw

ide

00

0

8,0

00

,00

00

00

08

,00

0,0

00

Sa

nit

atio

n F

leet

Pu

rch

ase

in A

dd

itio

n

to M

L F

Y2

0U

_W3

20

F_0

59

3C

ityw

ide

00

0

08

,03

6,3

71

00

08

,03

6,3

71

Sa

nit

atio

n F

leet

Pu

rch

ase

in A

dd

itio

n

to M

L F

Y2

1U

_W3

21

F_0

59

3C

ityw

ide

00

0

00

5,0

00

,00

00

05

,00

0,0

00

Sa

nit

atio

n F

leet

Pu

rch

ase

in A

dd

itio

n

to M

L F

Y2

2U

_W3

22

F_0

59

3C

ityw

ide

00

0

00

02

,50

0,0

00

02

,50

0,0

00

CITY

FAC

ILIT

IES

CAPI

TAL

IMPR

OVE

MEN

TS

413

Pro

ject

Un

it

Nu

mb

erF

un

d

Nu

mb

erC

ou

nci

l D

istr

ict

Cap

ital

A

men

ded

Exp

end

itu

re t

o

Dat

eR

emai

nin

g B

alan

ceF

Y2

01

8-1

9

Adopted

FY

20

19

-20

Planned

FY

20

20

- 21

P

roje

cted

F

Y2

02

1-2

2

Pro

ject

ed

FY

20

22

-23

P

roje

cted

T

ota

l Bu

dge

tSa

nit

atio

n F

leet

Pu

rch

ase

in A

dd

itio

n

to M

L F

Y2

3U

_W3

23

F_0

59

3C

ityw

ide

00

0

00

00

2,5

00

,00

02

,50

0,0

00

To

tal F

leet

Rep

lace

men

t1

0,4

82

,15

33

,65

5,2

61

6,8

26

,89

23

3,0

00

,00

03

3,0

36

,37

12

1,8

00

,00

02

,50

0,0

00

2,5

00

,00

01

03

,31

8,5

24

Lib

rary

Fac

iliti

es

Cen

tral

Lib

rary

- E

leva

tors

U_W

15

6F

_1P

42

23

6,4

25

03

6,4

25

00

00

03

6,4

25

Cen

tral

Lib

rary

- E

leva

tors

U_W

15

6F

_3R

42

29

6,6

91

09

6,6

91

00

00

09

6,6

91

Cen

tral

Lib

rary

- E

leva

tors

U_W

15

6F

_6R

42

24

1,4

05

04

1,4

05

00

00

04

1,4

05

Cen

tral

Lib

rary

- E

leva

tors

U_W

15

6F

_6T

42

29

5,3

88

09

5,3

88

00

00

09

5,3

88

Cen

tral

Lib

rary

- E

leva

tors

U_W

15

6F

_7T

42

21

04

,13

50

10

4,1

35

00

00

01

04

,13

5

Cen

tral

Lib

rary

- E

leva

tors

U_W

15

6F

_8T

42

26

94

,89

00

69

4,8

90

00

00

06

94

,89

0C

entr

al L

ibra

ry -

1st

Flo

or

Rep

lace

men

tU

_W1

55

F_6

T4

22

16

3,0

00

0

1

63

,00

00

0

0

0

0

1

63

,00

0C

entr

al L

ibra

ry -

6th

Flo

or

Ren

ova

tio

nU

_W2

66

5R

42

23

9,1

08

0

3

9,1

08

0

0

0

0

0

39

,10

8C

entr

al L

ibra

ry -

6th

Flo

or

Ren

ova

tio

nU

_W2

66

6R

42

21

4,7

35

0

1

4,7

35

0

0

0

0

0

14

,73

5C

entr

al L

ibra

ry -

6th

Flo

or

Ren

ova

tio

nU

_W2

66

2T

42

28

76

,16

2

0

87

6,1

62

0

0

0

0

0

87

6,1

62

Cen

tral

Lib

rary

- 6

th F

loo

r R

eno

vati

on

U_W

26

66

T4

22

30

8,1

64

0

3

08

,16

40

0

0

0

0

3

08

,16

4C

entr

al L

ibra

ry -

6th

Flo

or

Ren

ova

tio

nU

_W2

66

8T

42

25

7,7

80

0

5

7,7

80

0

0

0

0

0

57

,78

0C

entr

al L

ibra

ry -

6th

Flo

or

Ren

ova

tio

nU

_W2

66

BT

42

28

34

,34

5

0

83

4,3

45

0

0

0

0

0

83

4,3

45

Fo

rest

Gre

en B

ran

ch L

ibra

ryU

_VE

01

F_1

V4

21

06

,70

0,0

00

06

,70

0,0

00

1,0

00

,00

00

00

07

,70

0,0

00

J.E

rik

Jon

sso

n C

entr

al L

ibra

ryU

_VE

02

F_1

V4

22

00

09

9,0

00

00

00

99

,00

0

Vic

kery

Mea

do

w B

ran

ch L

ibra

ryU

_VE

03

F_1

V4

21

38

00

,00

00

80

0,0

00

5,4

90

,00

01

,50

0,0

00

00

07

,79

0,0

00

To

tal L

ibra

ry F

acili

ties

10

,86

2,2

28

01

0,8

62

,22

86

,58

9,0

00

1,5

00

,00

00

00

18

,95

1,2

28

An

imal

Sh

elte

r M

ajo

r M

ain

ten

ance

U_P

91

6F

_0P

46

67

,56

2

0

7,5

62

0

0

0

0

0

7

,56

2

Maj

or

Mai

nte

nan

ce

CITY

FAC

ILIT

IES

CAPI

TAL

IMPR

OVE

MEN

TS

414

Pro

ject

Un

it

Nu

mb

erF

un

d

Nu

mb

erC

ou

nci

l D

istr

ict

Cap

ital

A

men

ded

Exp

end

itu

re t

o

Dat

eR

emai

nin

g B

alan

ceF

Y2

01

8-1

9

Adopted

FY

20

19

-20

Planned

F

Y2

02

0- 2

1

Pro

ject

ed

FY

20

21

-22

P

roje

cted

F

Y2

02

2-2

3

Pro

ject

ed

To

tal B

ud

get

CIP

En

gin

eeri

ng-

Cit

y Se

rvU

_CR

03

F_3

R6

0C

ityw

ide

50

6,3

21

38

1,4

31

12

4,8

90

0

00

00

50

6,3

21

Cit

y F

acili

ties

Imp

rove

men

tsU

_W2

21

F_0

67

1C

ityw

ide

5,0

00

,00

01

,27

4,7

94

3,7

25

,20

6

6,0

00

,00

06

,50

0,0

00

5,0

00

,00

05

,00

0,0

00

5,0

00

,00

03

2,5

00

,00

0

Cit

y H

all

U_V

H0

5F

_1V

60

23

75

,00

00

37

5,0

00

6

,62

5,0

00

00

00

7,0

00

,00

0

Cit

y H

all -

Inst

all a

uto

mat

ic fi

re a

larm

U_T

73

8F

_7T

60

21

,38

9,9

08

1

,28

1,1

39

1

08

,76

9

0

0

0

0

0

1,3

89

,90

8

U_T

73

8F

_8T

60

23

03

,63

21

71

,21

01

32

,42

2

00

00

03

03

,63

2

Co

nti

nge

ncy

Res

erve

- C

apit

al

Co

nst

ruct

ion

U_P

47

9F

_06

71

Cit

ywid

e3

,01

4,1

04

2

,97

5,2

84

3

8,8

20

0

0

0

0

0

3

,01

4,1

04

EC

O P

ark

U_V

H0

6F

_1V

60

81

08

,00

00

10

8,0

00

0

00

00

10

8,0

00

E

lect

rica

l Pan

el R

epla

cem

ent

at 3

7

Fac

iliti

esU

_VH

07

F_1

V6

0C

ityw

ide

1,3

00

,00

0

0

1,3

00

,00

0

0

0

0

0

0

1,3

00

,00

0

Fre

tz L

ibra

ry R

oo

f Rep

lace

men

tU

_P2

07

F_3

R4

21

18

0,0

00

80

,00

00

0

00

00

80

,00

0

U_P

20

7F

_4R

42

11

25

,00

01

6,5

95

8,4

05

0

00

00

25

,00

0

U_P

20

7F

_6T

42

11

39

,47

03

9,4

70

0

00

00

03

9,4

70

U_P

20

7F

_7T

42

11

27

1,6

60

27

1,6

60

0

00

00

02

71

,66

0

U_P

20

7F

_8T

42

11

20

,19

71

5,0

97

5,1

00

0

00

00

20

,19

7

Gar

age

at C

entr

al S

ervi

ce C

ente

rU

_VH

08

F_1

V6

02

75

,00

00

75

,00

0

00

00

07

5,0

00

Iro

c R

elo

cati

on

U_P

00

4F

_05

78

Cit

ywid

e4

,04

0,2

39

4,0

40

,23

90

0

00

00

4,0

40

,23

9

Mar

tin

Lu

ther

Kin

g Jr

. Cen

ter

- M

edic

alU

_VH

15

F_1

V6

07

76

,40

0

0

76

,40

0

68

7,6

00

0

0

0

0

7

64

,00

0

McC

om

mas

Hea

vy-W

eld

ing

Sho

p -

Rep

air

U_T

75

0F

_8T

60

81

98

,15

0

19

0,5

55

7

,59

5

0

0

0

0

0

19

8,1

50

N

ew F

ire

Stat

ion

- K

een

elan

d W

alto

n

Wal

ker

U_T

84

5F

_7T

33

61

03

,51

9

81

,02

0

22

,49

9

0

0

0

0

0

10

3,5

19

N

ort

h C

entr

al S

ervi

ce C

ente

r -

Imp

rove

men

tsU

_T7

53

F_2

T6

06

79

,34

2

0

67

9,3

42

0

0

0

0

0

6

79

,34

2

No

rth

wes

t T

ran

sfer

Sta

tio

n -

Rep

airs

U_T

75

5F

_7T

60

64

45

,81

5

40

8,2

04

3

7,6

11

0

0

0

0

0

4

45

,81

5

Oak

Clif

f Mu

nic

ipal

Cen

ter

- Rep

lace

A

ir H

and

ler

U_T

75

6F

_6T

60

18

,74

8

8,7

48

0

0

0

0

0

0

8

,74

8

U_T

756

F_7

T6

01

93

,28

29

0,1

71

3,1

11

0

00

00

93

,28

2

Old

Cit

y P

ark

U_R

92

0F

_5R

49

21

4,9

09

01

4,9

09

0

00

00

14

,90

9

U_R

920

F_6

R4

92

35

,79

00

35

,79

0

00

00

03

5,7

90

CITY

FAC

ILIT

IES

CAPI

TAL

IMPR

OVE

MEN

TS

415

Pro

ject

Un

it

Nu

mb

erF

un

d

Nu

mb

erC

ou

nci

l D

istr

ict

Cap

ital

A

men

ded

Exp

end

itu

re t

o

Dat

eR

emai

nin

g B

alan

ceF

Y2

01

8-1

9

Adopted

FY

20

19

-20

Planned

F

Y2

02

0- 2

1

Pro

ject

ed

FY

20

21

-22

P

roje

cted

F

Y2

02

2-2

3

Pro

ject

ed

To

tal B

ud

get

Po

lice

Hea

dq

trs

Bld

gU

_N8

20

F_0

P4

42

55

,37

50

55

,37

5

00

00

05

5,3

75

U_N

820

F_8

P4

42

24

,18

20

24

,18

2

00

00

02

4,1

82

Pri

ori

ty M

ajo

r M

ain

ten

ance

U_P

71

7F

_06

71

Cit

ywid

e9

,95

9,5

71

6,4

08

,87

13

,55

0,7

00

0

00

00

9,9

59

,57

1

Sou

th C

entr

al P

olic

e Su

bst

atio

n

Par

kin

g E

xpan

sio

nU

_W0

67

F_8

T3

38

22

5,9

05

6

3,5

94

1

62

,31

1

0

0

0

0

0

22

5,9

05

Sou

thea

st P

olic

e - E

mer

gen

cy

Gen

erat

or

and

HV

AC

Imp

rove

men

tsU

_T8

67

F_2

T3

35

10

9,4

80

6

4,9

19

4

4,5

61

0

0

0

0

0

1

09

,48

0

Sou

thw

est

Serv

ice

Cen

ter

- Fle

et

Mai

nte

nan

ce -

Ro

of

U_T

77

0F

_8T

60

31

88

,12

3

10

1,6

82

8

6,4

41

0

0

0

0

0

1

88

,12

3

Sou

thw

est

Tra

nsf

er S

tati

on

[24

41

0]

U_V

H1

1F

_1V

60

32

05

,00

0

0

20

5,0

00

0

0

0

0

0

2

05

,00

0

Swm

-Oil

Wat

er S

epar

ato

rsU

_P1

94

F_0

59

2C

ityw

ide

23

7,9

52

20

1,6

23

36

,32

9

00

00

02

37

,95

2

Un

spec

ifie

d A

DA

Imp

rove

men

tsU

_VH

12

F_1

V6

0C

ityw

ide

54

5,0

00

05

45

,00

0

87

5,0

00

69

5,0

00

66

5,0

00

45

0,0

00

03

,23

0,0

00

Vic

kery

Mea

do

w C

om

mu

nit

y C

ou

rtU

_W1

41

F_7

T6

01

42

3,5

67

6

,32

6

17

,24

1

0

0

0

0

0

23

,56

7

U_W

14

1F

_8T

30

14

19

4,1

39

15

,56

61

78

,57

3

00

00

01

94

,13

9

U_W

14

1F

_9T

60

14

23

,47

44

,42

91

9,0

45

0

00

00

23

,47

4

U_W

14

1F

_BT

30

14

30

3,9

72

03

03

,97

2

00

00

03

03

,97

2

To

tal M

ajo

r M

ain

ten

ance

30

,30

7,7

88

18

,19

2,6

27

12

,11

5,1

61

14

,18

7,6

00

7,1

95

,00

05

,66

5,0

00

5,4

50

,00

05

,00

0,0

00

67

,80

5,3

88

Po

lice

Fac

iliti

es

Cen

tral

Pat

rol S

tati

on

U_V

G3

3F

_1V

33

20

00

15

1,0

00

00

00

15

1,0

00

Cen

tral

Pat

rol S

tati

on

-Sec

uri

tyU

_VG

34

F_1

V3

32

39

3,0

00

03

93

,00

02

00

,00

00

00

05

93

,00

0C

ity

Fac

iliti

es -

Po

lice

Fac

iliti

es S

afet

y Im

pro

vem

ents

U_W

01

9F

_06

71

Cit

ywid

e6

97

,77

0

17

2,9

79

5

24

,79

10

0

0

0

0

6

97

,77

0Ja

ck E

van

s D

PD

Hea

dq

uar

ters

- P

hys

ical

Sec

uri

ty E

nh

ance

men

tsU

_W0

49

F_6

T3

32

81

,70

5

92

,13

5

(10

,43

0)

60

,00

0

0

0

0

0

14

1,7

05

Jack

Eva

ns

DP

D H

Q -

Ped

Bri

dge

St

air

Rep

lace

men

tU

_P9

67

F_7

T3

32

5,0

00

0

5

,00

00

0

0

0

0

5

,00

0

Jack

Eva

ns

Hea

dq

uar

ters

U_V

G3

5F

_1V

33

20

00

1,2

50

,00

00

00

01

,25

0,0

00

NC

Pat

rol S

tati

on

U_V

G3

6F

_1V

33

12

45

0,0

00

04

50

,00

03

00

,00

00

00

07

50

,00

0

NE

Pat

rol S

tati

on

U_V

G3

7F

_1V

33

10

52

0,0

00

18

2,4

16

33

7,5

84

5

55

,00

00

00

01

,07

5,0

00

CITY

FAC

ILIT

IES

CAPI

TAL

IMPR

OVE

MEN

TS

416

Pro

ject

Un

it

Nu

mb

erF

un

d

Nu

mb

erC

ou

nci

l D

istr

ict

Cap

ital

A

men

ded

Exp

end

itu

re t

o

Dat

eR

emai

nin

g B

alan

ceF

Y2

01

8-1

9

Adopted

FY

20

19

-20

Planned

F

Y2

02

0- 2

1

Pro

ject

ed

FY

20

21

-22

P

roje

cted

F

Y2

02

2-2

3

Pro

ject

ed

To

tal B

ud

get

NW

Pat

rol S

tati

on

U_V

G3

8F

_1V

33

65

75

,00

00

57

5,0

00

20

0,0

00

00

00

77

5,0

00

SC P

atro

l Sta

tio

nU

_VG

39

F_1

V3

38

77

5,0

00

24

,93

77

50

,06

30

00

00

77

5,0

00

SE P

atro

l Sta

tio

nU

_VG

40

F_1

V3

35

37

3,0

00

03

73

,00

04

02

,00

00

00

07

75

,00

0

SW P

atro

l Sta

tio

nU

_VG

41

F_1

V3

33

47

5,0

00

04

75

,00

03

00

,00

00

00

07

75

,00

0

SW P

atro

l Sta

tio

n-P

arki

ng

U_V

G4

2F

_1V

33

30

00

18

5,0

00

1,0

65

,00

00

00

1,2

50

,00

0

To

tal P

olic

e F

acili

ties

4,3

45

,47

54

72

,46

73

,87

3,0

08

3,6

03

,00

01

,06

5,0

00

00

09

,01

3,4

75

Solid

Was

te F

acili

ties

Cel

l #6

B2

Co

nst

ruct

ion

U_P

40

0F

_05

93

Cit

ywid

e5

,57

1,7

67

05

,57

1,7

67

00

4,3

97

,73

00

09

,96

9,4

97

Co

nst

ruct

ion

of t

he

Swal

e an

d

Wet

lan

ds

per

th

e 4

04

Per

mit

U_W

32

4F

_05

93

Cit

ywid

e0

00

1,2

00

,00

01

,20

0,0

00

1,2

00

,00

01

,20

0,0

00

1,2

00

,00

06

,00

0,0

00

EC

O P

ark-

Ad

min

U_W

31

7F

_05

93

Cit

ywid

e0

00

75

0,0

00

00

00

75

0,0

00

New

Sca

le H

ou

seU

_W3

16

F_0

59

3C

ityw

ide

00

01

,20

0,0

00

00

00

1,2

00

,00

0

Oth

er S

anit

atio

n P

roje

cts

U_W

32

5F

_05

93

Cit

ywid

e0

00

50

0,0

00

50

0,0

00

50

0,0

00

50

0,0

00

50

0,0

00

2,5

00

,00

0

Po

st C

losu

re C

ost

U_W

32

6F

_05

93

Cit

ywid

e0

00

50

0,0

00

50

0,0

00

50

0,0

00

50

0,0

00

50

0,0

00

2,5

00

,00

0

Tra

nsf

er S

tati

on

sU

_W3

15

F_0

59

3C

ityw

ide

00

01

,45

0,0

00

1,0

00

,00

00

00

2,4

50

,00

0

To

tal S

olid

Was

te F

acili

ties

5,5

71

,76

70

5,5

71

,76

75

,60

0,0

00

3,2

00

,00

06

,59

7,7

30

2,2

00

,00

02

,20

0,0

00

25

,36

9,4

97

Stu

die

s A

nd

Mas

ter

Pla

ns

Cit

y F

acili

ties

- B

uild

ing

Co

nd

itio

n

Ass

essm

ent

U_T

77

1F

_6T

60

27

48

,33

3

74

8,3

32

1

1

00

,00

0

10

0,0

00

1

00

,00

0

10

0,0

00

1

00

,00

0

1,2

48

,33

3

To

tal S

tud

ies

An

d M

aste

r P

lan

s7

48

,33

37

48

,33

21

10

0,0

00

10

0,0

00

10

0,0

00

10

0,0

00

10

0,0

00

1,2

48

,33

3

Tec

hn

olo

gy

Cit

ywid

e IT

Imp

rove

men

tsU

_E3

74

F_M

L19

Cit

ywid

e0

00

5,8

50

,00

07

,06

1,0

00

7,0

61

,00

00

01

9,9

72

,00

0

Cit

y H

all D

ata

Cen

ter

- Ren

ova

tio

ns

U_P

47

8F

_05

66

23

00

,00

0

30

0,0

00

0

0

0

0

0

0

30

0,0

00

CITY

FAC

ILIT

IES

CAPI

TAL

IMPR

OVE

MEN

TS

417

Pro

ject

Un

it

Nu

mb

erF

un

d

Nu

mb

erC

ou

nci

l D

istr

ict

Cap

ital

A

men

ded

Exp

end

itu

re t

o

Dat

eR

emai

nin

g B

alan

ceF

Y2

01

8-1

9

Adopted

FY

20

19

-20

Planned

F

Y2

02

0- 2

1

Pro

ject

ed

FY

20

21

-22

P

roje

cted

F

Y2

02

2-2

3

Pro

ject

ed

To

tal B

ud

get

Dal

las

Po

lice

Dep

artm

ent

- T

ech

no

logy

Up

grad

esU

_E3

61

F_M

L19

Cit

ywid

e0

0

0

3,1

50

,00

0

1,9

39

,00

0

0

0

0

5,0

89

,00

0

Gen

eral

Fle

etU

_E3

81

F_M

L18

Cit

ywid

e6

,51

7,8

09

53

,74

36

,46

4,0

66

00

00

06

,51

7,8

09

To

tal T

ech

no

logy

6,8

17

,80

93

53

,74

36

,46

4,0

66

9,0

00

,00

09

,00

0,0

00

7,0

61

,00

00

03

1,8

78

,80

9

To

tal b

y D

epar

tmen

t$

89

,36

7,2

48

$4

0,9

34

,21

2$

48

,43

3,0

36

$1

06

,65

5,8

00

$6

3,5

15

,30

1$

58

,07

3,7

30

$1

0,2

50

,00

0$

9,8

00

,00

0$

33

6,7

51

,77

1

CITY

FAC

ILIT

IES

CAPI

TAL

IMPR

OVE

MEN

TS

418

CITY FACILITIES CAPITAL IMPROVEMENTS OPERATING AND MAINTENANCE COSTS

Capital Projects require operating and maintenance activities to maintain and extend the life of the completed project. Operating and maintenance costs are budgeted after the completion of the project.

Project Unit

Number FY 2018-19 Adopted

FY 2019-20 Planned

FY 2020- 21 Projected

FY 2021-22 Projected

FY 2022-23 Projected

Forest Green Branch Library

VE01 $0 $263,578 $271,485 $271,485 $271,485

Future Fire Station Jim Miller

VG31 0 162,645 162,645 162,645 162,645

Storage Facility VH01 0 47,569 47,569 47,569 47,569

Vickery Meadow Branch Library

VE03 0 783,070 806,562 806,562 806,562

West Dallas Multipurpose Center

VH13 0 91,519 91,519 91,519 91,519

Operating and Maintenance Department Total

$0 $1,348,381 $1,379,780 $1,379,780 $1,379,78

0

419

420

CONVENTION & EVENT SERVICES CAPITAL IMPROVEMENTS MISSION The Department of Convention and Event Services is dedicated to: (1) renovating, maintaining, and preserving existing facilities, (2) replacing equipment to enhance operational efficiency and occupant safety, and (3) expanding Convention Center facilities to ensure adequate space necessary to attract new clients, visitors, and residents to the facility.

HIGHLIGHTED ACCOMPLISHMENTS FOR FY 2017-18 1. Executed design contract for the renovation of “A” Ballroom.2. Installed over 200 security cameras with primary and secondary control centers.3. Issued a Request for Proposals for the design, implementation, and construction

administration of dynamic wayfinding system.4. Replaced flooring in the “A” Building and “F” Lobby.5. Renovated the “A 300s” and “A 100s” meeting rooms, including replacement of the

operable walls.6. Completed assessment and began the design for the modernization of 12 escalators

and five elevators.7. Began design of the renovation of all Exhibit Hall and pre-function space restroom

facilities.8. Began design phase for water infiltration repairs to the building envelope.9. Coordinated and oversaw capital projects implemented by the Center’s technology

provider, including replacement of all fiber and copper in the facility, installation ofover 800 wireless access points, and construction of a Distributed Antenna System.

10. Renovated the IT office.11. Completed design and construction of the “D” Lobby Satellite Office.12. Began assessment of the Reunion Parking Garage.

HIGHLIGHTED OBJECTIVES FOR FY 2018-19 1. Issue Request for Proposals for the implementation of security access control

system for the building.2. Replace doors and hardware throughout the facility.3. Complete the design and award construction for Phase II of the repairs to the East

Kitchen.4. Issue Request for Proposals for the replacement of all Schedule 10 fire sprinkler

pipes.5. Begin the design phase for the “F” Hall roof replacement.6. Replace the “A/B” Lobby floor.7. Make flatwork repairs throughout the complex.8. Begin construction phase of various capital projects, including: water infiltration,

escalator/elevator replacement, restroom renovation, and wayfinding system.

421

CONVENTION & EVENT SERVICES CAPITAL IMPROVEMENTS SERVICE DESCRIPTIONS Convention Center Improvements Convention and Event Services continues to address the outstanding items identified in the 2010 Needs Assessment. Projects center around life safety improvements, water infiltration, interior improvements, and building integrity components.

422

423

CONVENTION & EVENT SERVICES CAPITAL IMPROVEMENTS USE OF FUNDS SUMMARY

Activity Capital Budget

Amended Expenditure to

Date Remaining

Balance Convention Center Improvements

$ 101,727,968 $ 71,608,255 $ 30,119,713

Department Total $ 101,727,968 $ 71,608,255 $ 30,119,713

424

CONVENTION & EVENT SERVICES CAPITAL IMPROVEMENTS

FY 2018-19 Adopted

FY 2019-20 Planned

FY 2020-21 Projected

FY 2021-22 Projected

FY 2022-23 Projected

Total

$13,467,033 $15,357,028 $11,000,000 $11,000,000 $11,000,000 $263,552,029

$13,467,033 $15,357,028 $11,000,000 $11,000,000 $11,000,000 $163,552,029

425

426

Pro

ject

Un

it

Nu

mb

erF

un

d

Nu

mb

erC

ou

nci

l D

istr

ict

Cap

ital

Bu

dge

t

A

men

ded

Exp

end

itu

re t

o

Dat

eR

emai

nin

g B

alan

ceF

Y2

01

8-1

9

Adopted

FY

20

19

-20

Planned

FY

20

20

-21

P

roje

cted

FY

20

21

-22

P

roje

cted

FY

20

22

-23

P

roje

cted

To

tal

Bu

dge

t

AC

TIV

ITY

Co

nve

nti

on

Cen

ter

Imp

rove

men

ts

82

Rev

Bon

ds

Com

plet

edU

_82

08

F_0

08

42

$4

2,1

49

,17

0$

40

,17

7,8

12

$1

,97

1,3

58

$0

$0

$0

$0

$0

$4

2,1

49

,17

0

Ret

rofi

t - E

qui

pmen

tU

_90

84

F_0

08

22

16

,35

5,8

05

15

,56

7,6

09

78

8,1

96

00

00

01

6,3

55

,80

5

Kit

chen

Impr

ovem

ent

Pro

ject

U_W

07

3F

_00

82

23

,68

8,2

38

1,5

53

,67

42

,13

4,5

64

00

00

03

,68

8,2

38

Con

vent

ion

Fac

ility

Way

find

ing

Sign

age

U_W

10

2F

_00

82

21

,87

5,0

00

01

,87

5,0

00

06

00

,00

00

00

2,4

75

,00

0

Bal

lroo

m A

Ele

ctri

cal U

pgra

de

Pro

ject

U_W

10

3F

_00

82

22

,00

0,0

00

02

,00

0,0

00

00

00

02

,00

0,0

00

Con

vent

ion

Fac

ility

Sec

urit

y Sy

stem

U

pgra

de

Pro

ject

U_W

10

4F

_00

82

27

25

,00

04

74

,09

32

50

,90

70

50

0,0

00

00

01

,22

5,0

00

Con

vent

ion

Fac

ility

Ele

vato

rEsc

alat

or

Impr

ovem

ent

Pro

ject

U_W

10

6F

_00

82

23

,35

8,3

34

12

9,8

51

3,2

28

,48

30

00

00

3,3

58

,33

4C

onve

ntio

n C

ente

r F

acili

ty

Impr

ovem

ents

U_W

11

1F

_00

82

21

1,1

67

,32

91

47

,75

31

1,0

19

,57

60

00

00

11

,16

7,3

29

Con

vent

ion

Fac

ility

Ope

rab

le W

all

Rep

lace

men

tsU

_W1

75

F_0

08

22

1,1

36

,90

45

19

,95

86

16

,94

64

00

,00

00

00

01

,53

6,9

04

KB

HC

CD

Wat

er In

filt

rati

on P

roje

ctU

_W1

88

F_0

08

22

4,6

00

,00

02

79

,42

64

,32

0,5

74

00

00

04

,60

0,0

00

KB

HC

CD

Inte

rior

-Ext

erio

r D

oor

Rep

lace

men

t P

roje

ctU

_W2

18

F_0

08

22

90

0,0

00

09

00

,00

09

00

,00

00

00

01

,80

0,0

00

Ele

ctro

nic-

Mec

hani

cal L

ock

Rep

lace

men

tU

_W2

19

F_0

08

22

90

0,0

00

09

00

,00

06

00

,00

01

,00

0,0

00

00

02

,50

0,0

00

KB

HC

CD

A1

00

Inte

rior

Impr

ovem

ent

Pro

ject

U_W

24

6F

_00

82

27

00

,00

06

62

,47

63

7,5

24

00

00

07

00

,00

0

IT O

ffic

e R

enov

atio

n P

roje

ctU

_W2

52

F_0

08

22

19

5,0

00

14

7,9

10

47

,09

00

00

00

19

5,0

00

Rep

lace

men

t of

Lob

by

A/B

Flo

orin

gU

_W2

92

F_0

08

22

00

02

,00

0,0

00

1,0

00

,00

00

00

3,0

00

,00

0

C a

nd D

Mee

ting

Roo

m R

enov

atio

nU

_W2

93

F_0

08

22

00

00

2,0

00

,00

00

00

2,0

00

,00

0

War

Mem

oria

l Rep

airs

U_W

29

4F

_00

82

20

00

05

00

,00

00

00

50

0,0

00

F H

all R

oof R

epla

cem

ent

U_W

29

5F

_00

82

20

00

1,8

00

,00

02

,00

0,0

00

00

03

,80

0,0

00

Fla

twor

k ar

ound

Fac

ility

U_W

29

7F

_00

82

20

00

1,0

00

,00

01

,00

0,0

00

00

02

,00

0,0

00

Fir

e Sp

rink

ler

Pip

e R

epla

cem

ent

U_W

29

8F

_00

82

20

00

3,0

00

,00

01

,00

0,0

00

00

04

,00

0,0

00

20

10

Fac

ility

Nee

ds

Ass

essm

ent

U_W

29

9F

_00

82

20

00

00

11

,00

0,0

00

11

,00

0,0

00

11

,00

0,0

00

33

,00

0,0

00

Rev

enue

Con

ting

ency

U_9

07

0F

_00

83

21

1,9

77

,18

81

1,9

47

,69

32

9,4

95

00

00

01

1,9

77

,18

8

Reu

nion

Par

king

Gar

age

Ren

ovat

ion

U_W

29

1F

_00

82

20

00

3,7

67

,03

35

,75

7,0

28

00

09

,52

4,0

61

To

tal b

y D

epar

tmen

t$

10

1,7

27

,96

8$

71

,60

8,2

55

$3

0,1

19

,71

3$

13

,46

7,0

33

$1

5,3

57

,02

8$

11

,00

0,0

00

$1

1,0

00

,00

0$

11

,00

0,0

00

$1

63

,55

2,0

29

CON

VEN

TIO

N &

EVE

NT

SERV

ICES

CAP

ITAL

IMPR

OVE

MEN

TS

427

CONVENTION & EVENT SERVICES CAPITAL IMPROVEMENTS OPERATING AND MAINTENANCE COSTS Capital projects require operating and maintenance activities to maintain and extend the life of the completed project. Operating and maintenance costs are budgeted after the completion of the project.

Project Unit

Number FY 2018-19 Adopted

FY 2019-20 Planned

FY 2020-21 Projected

FY 2021-22 Projected

FY 2022-23 Projected

Convention Facility Wayfinding Signage

W102 $0 $25,000 $50,000 $50,000 $50,000

Electronic-Mechanical Lock Replacement

W219 0 25,000 50,000 50,000 50,000

Reunion Parking Garage Renovation

W291 0 113,706 454,825 454,825 454,825

Operating and Maintenance Department Total

$0 $163,706 $554,825 $554,825 $554,825

428

CULTURAL FACILITIES CAPITAL IMPROVEMENTS MISSION

This program provides funding for site acquisition, design, construction, and/or renovation of the City's cultural facilities including the Bath House Cultural Center, Dallas Heritage Village, City Performance Hall, Dallas Museum of Art, Kalita Humphreys Theater, Latino Cultural Center, Majestic Theatre, Meyerson Symphony Center, Oak Cliff Cultural Center, Sammons Center for the Arts, Dallas Black Dance Theatre, South Dallas Cultural Center, and WRR 101.1FM. The program includes the strategic Cultural Facilities Master Plan to provide effective and efficient utilization of existing facilities, develop a plan for investment in the existing facilities and funding for any new facilities, as well as public art. Private funding participation consistent with the City of Dallas Cultural Policy is required for this program.

HIGHLIGHTED ACCOMPLISHMENTS FOR FY 2017-18

1. Initiated the Cultural Facilities Program contracting process. The Cultural FacilitiesProgram uses capital construction funds and coordinates and guides the City of Dallas’support and funding for long-term improvement, renovation, or major repairs ofcultural facilities owned and operated by organizations with an annual operating budget less than $5 million.

2. Completed four large-scale public art projects at Garage C at Love Field: Love FieldPedestrian Walkway Rings, Love Field Pedestrian Bypass Corridor Luminous Stratum,Love Field Art Plaza at Garage C Venture, Love Field Ticketing Hall Mural and Sculpture Flying Dreams.

HIGHLIGHTED OBJECTIVES FOR FY 2018-19

1. Coordinate 14 public art projects in process with expected completion dates inFY 2018-19: Anderson Bonner Park, Bath House Cultural Center Design Phase, WestDallas Veterans, Dallas Animal Services (four projects), Donation Project-DowntownDallas Parking Meters (four projects), Kiest Park, MLK Library, MLK CommunityCenter, Family Corridor-Neighborhood Plus, Pemberton Hill Neighborhood Plus,Pleasant Oaks, South Lamar Gateway, South Dallas Environmental Design Phase, andTriangle Park.

429

CULTURAL FACILITIES CAPITAL IMPROVEMENTS 2. Complete first round of Cultural Facilities Program renovation projects at the Creative

Arts Center of Dallas and Dallas Children’s Theater. Also initiate second round ofCultural Facilities Program contracts.

SERVICE DESCRIPTIONS

Cultural Facilities Site acquisition, design, construction, and/or renovation of the City’s cultural facilities.

Municipal Radio Improvements Projects include the upgrading and expanding of digital broadcast equipment to ensure high quality broadcast, uninterrupted service, and compliance with Federal Communications Commission requirements for a 100,000 Kw FM radio transmitter, and the construction of a new broadcast facility or renovation of existing broadcast facility, including building security and production studio improvements.

430

431

CULTURAL FACILITIES CAPITAL IMPROVEMENTS SUMMARY

Activity Capital Budget Adopted

Expenditure ITD

Remaining Balance

Cultural Facilities $4,760,000 $140,460 $4,619,540

Municipal Radio Improvements 2,620,657 2,443,724 176,933

Department Total $7,380,657 $2,584,184 $4,796,473

432

CULTURAL FACILITIES CAPITAL IMPROVEMENTS

FY 2018-19 Adopted

FY 2019-20 Planned

FY 2020-21 Projected

FY 2021-22 Projected

FY 2022-23 Projected

Total

$10,985,000 $2,490,000 $0 $0 $0 $18,235,000

0 0 0 0 0 2,620,657

$10,985,000 $2,490,000 $0 $0 $0 $20,855,657

433

434

Pro

ject

Un

it

Nu

mb

erFu

nd

N

um

ber

Co

un

cil

Dis

tric

tC

apit

al

Am

end

edE

xpen

dit

ure

to

D

ate

Rem

ain

ing

Bal

ance

FY2

01

8-1

9

Adopted

FY2

01

9-2

0

Planned

FY

20

20

-21

P

roje

cted

FY

20

21

-22

P

roje

cted

FY

20

22

-23

P

roje

cted

T

ota

l

Bu

dge

t

AC

TIV

ITY

Cu

ltu

ral F

acili

ties

Bat

h H

ou

se C

ult

ura

l Cen

ter

U_V

F0

1F

_1V

49

9$

15

0,0

00

$

0

$1

50

,00

0

$7

60

,00

0

$5

90

,00

0

$0

$

0

$0

$

1,5

00

,00

0

Dal

las

Bla

ck D

ance

Th

eatr

eU

_VF

08

F_1

V4

91

40

0

0

0

9

00

,00

0

0

0

0

90

0,0

00

Dal

las

Her

itag

e V

illag

eU

_VF

02

F_1

V4

92

0

0

0

25

0,0

00

0

0

0

0

2

50

,00

0

Dal

las

Mu

seu

m o

f Art

U_V

F0

3F

_1V

49

14

2,1

25

,00

0

0

2,1

25

,00

0

3,8

75

,00

0

0

0

0

0

6,0

00

,00

0

Kal

ita

Hu

mp

hre

ys T

hea

ter

U_V

F0

4F

_1V

49

14

0

0

0

52

5,0

00

0

0

0

0

5

25

,00

0

Maj

or

Mai

nte

nan

ce P

roje

cts-

Art

s an

d

Cu

ltu

ral F

acili

ties

U_W

13

0F

_06

71

2,1

41

,60

0,0

00

1

25

,90

3

1,4

74

,09

7

1,0

00

,00

0

1,0

00

,00

0

0

0

0

3,6

00

,00

0

Mey

erso

nU

_VF

05

F_1

V4

91

43

75

,00

0

14

,55

7

36

0,4

43

3

,42

5,0

00

0

0

0

0

3

,80

0,0

00

No

n-C

ity

Ow

ned

Cu

ltu

ral F

acili

ty R

epai

rU

_W1

49

F_0

67

17

,94

00

,00

0

0

40

0,0

00

0

0

0

0

0

4

00

,00

0

Oak

Clif

f Cu

ltu

ral C

ente

rU

_VF

06

F_1

V4

91

11

0,0

00

0

1

10

,00

0

0

0

0

0

0

11

0,0

00

Sam

mo

ns

Cen

ter

U_V

F0

7F

_1V

49

20

0

0

9

00

,00

0

0

0

0

0

90

0,0

00

Sou

th D

alla

s C

ult

ura

l Cen

ter

U_V

F0

9F

_1V

49

70

0

0

2

50

,00

0

0

0

0

0

25

0,0

00

To

tal C

ult

ura

l Fac

iliti

es4

,76

0,0

00

1

40

,46

0

4,6

19

,54

0

10

,98

5,0

00

2

,49

0,0

00

0

0

0

1

8,2

35

,00

0

Mu

nic

ipal

Rad

io Im

pro

vem

ents

Mu

nic

ipal

Rad

io F

acili

ties

U_6

12

5F

_01

52

72

,62

0,6

57

2

,44

3,7

24

1

76

,93

3

0

0

0

0

0

2,6

20

,65

7

To

tal M

un

icip

al R

adio

Imp

rove

men

ts2

,62

0,6

57

2

,44

3,7

24

1

76

,93

3

0

0

0

0

0

2,6

20

,65

7

To

tal b

y D

epar

tmen

t$

7,3

80

,65

7

$2

,58

4,1

84

$

4,7

96

,47

3

$1

0,9

85

,00

0

$2

,49

0,0

00

$

0

$0

$

0

$2

0,8

55

,65

7

CULT

URAL

FAC

ILIT

IES

CAPI

TAL

IMPR

OVE

MEN

TS

435

436

DALLAS WATER UTILITIES CAPITAL IMPROVEMENTS MISSION The City of Dallas Water Utilities Department (DWU) is a City-owned enterprise utility providing regional water and wastewater services to the residents of Dallas and to surrounding customer cities. DWU’s mission is to provide services vital to the health and safety of Dallas residents and our customers and to support the City’s efforts toward economic development, environmental protection, and enhancement of quality of life, including water supply, treatment, and distribution, wastewater collection and treatment, and billing, credit and collection and customer service.

The mission of the DWU Capital Improvement Program is to provide an adequate water supply and wastewater treatment to customers by acquiring future water and wastewater facilities and to renovate and improve existing water and wastewater facilities throughout the City of Dallas.

HIGHLIGHTED ACCOMPLISHMENTS FOR FY 2017-18 1. Awarded water and wastewater main replacement and rehabilitation contracts that will

result in the installation of approximately 77 miles of water and wastewater mains,including relocation and private development projects.

2. Awarded the Water Delivery Comprehensive System Assessment and Update project,which includes strategic plans and long-range goals for the capacity, management,operation, and maintenance of the City of Dallas water delivery system.

3. Awarded construction of rehabilitation improvements to the 120 inch wastewaterinterceptor upstream of the Southside Wastewater Treatment Plant. Theseimprovements are necessary to extend the service life of the interceptor.

4. Awarded construction of 72-inch water transmission pipeline on Harry Hines Blvd fromCullum Lane to Walnut Hill Lane, as part of transmission pipeline between Elm Fork andBachman Water Treatment Plants.

5. Completed rehabilitation of the White Rock Raw Sewage Pump Station at CentralWastewater Treatment Plant. This contract included replacement of bar screens,pumps and motors, installation of variable frequency drives, new sluicing system,structural improvements at the wet well, and gate replacements.

6. Completed rehabilitation of the Activated Sludge Influent Pump Station at the CentralWastewater Treatment Plant. This project included replacement of all 10 pumps andmotors, new switchgear and variable frequency drives, gates and new header piping.

7. Awarded Jim Miller Pump Station rehabilitation design contract. This contract willperform a condition assessment of key components of the pump station and recommend improvements. Jim Miller Pump Station has a 20-million-gallon reservoir and pumpstation that serves North Dallas, East Dallas, and Pleasant Grove and transfers water tonorthwestern customer cities.

437

DALLAS WATER UTILITIES CAPITAL IMPROVEMENTS

8. Began the conversion of East Side Water Treatment Plant to biological filtration. Thenew process conversion will build on improvements at Bachman Water Treatment Plant and improve the stability of water in the distribution system.

9. Completed the Bachman Water Treatment Plant water quality improvements and finalconversion of the plant to enhanced coagulation and biological filtration for improvedquality and stability of water in the distribution system.

10. Awarded design of Elm Fork Biological Filter project for improved stability of water inthe distribution system. This project includes a new filter complex with chemical rapidmixing and flumes to connect plant infrastructure and improve hydraulics.

HIGHLIGHTED OBJECTIVES FOR FY 2018-19 1. Award water and wastewater main replacement and rehabilitation contracts which

will result in the installation of approximately 75 miles of water and wastewater mains, including relocation and private development projects.

2. Award construction of East Bank Diversion Pipeline, consisting of approximately 7,300 feet of 48-inch wastewater pipeline and 1,400 feet of 90-inch wastewater pipelinerehabilitation.

3. Award construction of the Cadiz Y-structure rehabilitation and reliabilityimprovements. This project includes rehabilitation of the inlet structure and electricaland mechanical improvements at the Cadiz Pump Station.

4. Award wastewater facilities security and safety upgrades. This engineering contractwill include the design of replacement cameras, servers, and access control systems atboth wastewater treatment plants, as well as the design of rail spur replacement andadditional safety improvements.

5. Award design for new Blower Facility at Central Wastewater Treatment Plant. Thisproject will include evaluation of current technologies and recommendations forconstruction. The new facility will have an independent electrical feed and provideredundancy for aeration requirements at the Activated Sludge Complexes.

6. Award the Water Treatment Facilities Strategic Master Plan. The Water TreatmentFacilities Strategic Master Plan will include strategic plans and long-range goals forcapital improvements, management, operation, and maintenance of City of Dallaswater treatment facilities.

7. Award Phase 2 of the Walnut Hill Pump Station design build project. This project willreplace the two existing pump stations that have exceeded their service life.

8. Award ozone rehabilitation contract for renewal and replacement of existing ozonesystems at East Side, Bachman, and Elm Fork Water Treatment Plants to provide more sustainable and efficient operations and to improve water quality.

9. Award design of residuals handling improvements at the East Side Water TreatmentPlant. This project will modify existing residuals handling processes at the plant toprovide more efficient operation and improved water quality.

438

DALLAS WATER UTILITIES CAPITAL IMPROVEMENTS 10. Complete initial phases of conversion of East Side Water Treatment Plant to biological

filtration operation. The new process conversion will build on improvements atBachman Water Treatment Plant and improve the quality and stability of water in thedistribution system.

SERVICE DESCRIPTIONS

Homeowner Extensions and Unserved Areas Construction of water and wastewater main extensions to homeowners and meters for water service.

Inflow/Infiltration Remediation Design and construction of improvements to eliminate inflow and infiltration conditions within the wastewater collection system.

Mains, Pump Stations and Associated Facilities Right-of-way acquisition, design and construction of new and replacement mains, pump stations, lift stations, ground storage, and elevated tanks as required by growth, development, and obsolescence. Surveying, geotechnical, and environmental services are also included.

Public Art Includes public art initiatives throughout the city. Funds generated by Public Art appropriations are used for the design services of artists, selection, acquisition, commissioning, and display of artworks, and for administration of public art projects.

Raw Water Pumping and Transmission Acquisition of right-of-way for transmission facilities and for the design and construction of water transmission facilities to include the Lake Fork Pump Station and pipeline.

Rehabilitation and Equipment Maintenance and renovation of major water and wastewater facilities.

Relocations in Advance of Paving Replacement and/or relocation of water mains, wastewater mains, and related facilities to permit widening and paving of streets and highways and storm drainage in coordination with City, county, and state programs.

Service Centers, Offices, and Research Facilities Renovation of existing service facilities and business and customer service systems.

439

DALLAS WATER UTILITIES CAPITAL IMPROVEMENTS Studies and Master Plans Studies related to business, planning, water and wastewater operations, and master plan updates.

Water Supply Reservoirs and Dams Dam inspection, consultation, rehabilitation, and erosion studies for various dams. Also, includes acquisition of new water supply sources.

Water Treatment Plants and Associated Facilities Design and construction of renovations, expansions and improvements to the City’s three water treatment plants: Bachman Plant, East Side Plant and Elm Fork Plant. Funding for the design and construction of the proposed future water treatment plant(s).

Wastewater Treatment Plants and Associated Facilities Design and construction of renovations, expansions, and improvements to the Central and Southside Wastewater Treatment Plants. Funding for the design and construction of the proposed future wastewater treatment plant(s).

Wholesale Customer Facilities Construction of facilities necessary to provide service to the customer cities. Funded by customer cities.

440

441

DALLAS WATER UTILITIES CAPITAL IMPROVEMENTS USE OF FUNDS SUMMARY

Activity Capital Budget

Adopted Expenditure to

Date Remaining

Balance

Homeowners Extensions and Unserved Areas

$145,815,766 $106,467,415 $39,348,350

Inflow/Infiltration Remediation 29,038,136 29,035,933 2,203

Mains, Pump Stations, and Associated Facilities

1,925,811,027 1,508,471,375 417,339,653

Public Art 4,095,750 693,857 3,401,893

Raw Water Pumping and Transmission 306,970,957 284,405,490 22,565,467

Rehabilitation and Equipment 248,708,189 216,230,367 32,477,822

Relocations in Advance of Paving 418,128,026 293,561,133 124,566,893

Service Centers, Offices, and Research Facilities

72,988,698 48,293,179 24,695,520

Studies and Master Plans 77,434,499 60,533,839 16,900,660

Water Supply Reservoirs and Dams 67,258,051 52,541,366 14,716,685

Water Treatment Plants and Associated Facilities

1,254,171,429 983,415,291 270,756,137

Waste Water Treatment Plants and Associated Facilities

992,610,351 853,096,151 139,514,201

Wholesale Customer Facilities 9,263,684 3,346,388 5,917,296

Department Total $5,552,294,565 $4,440,091,783 $1,112,202,783

442

DALLAS WATER UTILITIES CAPITAL IMPROVEMENTS

FY 2018-19 Adopted

FY 2019-20 Planned

FY 2020-21 Projected

FY 2021-22 Projected

FY 2022-23 Projected

Total

$5,700,000 $2,500,000 $2,500,000 $2,500,000 $2,500,000 $161,515,766

0 0 0 0 0 29,038,136

152,067,500 139,471,250 139,300,000 187,300,000 144,800,000 2,688,749,777

82,500 78,750 0 0 0 4,257,000

4,500,000 5,500,000 27,500,000 35,000,000 45,000,000 424,470,957

13,000,000 13,800,000 13,500,000 14,300,000 14,000,000 317,308,189

34,850,000 24,350,000 17,350,000 17,350,000 17,350,000 529,378,026

15,200,000 3,000,000 3,000,000 3,000,000 3,000,000 100,188,698

5,100,000 1,100,000 1,050,000 1,100,000 1,100,000 86,884,499

2,000,000 10,000,000 6,500,000 0 0 85,758,051

26,000,000 65,500,000 137,000,000 27,000,000 124,000,000 1,633,671,429

40,000,000 45,500,000 26,700,000 53,200,000 43,700,000 1,201,710,351

1,500,000 5,000,000 500,000 500,000 500,000 17,263,684

$300,000,000 $315,800,000 $374,900,000 $341,250,000 $395,950,000 $7,280,194,565

443

444

Pro

ject

Un

it

Nu

mb

erFu

nd

N

um

ber

Co

un

cil

Dis

tric

tC

apit

al B

ud

get

Am

end

edE

xpen

dit

ure

to

D

ate

Rem

ain

ing

Bal

ance

FY2

01

8-1

9

Adopted

FY2

01

9-2

0

Planned

FY

20

20

-21

P

roje

cted

FY

20

21

-22

P

roje

cted

FY

20

22

-23

P

roje

cted

T

ota

l

B

ud

get

AC

TIV

ITY

Ho

meo

wn

ers

Ext

ensi

on

s A

nd

Un

serv

ed A

reas

Ho

me-

Un

serv

Ext

en -

Imp

rov

U_P

W4

1F

_01

15

Cit

ywid

e7

60

,77

07

60

,77

00

00

00

07

60

,77

0

Ho

me-

Un

serv

Ext

en -

Imp

rov2

U_C

S41

F_0

10

3C

ityw

ide

36

,65

1,9

84

2

1,2

75

,99

5

15

,37

5,9

89

2

,50

0,0

00

1

,00

0,0

00

1

,00

0,0

00

1

,00

0,0

00

1

,00

0,0

00

4

3,1

51

,98

4

Ho

me-

Un

serv

Ext

en -

Imp

rov3

U_C

W4

1F

_01

02

Cit

ywid

e9

1,4

03

,01

28

4,4

30

,65

16

,97

2,3

61

3,2

00

,00

01

,50

0,0

00

1,5

00

,00

01

,50

0,0

00

1,5

00

,00

01

00

,60

3,0

12

Fu

ture

Dev

elo

pm

ent

Init

iati

ves

- Was

tew

ater

U_C

S97

F_0

10

3C

ityw

ide

8,5

00

,00

00

8,5

00

,00

00

00

00

8,5

00

,00

0

Fu

ture

Dev

elo

pm

ent

Init

iati

ves

- Wat

erU

_CW

97

F_0

10

2C

ityw

ide

8,5

00

,00

00

8,5

00

,00

00

00

00

8,5

00

,00

0

To

tal H

om

eow

ner

s E

xten

sio

ns

An

d U

nse

rved

Are

as1

45

,81

5,7

66

10

6,4

67

,41

53

9,3

48

,35

05

,70

0,0

00

2,5

00

,00

02

,50

0,0

00

2,5

00

,00

02

,50

0,0

00

16

1,5

15

,76

6

Infl

ow

/In

filt

rati

on

Rem

edia

tio

n

Ad

mi n

istr

ativ

e O

rder

U_C

S96

F_0

10

3C

ityw

ide

29

,03

8,1

36

29

,03

5,9

33

2,2

03

00

00

02

9,0

38

,13

6

To

tal I

nfl

ow

/In

filt

rati

on

Rem

edia

tio

n2

9,0

38

,13

62

9,0

35

,93

32

,20

30

00

00

29

,03

8,1

36

Mai

ns,

Pu

mp

Sta

tio

ns

An

d A

sso

ciat

ed F

acili

ties

Mai

ns

Inte

recp

t - L

ift

Sta

U_C

S40

F_0

10

3C

ityw

ide

14

7,8

96

,51

41

28

,85

7,7

97

19

,03

8,7

17

7,9

00

,00

07

,70

0,0

00

6,7

00

,00

07

,70

0,0

00

6,7

00

,00

01

84

,59

6,5

14

Mai

ns

Inte

rcep

t - L

ift

Sta

U_P

S40

F_0

11

6C

ityw

ide

15

8,0

49

,19

91

62

,54

8,9

18

4,4

99

,71

90

00

00

15

8,0

49

,19

9

Mai

ns

Inte

rcep

t - L

ift

Sta

F_1

18

0C

ityw

ide

39

,25

5,9

00

39

,34

9,7

13

93

,81

30

00

00

39

,25

5,9

00

Mai

ns

Inte

rcep

t - L

ift

Sta

F_1

18

DC

ityw

ide

2,4

55

,06

02

,45

4,9

89

71

00

00

02

,45

5,0

60

Mai

ns

Inte

rcep

t - L

ift

Sta

F_1

18

EC

ityw

ide

2,2

58

,76

02

,11

2,7

30

14

6,0

30

00

00

02

,25

8,7

60

Mai

ns

Inte

rcep

t - L

ift

Sta

F_2

11

6C

ityw

ide

19

4,1

66

,84

0

1

19

,03

3,2

43

75

,13

3,5

97

6

,56

7,5

00

2

0,6

00

,00

0

6

,00

0,0

00

6

,00

0,0

00

6

,00

0,0

00

2

39

,33

4,3

40

Mai

ns

Inte

rcep

t - L

ift

Sta

F_3

11

6C

ityw

ide

13

4,1

37

,54

1

6

4,0

69

,16

3

70

,06

8,3

78

3

5,5

00

,00

0

1

1,0

71

,25

0

1

1,5

00

,00

0

2

4,5

00

,00

0

1

1,5

00

,00

0

2

28

,20

8,7

91

F_A

11

6C

ityw

ide

3,2

11

,44

03

,21

1,4

40

00

00

00

3,2

11

,44

0

F_B

11

6C

ityw

ide

2,0

88

,12

32

,08

8,1

23

10

00

00

2,0

88

,12

3

F_C

11

6C

ityw

ide

4,8

93

,80

04

,70

6,1

27

18

7,6

72

00

00

04

,89

3,8

00

F_D

11

6C

ityw

ide

11

,22

7,4

27

11

,22

7,4

27

00

00

00

11

,22

7,4

27

F_E

11

6C

ityw

ide

$8

,05

6,6

32

$8

,04

5,1

33

$1

1,4

99

$0

$0

$0

$0

$0

$8

,05

6,6

32

DALL

AS W

ATER

UTI

LITI

ES C

APIT

AL IM

PRO

VEM

ENTS

445

Pro

ject

Un

it

Nu

mb

erFu

nd

N

um

ber

Co

un

cil

Dis

tric

tC

apit

al B

ud

get

Am

end

edE

xpen

dit

ure

to

D

ate

Rem

ain

ing

Bal

ance

FY2

01

8-1

9

Adopted

FY2

01

9-2

0

Planned

FY

20

20

-21

P

roje

cted

FY

20

21

-22

P

roje

cted

FY

20

22

-23

P

roje

cted

T

ota

l

B

ud

get

F_F

11

6C

ityw

ide

$1

1,7

24

,60

6$

11

,70

6,1

16

$1

8,4

91

$0

$0

$0

$0

$0

$1

1, 7

24

,60

6

F_G

11

6C

ityw

ide

18

,54

8,4

61

1

8,5

31

,90

5

16

,55

7

00

00

01

8,5

48

,46

1

F_H

11

6C

ityw

ide

2,1

87

,86

0

1

,75

0,0

45

43

7,8

15

00

00

02

,18

7,8

60

F_J

11

6C

ityw

ide

17

,22

2,6

85

15

,35

5,2

43

1,8

67

,44

20

00

00

17

,22

2,6

85

F_K

11

6C

ityw

ide

6,6

61

,55

46

,09

4,4

52

56

7,1

02

00

00

06

,66

1,5

54

Mai

ns-

Pu

mp

ing

- Sto

rage

Fa

U_P

W4

0F

_01

15

Cit

ywid

e2

68

,60

2,0

26

27

1,4

54

,19

32

,85

2,1

67

00

00

02

68

,60

2,0

26

Mai

ns-

Pu

mp

ing

- Sto

rage

Fa

F_1

17

0C

ityw

ide

68

,58

9,0

82

68

,65

5,9

47

66

,86

50

00

00

68

,58

9,0

82

Mai

ns-

Pu

mp

ing

- Sto

rage

Fa

F_1

17

AC

ityw

ide

11

1,4

65

11

1,4

65

00

00

00

11

1,4

65

Mai

ns-

Pu

mp

ing

- Sto

rage

Fa

F_1

17

CC

ityw

ide

2,9

68

,86

22

,93

7,6

48

31

,21

40

00

00

2,9

68

,86

2

Mai

ns-

Pu

mp

ing

- Sto

rage

Fa

F_1

17

DC

ityw

ide

3,2

53

,42

13

,25

3,4

21

00

00

00

3,2

53

,42

1

Mai

ns-

Pu

mp

ing

- Sto

rage

Fa

F_1

17

EC

ityw

ide

4,4

14

,30

53

,20

3,8

18

1,2

10

,48

70

00

00

4,4

14

,30

5

Mai

ns-

Pu

mp

ing

- Sto

rage

Fa

F_2

11

5C

ityw

ide

30

5,7

46

,42

11

97

,80

2,1

38

10

7,9

44

,28

32

0,0

00

,00

06

,50

0,0

00

6,5

00

,00

04

9,0

00

,00

04

1,0

00

,00

04

28

,74

6,4

21

Mai

ns-

Pu

mp

ing

- Sto

rage

Fa

F_3

11

5C

ityw

ide

21

6,3

30

,02

69

4,5

60

,21

41

21

,76

9,8

12

7,5

00

,00

01

8,0

00

,00

03

5,0

00

,00

02

4,0

00

,00

07

,00

0,0

00

30

7,8

30

,02

6

F_A

11

5C

ityw

ide

4,4

77

,00

44

,47

7,0

04

00

00

00

4,4

77

,00

4

F_B

11

5C

ityw

ide

3,2

39

,85

03

,23

0,3

40

9,5

10

00

00

03

,23

9,8

50

F_C

11

5C

ityw

ide

7,4

16

,36

47

,39

7,1

98

19

,16

60

00

00

7,4

16

,36

4

F_D

11

5C

ityw

ide

5,1

90

,96

15

,19

0,9

60

10

00

00

5,1

90

,96

1

F_E

11

5C

ityw

ide

11

,04

7,5

32

1

0,6

61

,99

8

38

5,5

34

00

00

01

1,0

47

,53

2

F_F

11

5C

ityw

ide

9,8

91

,40

9

9

,82

9,0

93

62

,31

7

00

00

09

,89

1,4

09

F_G

11

5C

ityw

ide

20

,16

0,6

90

20

,04

9,3

86

11

1,3

04

00

00

02

0,1

60

,69

0

F_H

11

5C

ityw

ide

18

,69

1,1

08

1

8,5

97

,72

6

93

,38

2

00

00

01

8,6

91

,10

8

F_J

11

5C

ityw

ide

17

,99

0,2

09

1

7,7

62

,70

2

22

7,5

07

00

00

01

7,9

90

,20

9

F_K

11

5C

ityw

ide

20

,42

8,9

88

18

,65

4,9

60

1,7

74

,02

80

00

00

20

,42

8,9

88

Mai

ns-

Pu

mp

ing

- Sto

rage

Fa2

U_C

W4

0F

_01

02

Cit

ywid

e1

73

,21

8,9

02

14

9,4

98

,60

32

3,7

20

,29

98

,60

0,0

00

9,6

00

,00

07

,60

0,0

00

10

,10

0,0

00

6,6

00

,00

02

15

,71

8,9

02

TW

DB

Was

tew

ater

(Cle

an W

ater

) Pro

ject

U_F

S40

F_1

15

1C

ityw

ide

00

02

2,0

00

,00

02

2,0

00

,00

02

2,0

00

,00

02

2,0

00

,00

02

2,0

00

,00

01

10

,00

0,0

00

TW

DB

Wat

er (D

rin

kin

g W

ater

)U

_FW

40

F_1

15

0C

ityw

ide

00

04

4,0

00

,00

04

4,0

00

,00

04

4,0

00

,00

04

4,0

00

,00

04

4,0

00

,00

02

20

,00

0,0

00

To

tal M

ain

s, P

um

p S

tati

on

s A

nd

Ass

oci

ated

Fac

iliti

es$

1,9

25

,81

1,0

27

$1

,50

8,4

71

,37

5$

41

7,3

39

,65

3$

15

2,0

67

,50

0$

13

9,4

71

,25

0$

13

9,3

00

,00

0$

18

7,3

00

,00

0$

14

4,8

00

,00

0$

2,6

88

,74

9,7

77

DALL

AS W

ATER

UTI

LITI

ES C

APIT

AL IM

PRO

VEM

ENTS

446

Pro

ject

Un

it

Nu

mb

erFu

nd

N

um

ber

Co

un

cil

Dis

tric

tC

apit

al B

ud

get

Am

end

edE

xpen

dit

ure

to

D

ate

Rem

ain

ing

Bal

ance

FY2

01

8-1

9

Adopted

FY2

01

9-2

0

Planned

FY

20

20

-21

P

roje

cted

FY

20

21

-22

P

roje

cted

FY

20

22

-23

P

roje

cted

T

ota

l

B

ud

get

Pu

blic

Art

Pu

blic

Art

Ad

min

-Wat

er U

tilit

ies

U_C

W9

5F

_01

21

Cit

ywid

e$

1,9

90

,75

0$

69

3,8

57

$1

,29

6,8

93

$6

0,0

00

$6

3,7

50

$0

$0

$0

$2

,11

4,5

00

Was

tew

ater

Fac

l Pu

blic

Art

U_C

S95

F_0

12

1C

ityw

ide

2,1

05

,00

0

0

2

,10

5,0

00

2

2,5

00

1

5,0

00

0

00

2,1

42

,50

0

To

tal P

ub

lic A

rt4

,09

5,7

50

69

3,8

57

3,4

01

,89

38

2,5

00

78

,75

00

00

4,2

57

,00

0

Raw

Wat

er P

um

pin

g A

nd

Tra

nsm

issi

on

Raw

Wat

er P

um

p -

Tra

ns

Fac

U_P

W2

0F

_01

15

Cit

ywid

e 1

62

,47

8,1

56

16

3,0

46

,84

55

68

,68

90

00

00

16

2,4

78

,15

6

F_1

17

0C

ityw

ide

23

,16

8,9

82

23

,16

8,9

82

00

00

00

23

,16

8,9

82

F_2

11

5C

ityw

ide

19

,76

2,0

03

6,3

55

,82

71

3,4

06

,17

60

5,0

00

,00

00

00

24

,76

2,0

03

F_3

11

5C

ityw

ide

9,5

15

,90

41

,37

3,7

00

8,1

42

,20

44

,00

0,0

00

02

7,0

00

,00

03

5,0

00

,00

04

5,0

00

,00

01

20

,51

5,9

04

F_D

11

5C

ityw

ide

2,6

58

,78

32

,65

8,7

83

00

00

00

2,6

58

,78

3

F_F

11

5C

ityw

ide

4,9

23

,79

04

,59

4,5

22

32

9,2

68

00

00

04

,92

3,7

90

F_G

11

5C

ityw

ide

3,2

58

,10

32

,87

7,8

47

38

0,2

56

00

00

03

,25

8,1

03

F_J

11

5C

ityw

ide

6,8

11

,58

06

,81

1,5

80

00

00

00

6,8

11

,58

0

F_K

11

5C

ityw

ide

5,4

47

,85

85

,18

1,8

11

26

6,0

47

00

00

05

,44

7,8

58

F_1

17

BC

ityw

ide

9,4

24

,21

89

,42

4,2

18

00

00

00

9,4

24

,21

8

Raw

Wat

er P

um

p -

Tra

ns

Fac

2U

_CW

20

F_0

10

2C

ityw

ide

59

,52

1,5

81

58

,91

1,3

76

61

0,2

05

50

0,0

00

50

0,0

00

50

0,0

00

00

61

,02

1,5

81

To

tal R

aw W

ater

Pu

mp

ing

An

dT

ran

smis

sio

n3

06

,97

0,9

57

28

4,4

05

,49

02

2,5

65

,46

74

,50

0,0

00

5,5

00

,00

02

7,5

00

,00

03

5,0

00

,00

04

5,0

00

,00

04

24

,47

0,9

57

Reh

abili

tati

on

An

d E

qu

ipm

ent

Maj

or

Mai

nte

nan

ce -

Reh

ab1

U_C

S50

F_0

10

3C

ityw

ide

81

,41

4,7

97

72

,59

8,7

32

8,8

16

,06

52

,00

0,0

00

4,5

00

,00

02

,00

0,0

00

2,5

00

,00

02

,00

0,0

00

94

,41

4,7

97

Maj

or

Mai

nte

nan

ce -

Reh

abili

tati

on

U_P

S50

F_2

11

6C

ityw

ide

4,0

75

,00

0

0

4,0

75

,00

0

2

,00

0,0

00

0

2,5

00

,00

0

2,5

00

,00

0

3,0

00

,00

0

14

,07

5,0

00

Maj

or

Mai

nte

nan

ce -

Reh

abili

tati

on

U_C

W5

0F

_01

02

Cit

ywid

e1

52

,15

6,6

51

14

0,8

55

,62

81

1,3

01

,02

37

,50

0,0

00

9,3

00

,00

07

,50

0,0

00

7,8

00

,00

07

,50

0,0

00

19

1,7

56

,65

1

Maj

or

Mai

nte

nan

ce -

Reh

abili

tati

on

U_P

W5

0F

_01

15

Cit

ywid

e1

,20

3,7

41

1,2

03

,74

10

00

00

01

,20

3,7

41

Maj

or

Mai

nte

nan

ce -

Reh

abili

tati

on

F_2

11

5C

ityw

ide

9,7

00

,00

0

1

,57

2,2

66

8,1

27

,73

4

0

00

00

9,7

00

,00

0

Maj

or

Mai

nte

nan

ce -

Reh

abili

tati

on

F_3

11

5C

ityw

ide

$1

58

,00

0$

0$

15

8,0

00

$1

,50

0,0

00

$0

$1

,50

0,0

00

$1

,50

0,0

00

$1

,50

0,0

00

$6

,15

8,0

00

DALL

AS W

ATER

UTI

LITI

ES C

APIT

AL IM

PRO

VEM

ENTS

447

Pro

ject

Un

it

Nu

mb

erFu

nd

N

um

ber

Co

un

cil

Dis

tric

tC

apit

al B

ud

get

Am

end

edE

xpen

dit

ure

to

D

ate

Rem

ain

ing

Bal

ance

FY2

01

8-1

9

Adopted

FY2

01

9-2

0

Planned

FY

20

20

-21

P

roje

cted

FY

20

21

-22

P

roje

cted

FY

20

22

-23

P

roje

cted

T

ota

l

B

ud

get

To

tal R

ehab

ilita

tio

n A

nd

Eq

uip

men

t$

24

8,7

08

,18

9$

21

6,2

30

,36

7$

32

,47

7,8

22

$1

3,0

00

,00

0$

13

, 80

0,0

00

$1

3,5

00

,00

0$

14

,30

0,0

00

$1

4,0

00

,00

0$

31

7,3

08

,18

9

Rel

oca

tio

ns

In A

dva

nce

Of P

avin

g

Rel

oca

tio

ns

Du

e T

o P

avin

gU

_PW

42

F_0

11

5C

ityw

ide

63

,84

5,4

55

6

4,4

95

,04

3

(64

9,5

88

)

00

00

06

3,8

45

,45

5

F_1

17

0C

ityw

ide

15

,95

4,6

16

1

5,9

54

,61

6

00

00

00

15

,95

4,6

16

F_1

17

CC

ityw

ide

22

,35

4

17

,44

0

4,9

14

0

00

00

22

,35

4

F_1

17

DC

ityw

ide

41

0,2

86

10

6,9

81

30

3,3

05

00

00

04

10

,28

6

F_2

11

5C

ityw

ide

53

,23

5,0

35

20

,61

7,5

79

32

,61

7,4

56

01

2,5

00

,00

00

00

65

,73

5,0

35

F_3

11

5C

ityw

ide

48

,46

3,4

77

1

8,1

46

,40

7

30

,31

7,0

70

1

2,2

50

,00

0

0

8,0

00

,00

0

8,0

00

,00

0

8,0

00

,00

0

84

,71

3,4

77

F_A

11

5C

ityw

ide

1,2

36

,13

9

1

,18

9,4

21

46

,71

8

00

00

01

,23

6,1

39

F_B

11

5C

ityw

ide

72

0,8

24

72

0,0

20

80

40

00

00

72

0,8

24

F_C

11

5C

ityw

ide

3,6

84

,98

53

,65

5,8

72

29

,11

30

00

00

3,6

84

,98

5

F_D

11

5C

ityw

ide

1,6

23

,30

51

,56

8,8

65

54

,44

00

00

00

1,6

23

,30

5

F_E

11

5C

ityw

ide

42

7,6

47

42

6,4

25

1,2

22

00

00

04

27

,64

7

F_F

11

5C

ityw

ide

2,3

51

,96

5

2

,30

8,3

64

43

,60

1

00

00

02

,35

1,9

65

F_G

11

5C

ityw

ide

78

1,1

30

67

2,1

07

10

9,0

23

00

00

07

81

,13

0

F_H

11

5C

ityw

ide

97

5,2

29

48

6,5

03

48

8,7

27

00

00

09

75

,22

9

F_J

11

5C

ityw

ide

1,8

35

,91

51

,46

2,9

26

37

2,9

88

00

00

01

,83

5,9

15

F_K

11

5C

ityw

ide

32

0,4

27

52

,91

72

67

,51

00

00

00

32

0,4

27

Rel

oca

tio

ns

Du

e T

o P

avin

g3U

_CS4

2F

_01

03

Cit

ywi d

e3

7,4

73

,21

13

0,1

39

,64

77

,33

3,5

65

55

0,0

00

55

0,0

00

55

0,0

00

55

0,0

00

55

0,0

00

40

,22

3,2

11

Rel

oca

tio

ns

Du

e T

o P

avin

g4U

_CW

42

F_0

10

2C

ityw

ide

67

,49

5,6

09

55

,70

6,8

43

11

,78

8,7

66

80

0,0

00

80

0,0

00

80

0,0

00

80

0,0

00

80

0,0

00

71

,49

5,6

09

Rel

oca

tio

ns

Du

e T

o P

avin

g5U

_PS4

2F

_01

16

Cit

ywid

e2

9,3

31

,82

82

9,7

93

,63

84

61

,81

00

00

00

29

,33

1,8

28

F_1

18

0C

ityw

ide

6,8

41

,90

76

,84

1,9

07

00

00

00

6,8

41

,90

7

F_1

18

DC

ityw

ide

64

,05

36

2,0

82

1,9

71

00

00

06

4,0

53

F_2

11

6C

ityw

ide

32

,21

3,1

76

13

,74

3,9

27

18

,46

9,2

49

21

,25

0,0

00

08

,00

0,0

00

8,0

00

,00

08

,00

0,0

00

77

,46

3,1

76

F_3

11

6C

ityw

ide

35

,82

8,0

19

13

,47

3,2

79

22

,35

4,7

40

01

0,5

00

,00

00

00

46

,32

8,0

19

F_A

11

6C

ityw

ide

$7

32

,71

9$

69

7,9

31

$3

4,7

88

$0

$0

$0

$0

$0

$7

32

,71

9

DALL

AS W

ATER

UTI

LITI

ES C

APIT

AL IM

PRO

VEM

ENTS

448

Pro

ject

Un

it

Nu

mb

erFu

nd

N

um

ber

Co

un

cil

Dis

tric

tC

apit

al B

ud

get

Am

end

edE

xpen

dit

ure

to

D

ate

Rem

ain

ing

Bal

ance

FY2

01

8-1

9

Adopted

FY2

01

9-2

0

Planned

FY

20

20

-21

P

roje

cted

FY

20

21

-22

P

roje

cted

FY

20

22

-23

P

roje

cted

T

ota

l

B

ud

get

F_B

11

6C

ityw

ide

$7

80

,93

0$

78

0,7

33

$1

98

$0

$0

$0

$0

$0

$7

80

,93

0

F_ C

11

6C

ityw

ide

69

8,8

31

66

6,4

35

32

,39

6

00

00

06

98

,83

1

F_D

11

6C

ityw

ide

91

6,1

48

90

1,4

80

14

,66

80

00

00

91

6,1

48

F_E

11

6C

ityw

ide

25

7,1

35

25

0,6

31

6,5

04

00

00

02

57

,13

5

F_F

11

6C

ityw

ide

1,0

38

,97

69

03

,80

71

35

,16

90

00

00

1,0

38

,97

6

F_G

11

6C

ityw

ide

46

6,3

65

44

6,5

40

19

,82

50

00

00

46

6,3

65

F_H

11

6C

ityw

ide

5,4

71

,73

25

,16

0,7

63

31

0,9

69

00

00

05

,47

1,7

32

F_J

11

6C

ityw

ide

1,8

82

,05

51

,69

2,3

56

18

9,6

99

00

00

01

,88

2,0

55

F_K

11

6C

ityw

ide

74

6,5

41

41

7,6

46

32

8,8

94

00

00

07

46

,54

1

To

tal R

elo

cati

on

s In

Ad

van

ce O

f Pav

ing

41

8,1

28

,02

62

93

,56

1,1

33

12

4,5

66

,89

33

4,8

50

, 00

02

4,3

50

,00

01

7,3

50

,00

01

7,3

50

,00

01

7,3

50

,00

05

29

,37

8,0

26

Serv

ice

Cen

ters

, Off

ices

An

d R

esea

rch

Fac

iliti

es

Serv

i ce

Ctr

-Ofc

s-R

esea

rch

U_P

W6

0F

_01

15

Cit

ywid

e1

,55

5,8

63

1,5

55

,86

3

0

00

00

01

,55

5,8

63

F_2

11

5C

ityw

ide

3,2

50

,00

00

3,2

50

,00

00

00

00

3,2

50

,00

0

F_3

11

5C

ityw

ide

4,1

90

,00

01

,00

0,6

61

3,1

89

,33

98

,20

0,0

00

00

00

12

,39

0,0

00

F_A

11

5C

ityw

ide

1,4

35

,06

31

,43

5,0

63

00

00

00

1,4

35

,06

3

F_E

11

5C

ityw

ide

47

,89

84

7,8

98

00

00

00

47

,89

8

Serv

ice

Ctr

-Ofc

s-R

esea

rch

2U

_CS6

0F

_01

03

Cit

ywid

e1

0,7

74

,74

65

,52

9,1

08

5,2

45

,63

80

00

00

10

,77

4,7

46

Serv

ice

Ctr

-Ofc

s-R

esea

rch

3U

_CW

60

F_0

10

2C

ityw

ide

44

,31

1,3

17

35

,25

0,7

75

9,0

60

,54

23

,00

0,0

00

3,0

00

,00

03

,00

0,0

00

3,0

00

,00

03

,00

0,0

00

59

,31

1,3

17

Serv

ice

Ctr

-Ofc

s-R

esea

rch

4U

_PS6

0F

_01

16

Cit

ywid

e3

,47

3,8

10

3,4

73

,81

00

00

00

03

,47

3,8

10

Serv

ice

Ctr

-Ofc

s-R

esea

rch

4F

_31

16

Cit

ywid

e3

,95

0,0

01

03

,95

0,0

01

4,0

00

,00

0

00

00

7,9

50

,00

1

To

tal S

ervi

ce C

ente

rs, O

ffic

es A

nd

Res

earc

h F

acili

ties

72

,98

8,6

98

48

,29

3,1

79

24

,69

5,5

20

15

,20

0,0

00

3,0

00

,00

03

,00

0,0

00

3,0

00

,00

03

,00

0,0

00

10

0,1

88

,69

8

Stu

die

s an

d M

aste

r P

lan

Stu

die

s-M

aste

r P

lan

s1U

_CS0

1F

_01

03

Cit

ywid

e2

1,2

76

,45

41

2,4

45

,71

68

,83

0,7

38

1,0

00

,00

01

,00

0,0

00

1,0

00

,00

01

,00

0,0

00

1,0

00

,00

02

6,2

76

,45

4

Stu

die

s-M

aste

r P

lan

2U

_CW

01

F_0

10

2C

ityw

ide

4

0,3

84

,97

4

3

2,7

35

,51

2

7,6

49

,46

2

4,1

00

,00

0

1

00

,00

0

5

0,0

00

1

00

,00

0

10

0,0

00

44

,83

4,9

74

Stu

die

s-M

aste

r P

lan

s3U

_PS0

1F

_01

16

Cit

ywid

e$

3,8

35

,71

6$

3,8

35

,71

6$

0$

0$

0$

0$

0$

0$

3,8

35

,71

6

DALL

AS W

ATER

UTI

LITI

ES C

APIT

AL IM

PRO

VEM

ENTS

449

Pro

ject

Un

it

Nu

mb

erFu

nd

N

um

ber

Co

un

cil

Dis

tric

tC

apit

al B

ud

get

Am

end

edE

xpen

dit

ure

to

D

ate

Rem

ain

ing

Bal

ance

FY2

01

8-1

9

Adopted

FY2

01

9-2

0

Planned

FY

20

20

-21

P

roje

cted

FY

20

21

-22

P

roje

cted

FY

20

22

-23

P

roje

cted

T

ota

l

B

ud

get

F_2

11

6C

ityw

ide

$4

,62

1,3

49

$4

,60

2,3

03

$1

9,0

46

$0

$0

$0

$0

$0

$4

, 62

1,3

49

F_D

11

6C

ityw

ide

58

4,0

34

58

4,0

34

00

00

00

58

4,0

34

F_E

11

6C

ityw

ide

65

6,4

98

65

6,4

98

00

00

00

65

6,4

98

F_F

11

6C

ityw

ide

3,2

34

,16

83

,08

2,4

05

15

1,7

63

00

00

03

,23

4,1

68

F_G

11

6C

ityw

ide

36

9,1

44

31

9,4

92

49

,65

20

00

00

36

9,1

44

F_H

11

6C

ityw

ide

2,2

72

,16

12

,27

2,1

61

00

00

00

2,2

72

,16

1

Stu

die

s-M

aste

r P

lan

sU

_PW

01

F_2

11

5C

ityw

ide

20

0,0

00

02

00

,00

00

00

00

20

0,0

00

To

tal S

tud

ies

and

Mas

ter

Pla

n7

7,4

34

,49

9

60

,53

3,8

39

1

6,9

00

,66

0

5,1

00

,00

0

1

,10

0,0

00

1

,05

0,0

00

1,1

00

,00

0

1

,10

0,0

00

8

6,8

84

,49

9

Wat

er S

up

ply

Res

ervo

irs

An

d D

ams

Sup

pl y

Res

ervo

irs

- Dam

s1U

_CW

10

F_0

10

2C

ityw

ide

3

6,6

82

,88

4

3

5,0

44

,88

2

1,6

38

,00

2

00

1

,50

0,0

00

0

0

38

,18

2,8

84

Sup

ply

Res

ervo

irs

- Dam

sU

_PW

10

F_0

11

5C

ityw

ide

3,5

69

,53

93

,60

5,2

88

35

,74

90

00

00

3,5

69

,53

9

F_1

17

0C

ityw

ide

4,4

36

,00

04

,43

6,0

00

00

00

00

4,4

36

,00

0

F_ 1

17

AC

ityw

ide

60

7,2

94

47

2,1

32

13

5,1

62

00

00

06

07

,29

4

F_2

11

5C

ityw

ide

11

,36

4,3

51

8,3

02

,29

63

,06

2,0

55

00

00

01

1,3

64

,35

1

Sup

ply

Res

ervo

irs

- Dam

sF

_31

15

Cit

ywid

e 1

0,0

00

,00

08

2,7

84

9,9

17

,21

62

,00

0,0

00

10

,00

0,0

00

5,0

00

,00

00

02

7,0

00

,00

0

F_J

11

5C

ityw

ide

59

7,9

83

59

7,9

83

00

00

00

59

7,9

83

To

tal W

ater

Su

pp

ly R

eser

voir

s A

nd

Dam

s6

7,2

58

,05

15

2,5

41

,36

61

4,7

16

,68

52

,00

0,0

00

10

,00

0,0

00

6,5

00

,00

00

08

5,7

58

,05

1

Was

te W

ater

Tre

atm

ent

Pla

nts

An

d A

sso

ciat

ed F

acili

ties

Cen

t ral

Ww

Tre

at P

l- F

acs

U_C

S30

F_0

10

34

52

,82

2,5

04

50

,90

8,2

44

1,9

14

,26

06

,80

0,0

00

5,0

00

,00

00

00

64

,62

2,5

04

Cen

tral

Ww

Tre

at P

l - F

aci

U_P

S30

F_0

11

6C

ityw

ide

11

8,9

03

,37

51

18

,86

3,2

58

40

,11

60

00

00

11

8,9

03

,37

5

F_1

18

0C

ityw

ide

14

,28

7,9

81

14

,28

7,9

81

00

00

00

14

,28

7,9

81

F_1

18

AC

ityw

ide

60

9,6

07

58

5,5

24

24

,08

30

00

00

60

9,6

07

F_2

11

6C

ityw

ide

15

2,3

88

,34

31

28

,58

6,4

29

23

,80

1,9

14

02

8,0

00

,00

00

00

18

0,3

88

,34

3

F_3

11

6C

ityw

ide

84

,34

2,7

10

4

2,0

43

,04

7

42

,29

9,6

63

2

8,2

00

,00

0

0

4,7

00

,00

0

29

,70

0,0

00

29

,70

0,0

00

17

6,6

42

,71

0

F_A

11

6C

ityw

ide

$5

,76

1,0

00

$5

,76

1,0

00

$0

$0

$0

$0

$0

$0

$5

,76

1,0

00

DALL

AS W

ATER

UTI

LITI

ES C

APIT

AL IM

PRO

VEM

ENTS

450

Pro

ject

Un

it

Nu

mb

erFu

nd

N

um

ber

Co

un

cil

Dis

tric

tC

apit

al B

ud

get

Am

end

edE

xpen

dit

ure

to

D

ate

Rem

ain

ing

Bal

ance

FY2

01

8-1

9

Adopted

FY2

01

9-2

0

Planned

FY

20

20

-21

P

roje

cted

FY

20

21

-22

P

roje

cted

FY

20

22

-23

P

roje

cted

T

ota

l

B

ud

get

F_B

11

6C

ityw

ide

$8

43

,22

0$

84

3,2

20

$0

$0

$0

$0

$0

$0

$8

43

,22

0

F_C

11

6C

ityw

ide

1,3

20

,94

4

1

,32

0,9

44

10

00

00

1,3

20

,94

4

F_D

11

6C

ityw

ide

8,1

49

,14

68

,14

4,9

63

4,1

83

00

00

08

,14

9,1

46

F_E

11

6C

ityw

ide

2,8

52

,72

32

,85

2,7

23

00

00

00

2,8

52

,72

3

F_F

11

6C

ityw

ide

16

,98

0,0

20

16

,98

0,0

18

20

00

00

16

,98

0,0

20

F_G

11

6C

ityw

ide

3,8

84

,85

73

,88

4,8

57

00

00

00

3,8

84

,85

7

F_H

11

6C

ityw

ide

7,0

46

,23

26

,77

6,9

61

26

9,2

71

00

00

07

,04

6,2

32

F_J

11

6C

ityw

ide

11

,66

5,5

42

11

,66

5,5

41

10

00

00

11

,66

5,5

42

F_K

11

6C

ityw

ide

12

,92

2,7

84

12

,46

2,9

42

45

9,8

42

00

00

01

2,9

22

,78

4

Sou

thsi

de

Ww

Tre

at P

l - F

aU

_PS3

1F

_01

16

Cit

ywi d

e1

18

,37

3,8

83

11

8,4

01

,44

92

7,5

66

00

00

01

18

,37

3,8

83

F_1

18

0C

ityw

ide

20

,70

5,9

33

2

0,7

05

,93

3

00

00

00

20

,70

5,9

33

F_1

18

EC

ityw

ide

5,8

67

0

5,8

67

0

00

00

5,8

67

F_2

11

6C

ityw

ide

82

,80

3,6

73

68

,67

7,3

12

14

,12

6,3

61

01

0,0

00

,00

00

00

92

,80

3,6

73

F_3

11

6C

ityw

ide

70

,10

7,2

24

17

,21

1,2

20

52

,89

6,0

05

3,0

00

,00

00

20

,00

0,0

00

20

,50

0,0

00

01

13

,60

7,2

24

F_A

11

6C

ityw

ide

2,8

14

,27

52

,81

4,2

75

00

00

00

2,8

14

,27

5

F_B

11

6C

ityw

ide

64

0,8

38

64

0,8

38

00

00

00

64

0,8

38

F_C

11

6C

ityw

ide

5,3

92

,88

55

,39

2,7

85

10

00

00

00

5,3

92

,88

5

F_D

11

6C

ityw

ide

14

,25

6,8

30

1

4,2

56

,83

0

00

00

00

14

,25

6,8

30

F_E

11

6C

ityw

ide

25

,40

9,0

10

2

5,4

09

,01

0

10

00

00

25

,40

9,0

10

F_F

11

6C

ityw

ide

13

,82

3,1

92

13

,61

5,9

06

20

7,2

85

00

00

01

3,8

23

,19

2

F_G

11

6C

ityw

ide

26

,98

6,9

77

26

,98

1,9

75

5,0

02

00

00

02

6,9

86

,97

7

F_H

11

6C

ityw

ide

2,3

20

2,3

20

00

00

00

2,3

20

F_J

11

6C

ityw

ide

6,9

56

,70

1

6

,91

3,4

87

43

,21

4

00

00

06

,95

6,7

01

F_K

11

6C

ityw

i de

87

5,5

81

72

8,4

12

14

7,1

69

00

00

08

75

,58

1

F_1

18

BC

ityw

ide

2,6

07

,85

32

,60

7,8

53

00

00

00

2,6

07

,85

3

Sou

thsi

de

Ww

Tre

at P

l - F

a2U

_CS3

1F

_01

03

81

06

,06

6,3

21

10

2,7

68

,89

43

, 29

7,4

27

2,0

00

,00

02

,50

0,0

00

2,0

00

,00

03

,00

0,0

00

14

,00

0,0

00

12

9,5

66

,32

1

To

tal W

aste

Wat

er T

reat

men

t P

lan

ts A

nd

Ass

oci

ated

Fac

iliti

es$

99

2,6

10

,35

1$

85

3,0

96

,15

1$

13

9,5

14

,20

1$

40

,00

0,0

00

$4

5,5

00

,00

0$

26

,70

0,0

00

$5

3,2

00

,00

0$

43

,70

0,0

00

$1

,20

1,7

10

,35

1

DALL

AS W

ATER

UTI

LITI

ES C

APIT

AL IM

PRO

VEM

ENTS

451

Pro

ject

Un

it

Nu

mb

erFu

nd

N

um

ber

Co

un

cil

Dis

tric

tC

apit

al B

ud

get

Am

end

edE

xpen

dit

ure

to

D

ate

Rem

ain

ing

Bal

ance

FY2

01

8-1

9

Adopted

FY2

01

9-2

0

Planned

FY

20

20

-21

P

roje

cted

FY

20

21

-22

P

roje

cted

FY

20

22

-23

P

roje

cted

T

ota

l

B

ud

get

Wat

er T

reat

men

t P

lan

ts A

nd

Ass

oci

ated

Fac

iliti

es

Bac

hm

an W

ater

Tr

Pl -

Fac

s1U

_CW

30

F_0

10

26

$2

3,9

75

,55

4$

15

,99

5,8

45

$7

,97

9,7

09

$0

$0

$0

$0

$7

,00

0,0

00

$3

0,9

75

,55

4

Bac

hm

an W

ater

Tr

Pl -

Fac

sU

_PW

30

F_0

11

56

42

,58

9,4

85

43

,37

2,2

83

78

2,7

98

00

00

04

2,5

89

,48

5

Eas

t Si

de

Wat

er T

r P

l - F

aU

_PW

32

F_0

11

5O

uts

ide

Cit

y1

34

,36

2,6

28

13

4,5

77

,53

52

14

,90

80

00

00

13

4,3

62

,62

8

F_1

17

0O

uts

ide

Cit

y3

4,0

58

,52

43

4,0

58

,52

40

00

00

03

4,0

58

,52

4

F_1

17

AO

uts

ide

Cit

y1

2,8

04

,00

01

2,3

08

,33

74

95

,66

30

00

00

12

,80

4,0

00

F_1

17

CO

uts

ide

Cit

y3

50

,95

33

50

,95

30

00

00

03

50

,95

3

F_1

17

DO

uts

ide

Cit

y4

36

,43

14

36

,43

10

00

00

04

36

,43

1

F_2

11

5O

uts

ide

Cit

y1

80

,48

9,6

24

13

2,4

22

,48

44

8,0

67

,14

00

7,0

00

,00

04

0,0

00

,00

00

02

27

,48

9,6

24

Eas

t Si

de

Wat

er T

r P

l - F

aF

_31

15

Ou

tsid

e C

ity

10

0,9

05

,54

31

9,1

68

,51

88

1,7

37

,02

51

2,0

00

,00

02

5,0

00

,00

00

00

13

7,9

05

,54

3

F_B

11

5O

uts

ide

Cit

y1

,75

2,9

04

1,7

50

,40

42

,50

00

00

00

1,7

52

,90

4

F_C

11

5O

uts

ide

Cit

y

4

,86

4,2

98

4

,86

3,2

98

1

,00

0

00

00

0

4

,86

4,2

98

F_D

11

5O

uts

ide

Cit

y

25

,16

8,0

66

25

,16

8,0

66

0

00

00

0

25

,16

8,0

66

F_E

11

5O

uts

ide

Cit

y2

6,1

09

,20

62

6,1

09

,20

70

00

00

02

6,1

09

,20

6

F_F

11

5O

uts

ide

Cit

y4

99

,63

53

66

,35

71

33

,27

80

00

00

49

9,6

35

F_G

11

5O

uts

ide

Cit

y4

,26

8,6

37

4,2

68

,63

70

00

00

04

,26

8,6

37

F_H

11

5O

uts

ide

Cit

y6

,61

0,8

19

6,6

10

,81

90

00

00

06

,61

0,8

19

F_J

11

5O

uts

ide

Cit

y1

1,9

25

,79

11

1,9

00

,79

02

5,0

01

00

00

01

1,9

25

,79

1

F_K

11

5O

uts

ide

Cit

y3

2,7

52

,23

83

1,0

23

,88

41

,72

8,3

54

00

00

03

2,7

52

,23

8

Eas

t Si

de

Wat

er T

r P

l - F

a3U

_CW

32

F_0

10

2O

uts

ide

Cit

y4

7,3

79

,43

83

8,7

14

,91

28

,66

4,5

26

2,0

00

,00

00

00

1,0

00

,00

05

0,3

79

,43

8

F_2

11

56

52

,63

0,7

53

51

,45

4,4

29

1,1

76

,32

40

1,5

00

,00

00

00

54

,13

0,7

53

F_3

11

56

58

,00

0,0

00

4

6,2

80

,42

8

11

,71

9,5

72

3

,00

0,0

00

0

01

0,0

00

,00

0

0

71

,00

0,0

00

F_C

11

56

2,9

59

,52

7

2

,95

9,5

27

00

00

00

2,9

59

,52

7

F_E

11

56

4,4

12

,69

14

,41

2,6

91

00

00

00

4,4

12

,69

1

F_F

11

56

12

,98

6,4

50

12

,98

6,4

50

00

00

00

12

,98

6,4

50

F_G

11

56

$7

,04

3,7

57

$7

,04

3,7

57

$0

$0

$0

$0

$0

$0

$7

,04

3,7

57

DALL

AS W

ATER

UTI

LITI

ES C

APIT

AL IM

PRO

VEM

ENTS

452

Pro

ject

Un

it

Nu

mb

erFu

nd

N

um

ber

Co

un

cil

Dis

tric

tC

apit

al B

ud

get

Am

end

edE

xpen

dit

ure

to

D

ate

Rem

ain

ing

Bal

ance

FY2

01

8-1

9

Adopted

FY2

01

9-2

0

Planned

FY

20

20

-21

P

roje

cted

FY

20

21

-22

P

roje

cted

FY

20

22

-23

P

roje

cted

T

ota

l

B

ud

get

F_H

11

56

$1

8,0

62

,33

9$

18

,03

7,7

71

$2

4,5

68

$0

$0

$0

$0

$0

$1

8,0

62

, 33

9

F_J

11

56

1,6

69

,36

91

,38

2,4

71

28

6,8

98

00

00

01

,66

9,3

69

F_K

11

56

39

6,4

60

39

0,1

42

6,3

18

00

00

03

96

,46

0

Elm

Fo

rk W

ater

Tr

Pl -

Fac

U_P

W3

1F

_01

15

Ou

tsid

e C

ity

11

2,1

58

,25

01

12

,73

5,8

06

57

7,5

57

00

00

01

12

,15

8,2

50

F_1

17

0O

uts

ide

Cit

y1

9,4

22

,73

41

9,4

22

,73

40

00

00

01

9,4

22

,73

4

Elm

Fo

rk W

ater

Tr

Pl -

Fac

F_2

11

5O

uts

ide

Cit

y1

30

,03

0,2

46

79

,70

3,6

04

50

,32

6,6

42

9,0

00

,00

03

2,0

00

,00

02

,00

0,0

00

17

,00

0,0

00

81

,00

0,0

00

27

1,0

30

,24

6

F_3

11

5O

uts

ide

Cit

y8

7,5

47

,41

22

9,8

31

,08

95

7,7

16

,32

30

09

5,0

00

,00

00

35

,00

0,0

00

21

7,5

47

,41

2

F_E

11

5O

uts

ide

Cit

y2

34

,03

72

34

,03

70

00

00

02

34

,03

7

F_F

11

5O

uts

ide

Cit

y5

,04

9,3

69

4,9

03

,52

71

45

,84

20

00

00

5,0

49

,36

9

F_G

11

5O

uts

ide

Cit

y6

32

,04

96

32

,04

90

00

00

06

32

,04

9

F_H

11

5O

uts

ide

Cit

y5

83

,63

05

83

,63

00

00

00

05

83

,63

0

F_J

11

5O

uts

ide

Cit

y

1

,78

2,2

88

1

,78

2,2

87

1

00

00

0

1

,78

2,2

88

F_K

11

5O

uts

ide

Cit

y4

4,6

89

4

4,6

89

0

00

00

04

4,6

89

Elm

Fo

rk W

ater

Tr

Pl -

Fac

2U

_CW

31

F_0

10

2O

uts

ide

Cit

y4

7,2

21

,60

54

5,1

26

,88

92

,09

4,7

16

00

00

04

7,2

21

,60

5

To

tal W

ater

Tre

atm

ent

Pla

nts

An

d A

sso

ciat

ed F

acili

ties

1,2

54

,17

1,4

29

98

3,4

15

,29

12

70

,75

6,1

37

26

,00

0,0

00

65

,50

0,0

00

13

7,0

00

,00

02

7,0

00

,00

01

24

,00

0,0

00

1,6

33

,67

1,4

29

Wh

ole

sale

Cu

sto

mer

Fac

iliti

es

Wh

ole

s ale

Cu

sto

mer

Fac

iliti

esU

_CS4

3F

_01

03

Cit

ywid

e2

5,3

65

25

,36

50

50

0,0

00

2,0

00

,00

00

00

2,5

25

,36

5

Wh

ole

sale

Cu

sto

mer

Fac

iliti

esU

_CW

43

F_0

10

2C

ityw

ide

7,3

86

,11

92

,31

5,9

20

5,0

70

,19

81

,00

0,0

00

3,0

00

,00

05

00

,00

05

00

,00

05

00

,00

01

2,8

86

,11

9

Wh

ole

sale

Cu

sto

mer

Fac

iliti

esU

_PW

43

F_1

17

0C

ityw

ide

35

2,2

00

35

2,2

00

00

00

00

35

2,2

00

F_2

11

5C

ityw

ide

50

0,0

00

05

00

,00

0

0

00

00

50

0,0

00

F_3

11

5C

ityw

ide

1,0

00

,00

0

6

52

,90

3

3

47

,09

7

0

00

00

1,0

00

,00

0

To

tal W

ho

lesa

le C

ust

om

er F

acili

ties

9,2

63

,68

4

3,3

46

,38

8

5,9

17

, 29

6

1,5

00

,00

0

5

,00

0,0

00

5

00

,00

0

50

0,0

00

50

0,0

00

17

,26

3,6

84

To

tal b

y D

epar

tmen

t$

5,5

52

,29

4,5

65

$4

,44

0,0

91

,78

3$

1,1

12

,20

2,7

83

$3

00

,00

0, 0

00

$3

15

,80

0,0

00

$3

74

,90

0,0

00

$3

41

,25

0,0

00

$3

95

,95

0,0

00

$7

,28

0,1

94

,56

5

DALL

AS W

ATER

UTI

LITI

ES C

APIT

AL IM

PRO

VEM

ENTS

453

454

DALLAS WATER UTILITIES CAPITAL IMPROVEMENTS OPERATING AND MAINTENANCE COSTS

Capital projects require operating and maintenance activities to maintain and extend the life of the completed project. Operating and maintenance costs are budgeted after the completion of the project.

Project Unit

Number FY 2018-19 Adopted

FY 2019-20 Planned

FY 2020-21 Projected

FY2021- 22 Projected

FY 2022-23 Projected

Home-Unserv Extension Improvement

CS41 $45,000 $47,000 $49,000 $51,000 $53,000

CW41 5,577 17,750 18,640 19,690 20,720

Relocations Due to Paving CS42 0 0 18,150 18,150 18,150

Main Pumping Storage Facility

CW40 0 0 56,250 56,250 56,250

Operating and Maintenance Department Total

$50,577 $64,750 $142,040 $145,090 $148,120

455

456

ECONOMIC DEVELOPMENT CAPITAL IMPROVEMENTS MISSION The Economic Development Capital Improvement Program assists in the creation of an adaptive and resilient economy by promoting job growth and increasing the tax base. Bond program projects create growth in all areas of the city by providing gap financing for commercial, retail, housing, and mixed-use projects. The Public/Private Partnership program facilitates private development by providing gap financing, job incentives, workforce training programs, and other development and corporate incentives. The projects for the 21 tax increment financing districts (TIFs) in which the City participates provide gap financing for TIF-eligible improvements within the boundaries of each reinvestment zone.

HIGHLIGHTED ACCOMPLISHMENTS FOR FY 2017-18 1. Executed incentive agreement with 3662 Investors LP for the renovation and

redevelopment of Red Bird Mall; assisting with ongoing redevelopment activities inthe Red Bird Mall area.

2. Executed incentive agreement with Nokia to secure the new North Americanheadquarters at 3100 and 3201 Olympus Blvd.

3. Executed incentive agreement with Shop Dev LLC for the renovation of the HillcrestVillage Shopping Center at 6959 Arapaho Road.

4. Executed incentive agreement with Becknell Industrial Operating Partnership, LPand Vistaprint Manufacturing Texas LLC for the development and establishment of anew manufacturing facility in the 9900 block of Bonnie View Road.

5. Secured local filming of the USA Network’s “Queen of the South,” Season 3.6. Created the City’s 21st TIF district, the University TIF, consisting of the University

Center subdistrict and University Hills subdistrict.7. Continued assisting ongoing redevelopment activities in the Valley View Mall-

Galleria Mall area.8. Coordinated construction issues related to Dallas Farmers Market redevelopment.

Taylor Lofts is under construction with completion estimated for spring 2019.9. Continued to provide coordination for ongoing redevelopment issues related to

Alamo Manhattan’s Bishop Arts projects to support the extension of the DallasStreetcar line.

10. Made significant progress on downtown projects with completion of conversion ofthe Tower Petroleum and Corrigan Tower Buildings and retail/restaurant space inthe Statler Hotel building while construction of the Drever and 1712 CommerceStreet redevelopment projects continued.

11. Neared completion of Mid Elm Lofts and Corgan-Crescent Addition, two City CenterTIF District projects under construction.

457

ECONOMIC DEVELOPMENT CAPITAL IMPROVEMENTS 12. Made significant progress in the West Dallas Sub-district of the Sports Arena TIF

District with completion of the Cypress at Trinity Groves Mixed-Use Project.13. Executed development agreement and began coordination for the Lakeridge retail

revitalization in the Skillman Corridor TIF District.14. Completed redevelopment of the Old Dallas High School building and surrounding

public improvements in the Deep Ellum TIF District.15. Began construction on Cedar Branch Townhomes and Bridge project in the

Southwestern Medical TIF District.16. Closed Westdale 2800 DE in Deep Ellum TIF District.17. Completed construction of Chalk Hill Road public improvements (from Davis Street

to 800 feet south of I-30) serving the expansion of Pinnacle Park.18. Completed construction of Cedardale Road public improvements (from Bonnie View

Road to the city limit) serving the International Inland Port of Dallas.19. Authorized additional professional engineering services for the evaluation and

design of wastewater infrastructure improvements to serve the UNT Dallas areabetween Camp Wisdom Road and the city limit.

20. Made significant progress on the construction of Wheatland Road Phase 1A publicimprovements (from Lancaster Road to 1,745 feet east of the city limit) to serve theUNT Dallas area.

21. Made significant progress on the construction of Wheatland Road Phase 1B publicimprovements (from 1,745 feet east of the city limit to the city limit) to serve theUNT Dallas area.

HIGHLIGHTED OBJECTIVES FOR FY 2018-19 1. Complete and implement the City’s Economic Development Strategic Plan.2. Review all departmental policies and procedures and revise as necessary to align

with Economic Development Strategic Plan and Comprehensive Housing Policy.3. Expand the department’s Film Commission staff into a comprehensive Creative

Industries division offering support to all for-profit creative industries in Dallas,including film, music, software development, literature, e-gaming, and otherindustries.

458

ECONOMIC DEVELOPMENT CAPITAL IMPROVEMENTS SERVICE DESCRIPTIONS Capital Budget Includes bond program projects, under various economic development propositions to develop the infrastructure needed for catalyst projects that in turn foster greater private sector development, contributing to the tax base and the creation of jobs.

Cedars Tax Increment Financing District Initiated in 1992, the Cedars TIF District provides infrastructure improvements in the Cedars area. The district will expire in 2022.

City Center Tax Increment Financing District Initiated in 1996, the City Center TIF District provides a long-term program to replace and upgrade the area’s infrastructure and create a vibrant downtown core district. The intent of the program is to improve the economics for developing residential property in the downtown core and creating a destination retail district that serves downtown residents and visitors and supports the office market. The original portion of the district will expire in 2022, the expanded portion will expire in 2037.

Cypress Waters Tax Increment Financing District Initiated in 2011, the Cypress Waters TIF District promotes the redevelopment, stabilization, and growth of the Cypress Waters area. The district will expire the sooner of 2040 or when increment collections are completed.

Davis Garden Tax Increment Financing District Initiated in 2007, the Davis Garden TIF District provides a long-term program to replace and upgrade the area’s infrastructure, support redevelopment of structurally obsolete apartment and commercial development in the North Oak Cliff area, and create a vibrant mixed-use district in the area southwest of the intersection of Westmoreland Road and I-30. The district will expire in 2039.

Deep Ellum Tax Increment Financing District Initiated in 2005, the Deep Ellum TIF District provides funding to encourage redevelopment of the Deep Ellum area. The district will expire in 2028.

Design District Tax Increment Financing District Initiated in 2005, the Design District TIF District provides funding for environmental remediation and infrastructure improvements in the Design District area. The district will expire in 2028.

459

ECONOMIC DEVELOPMENT CAPITAL IMPROVEMENTS Downtown Connection Tax Increment Financing District Initiated in 2005, the Downtown Connection TIF District provides a long-term program to replace and upgrade the area’s infrastructure, fund catalyst projects, and create a vibrant downtown core district. The intent of the program is to improve the economics for developing residential property in the downtown core and creating a destination retail district that serves residents and visitors and supports the office market. The district will expire in 2036.

Farmers Market Tax Increment Financing District Initiated in 1998, the Farmers Market TIF District has been instrumental in stimulating private investment and leasing demand in the Farmers Market area. The district will expire in 2028.

Fort Worth Avenue Tax Increment Financing District Initiated in 2007, the Fort Worth Avenue TIF District provides a long-term program to replace and upgrade the area’s infrastructure support redevelopment of structurally obsolete commercial development in the North Oak Cliff area to foster the redevelopment of the Fort Worth Avenue corridor between the Trinity River and west of Hampton Road. The district will expire in 2029.

Grand Park South Tax Increment Financing District Initiated in 2005, the Grand Park South TIF District provides funding for environmental remediation, historic preservation, and infrastructure improvements in the area west of Fair Park and north of Martin Luther King, Jr. Boulevard. The district will expire in 2036.

Mall Area Redevelopment Tax Increment Financing District Initiated in 2014, the Mall Area Redevelopment TIF District provides a long-term funding program for public infrastructure improvements, economic development grants, and land assembly for public open space, which is intended to stimulate private investment and sustain the orderly redevelopment of two of the City’s commercial core assets - the Valley View Center Mall area in northern Dallas and the Southwest Center Mall area in southern Dallas. The district will expire in 2044.

Maple-Mockingbird Tax Increment Financing District Initiated in 2008, the Maple-Mockingbird TIF District provides funding for environmental remediation and infrastructure improvements in the area between Dallas Love Field Airport and the Southwestern Medical District. The district will expire in 2033.

460

ECONOMIC DEVELOPMENT CAPITAL IMPROVEMENTS Oak Cliff Gateway Tax Increment Financing District Initiated in 1992, the Oak Cliff Gateway TIF District promotes the redevelopment, stabilization, and growth of the Oak Cliff Gateway TIF District area. The original portion of the district will expire in 2027 and the newly established Bishop Arts/Jefferson Boulevard sub-district will expire in 2044.

Public-Private Partnership This program provides gap-financing loans and grants, tax abatements, jobs incentives, workforce incentives, and other corporate incentives to facilitate private investment, job creation, and real estate development in the city of Dallas.

Skillman Corridor Tax Increment Financing District Initiated in 2005, the Skillman Corridor TIF District provides a long-term program to replace and upgrade the area’s infrastructure and fund environmental remediation in order to support redevelopment of structurally obsolete apartments and commercial development in the Skillman Corridor area between Caruth Haven and LBJ Freeway. The district will expire in 2036.

Southwestern Medical Tax Increment Financing District Initiated in 2005, the Southwest Medical TIF District provides funding for redevelopment, environmental remediation, and infrastructure improvements in the Southwestern Medical area. The district will expire in 2028.

Sports Arena Tax Increment Financing District Initiated in 1998, the Sports Arena TIF District is expected to stimulate development and redevelopment that would not otherwise occur solely through private investment in the area of Dallas. The original portion of the TIF District will expire in 2028; the Riverfront Gateway and West Dallas sub-districts of the district will expire in 2042.

Transit-Oriented Development (TOD) Tax Increment Financing District Initiated in 2008, the TOD TIF District provides funding for environmental remediation infrastructure improvements in three areas along the DART line: the Lancaster-Corridor/8th and Corinth area; the Cedars West area; and the Mockingbird/Lovers Lane area. The district will expire in 2038.

Vickery Meadow Tax Increment Financing District Initiated in 2005, the Vickery Meadow TIF District provides funding for redevelopment, grants, environmental remediation, and infrastructure improvements in the Vickery Meadow area. The district will expire in 2028.

461

ECONOMIC DEVELOPMENT CAPITAL IMPROVEMENTS USE OF FUNDS SUMMARY

Activity Capital Budget

Amended Expenditure

ITD Remaining

Balance

Capital Budget $56,986,252 $27,461,591 $29,524,661

Cedars TIF District 4,351,178 1,832,000 2,519,178

City Center TIF District 62,827,840 46,360,775 16,467,065

Cypress Waters TIF District 4,874,470 3,188,442 1,686,028

Davis Garden District TIF 2,298,146 402,785 1,895,361

Deep Ellum TIF District 4,314,095 590,542 3,723,553

Design District TIF 10,456,549 0 10,456,549

Downtown Connection TIF District 43,264,405 13,054,286 30,210,119

Farmers Market TIF District 6,956,282 3,877,800 3,078,482

Fort Worth Avenue TIF District 4,166,348 2,255,702 1,910,646

Grand Park South TIF District 417,657 193,935 223,722

Mall Area Redevelopment TIF District 81,470 0 81,470

Maple-Mockingbird TIF District 8,191,352 4,443,502 3,747,850

Oak Cliff Gateway TIF District 4,580,135 1,678,793 2,901,342

Public Private Partnership 113,065,278 75,023,555 38,041,723

Skillman Corridor TIF District 16,519,560 8,904,803 7,614,757

Southwestern Medical District TIF 5,139,154 0 5,139,154

Sports Arena TIF District 32,164,161 24,997,817 7,166,344

Transit Oriented Development TIF 6,085,719 431,749 5,653,970

Vickery Meadow TIF 11,334,533 8,488,212 2,846,321

Department Total $398,074,584 $223,186,289 $174,888,295

462

ECONOMIC DEVELOPMENT CAPITAL IMPROVEMENTS

FY 2018-19 Adopted

FY 2019-20 Planned

FY 2020-21 Projected

FY 2021-22 Projected

FY 2022-23 Projected

Total

$6,000 $10,054,000 $16,400,000 $15,987,800 $0 $99,434,052

691,440 312,939 0 0 0 5,355,557

6,595,112 7,369,603 4,493,095 4,528,409 1,933,924 87,747,983

1,979,799 2,267,099 3,034,489 2,499,677 2,806,634 17,462,168

1,440,492 2,068,179 3,106,273 15,827,417 4,619,725 29,360,232

2,246,610 2,704,979 541,598 0 0 9,807,282

9,650,000 4,150,000 0 0 0 24,256,549

17,820,617 19,225,099 17,771,649 16,698,002 31,075,693 145,855,465

2,593,126 2,426,803 2,626,534 2,670,106 1,878,702 19,151,553

1,005,594 0 0 0 0 5,171,942

0 0 0 0 0 417,657

0 0 0 0 0 81,470

3,358,665 1,760,687 189,749 0 0 13,500,453

4,075,556 2,579,156 13,280,854 0 0 24,515,701

11,192,140 8,279,024 8,279,024 8,279,024 8,279,024 157,373,514

1,915,426 4,740,623 263,992 290,391 319,430 24,049,422

0 0 8,724,866 0 0 13,864,020

12,812,528 8,213,614 8,214,439 8,400,215 3,164,803 72,969,760

753,206 370,867 351,830 0 0 7,561,622

2,461,000 1,906,000 1,906,000 1,906,000 1,906,000 21,419,533

$80,597,311 $78,428,672 $89,184,392 $77,087,041 $55,983,935 $779,355,935

463

464

Pro

ject

Un

it

Nu

mb

erF

un

d

Nu

mb

erC

ou

nci

l D

istr

ict

Cap

ital

Bu

dge

t A

men

ded

Exp

end

itu

re t

o

Dat

eR

emai

nin

g B

alan

ceF

Y2

01

8-1

9

Adopted

FY

20

19

-20

Planned

FY

20

20

-21

P

roje

cted

FY

20

21

-22

P

roje

cted

FY

20

22

-23

P

roje

cted

To

tal

Bu

dge

t

AC

TIV

ITY

Cap

ital

Bu

dge

t

Arg

os

Rel

oca

tio

n P

roje

ctU

_W0

43

F_2

U5

26

1,1

00

,00

00

1,1

00

,00

00

00

00

1,1

00

,00

0

F_3

U5

26

1,4

00

,00

0

01

,40

0,0

00

0

00

00

1,4

00

,00

0

Bet

ter

Blo

ck S

tree

tcar

Pav

illio

nU

_W1

35

F_0

62

5C

W9

0,0

00

50

,00

04

0,0

00

00

00

09

0,0

00

Dan

ield

ale

Ro

ad Im

p.

U_P

66

3F

_05

56

81

,30

0,0

00

1

,29

8,5

26

1

,47

4

00

00

01

,30

0,0

00

Th

e C

anyo

n-C

olo

rad

o E

xten

sio

n P

roje

ctU

_P8

89

F_2

U5

23

4,4

78

,99

0

4,4

74

,49

1

4,5

00

.00

0

00

00

4,4

78

,99

0

F_2

U5

33

49

,90

0

39

,51

2

10

,38

9.0

0

00

00

04

9,9

00

Th

e C

anyo

n-C

olo

rad

o E

xten

sio

n P

has

e II

U_W

04

8F

_2U

52

2,3

,4,8

, 1

41

96

,25

6

10

5,3

00

9

0,9

56

0

00

00

19

6,2

56

E

con

om

ic D

evel

op

men

t A

nd

Ho

usi

ng

Dem

and

Dri

ven

Pro

ject

sU

_S8

01

F_2

U5

2C

W1

0,2

00

,57

87

,82

6,2

22

2,3

74

,35

60

00

00

10

,20

0,5

78

F_3

U5

2C

W3

,64

3,3

03

1,1

75

,00

02

,46

8,3

03

00

00

03

,64

3,3

03

F_4

U5

2C

W5

,64

2,3

95

05

,64

2,3

95

00

00

05

,64

2,3

95

Eco

no

mic

Dev

elo

pm

ent-

Ho

usi

ng

U_V

I01

F_1

V5

2C

W6

95

,53

7

06

95

,53

7

01

0,0

00

,00

0

16

,40

0,0

00

1

5,9

87

,80

0

04

3,0

82

,53

7

Ho

u P

rop

8 A

cqu

isit

ion

- D

emo

litio

nU

_T8

08

F_1

T5

2C

W2

,06

7,0

93

2

,06

7,0

93

0

00

00

02

,06

7,0

93

F_2

T5

2C

W6

,40

4,0

00

4,9

36

,60

01

,46

7,4

00

00

00

06

,40

4,0

00

F_6

T5

2C

W1

,62

6,4

40

1,6

26

,95

75

17

00

00

01

,62

6,4

40

F_7

T5

2C

W8

48

,85

78

48

,34

05

17

00

00

08

48

,85

7

F_8

T5

2C

W9

60

96

00

00

09

6

F_9

T5

2C

W2

,80

0,0

00

2,8

00

,00

00

00

00

02

,80

0,0

00

Pu

blic

Art

Ad

min

- E

con

om

ic

Dev

elo

pm

ent

U_P

A4

9F

_6T

52

CW

2,4

58

02

,45

80

00

00

2,4

58

F_7

T5

2C

W1

,67

30

1,6

73

00

00

01

,67

3

F_8

T5

2C

W3

,06

80

3,0

68

00

00

03

,06

8

F_9

T5

2C

W1

8,3

52

01

8,3

52

00

00

01

8,3

52

Pu

blic

Art

Pro

ject

s - E

con

om

ic

Dev

elo

pm

ent

U_P

A4

8F

_6T

52

CW

9,8

32

09

,83

20

00

00

9,8

32

F_7

T5

2C

W$

5,0

77

$0

$5

,07

7$

0$

0$

0$

0$

0$

5,0

77

ECO

NO

MIC

DEV

ELO

PMEN

T CA

PITA

L IM

PRO

VEM

ENTS

465

Pro

ject

Un

it

Nu

mb

erF

un

d

Nu

mb

erC

ou

nci

l D

istr

ict

Cap

ital

Bu

dge

t A

men

ded

Exp

end

itu

re t

o

Dat

eR

emai

nin

g B

alan

ceF

Y2

01

8-1

9

Adopted

FY

20

19

-20

Planned

FY

20

20

-21

P

roje

cted

FY

20

21

-22

P

roje

cted

FY

20

22

-23

P

roje

cted

To

tal

Bu

dge

t

F_8

T5

2C

W$

12

,27

4$

0$

12

,27

4$

0$

0$

0$

0$

0$

12

,27

4

F_9

T5

2C

W7

3,4

10

07

3,4

10

6,0

00

54

,00

00

00

13

3,4

10

Red

bir

d M

all R

eno

vati

on

U_V

I02

F_1

V5

23

$2

,50

0,0

00

$0

$2

,50

0,0

00

$0

$0

$0

$0

$0

$2

,50

0,0

00

Red

bir

d M

all R

eno

vati

on

U_V

I03

F_1

V5

2 3

2,5

00

,00

0

02

,50

0,0

00

0

00

00

2,5

00

,00

0

Red

bir

d M

all R

eno

vati

on

U_V

I04

F_1

V5

2 8

3,0

12

,20

0

03

,01

2,2

00

0

00

00

3,0

12

,20

0

UN

T -

Wh

eatl

and

Rd

. Pro

ject

U_W

17

3F

_4U

52

85

,00

0,0

00

21

3,5

50

4,7

86

,45

00

00

00

5,0

00

,00

0

Wyn

new

oo

d V

illag

e D

rain

age

Imp

- E

CO

U_V

I05

F_1

V5

2 1

1,3

04

,46

30

1,3

04

,46

30

00

00

1,3

04

,46

3

To

tal C

apit

al B

ud

get

56

,98

6,2

52

2

7,4

61

,59

1

29

,52

4,6

63

6

,00

0

10

,05

4,0

00

1

6,4

00

,00

0

15

,98

7,8

00

0

99

,43

3,2

52

Pu

blic

Pri

vate

Par

tner

ship

Act

ion

Pla

n fo

r So

uth

ern

Sec

tor

Eco

D

evel

op

men

tU

_P5

25

F_0

35

2C

W2

00

,00

0

17

3,7

19

2

6,2

81

0

00

00

20

0,0

00

A

dvi

sory

Ser

vice

s fo

r C

ity'

s H

ou

sin

g P

olic

yU

_W0

55

F_0

35

2C

W1

25

,00

0

11

5,0

00

1

0,0

00

0

00

00

12

5,0

00

D

alla

s P

roto

col a

nd

Wo

rld

Aff

airs

Co

un

cil

Co

ntr

act

U_P

47

6F

_03

52

CW

1,8

33

,00

51

,93

3,0

05

10

0,0

00

00

00

01

,83

3,0

05

Do

wn

tow

n R

etai

l Pro

gram

-Ph

ase

III

U_P

43

5F

_03

52

14

1,2

12

,00

86

78

,07

45

33

,93

40

00

00

1,2

12

,00

8

Eco

no

mic

Dev

elo

pm

ent

- Pilo

tU

_P1

51

F_0

35

2C

W2

8,8

31

,95

51

1,7

49

,27

61

7,0

82

,67

91

1,1

92

,14

08

,27

9,0

24

8,2

79

,02

48

,27

9,0

24

8,2

79

,02

47

3,1

40

,19

1

Hill

cres

t V

illag

e Sh

op

pin

g C

trU

_VI0

6F

_1V

52

12

3,0

00

,00

00

3,0

00

,00

00

00

00

3,0

00

,00

0

Mai

n D

istr

ict

Init

iati

veU

_P1

02

F_0

35

2C

W2

,96

3,8

12

2,7

25

,93

42

37

,87

80

00

00

2,9

63

,81

2

Mis

c. E

con

om

ic D

evel

op

men

tU

_99

92

F_0

35

2C

W5

2,5

65

,52

85

1,2

47

,68

71

,31

7,8

41

00

00

05

2,5

65

,52

8N

eigh

bo

rho

od

Ret

ail R

edev

elo

pm

ent

Pro

gram

U_W

16

6F

_03

52

CW

1,5

00

,00

01

56

,53

61

,34

3,4

64

00

00

01

,50

0,0

00

Pu

b-P

riva

te In

fras

tru

ctu

reU

_99

53

F_0

35

2C

W3

,58

2,9

88

3

,55

2,4

66

3

0,5

22

0

00

00

3,5

82

,98

8

Pu

blic

Pri

vate

Par

tner

ship

- R

etai

l R

ehab

ilita

tio

n D

emo

nst

raU

_W0

18

F_0

35

29

1,0

00

,00

0

01

,00

0,0

00

0

00

00

1,0

00

,00

0

Red

bir

d M

all R

eno

vati

on

U_Q

00

8F

_03

52

31

2,0

00

,00

00

12

,00

0,0

00

00

00

01

2,0

00

,00

0

SD A

dap

tive

Reu

se P

rogr

amU

_P8

86

F_0

35

2C

W3

70

,00

0

12

0,0

00

2

50

,00

0

00

00

03

70

00

0

Smal

l Bu

sin

ess

Fac

ade

Pro

gram

U_P

88

5F

_03

52

CW

10

0,0

00

9

2,6

75

7

,32

5

00

00

01

00

,00

0

Sou

ther

n D

alla

s A

dap

tive

Reu

se G

ran

t P

rogr

am -

Ph

ase

IIU

_W1

42

F_0

35

2C

W$

30

,00

0$

60

,00

0-$

30

,00

0$

0$

0$

0$

0$

0$

30

,00

0

ECO

NO

MIC

DEV

ELO

PMEN

T CA

PITA

L IM

PRO

VEM

ENTS

466

Pro

ject

Un

it

Nu

mb

erF

un

d

Nu

mb

erC

ou

nci

l D

istr

ict

Cap

ital

Bu

dge

t A

men

ded

Exp

end

itu

re t

o

Dat

eR

emai

nin

g B

alan

ceF

Y2

01

8-1

9

Adopted

FY

20

19

-20

Planned

FY

20

20

-21

P

roje

cted

FY

20

21

-22

P

roje

cted

FY

20

22

-23

P

roje

cted

To

tal

Bu

dge

t

Sou

thw

est

Cen

ter

Mal

l Red

evel

op

men

tU

_P5

87

F_0

35

23

$1

86

,20

0$

10

9,1

86

$7

7,0

14

$0

$0

$0

$0

$0

$1

86

,20

0

Un

iver

sity

of N

ort

h T

exas

- D

alla

s C

amp

us

U_P

31

1F

_03

52

82

,06

4,7

82

2,0

61

,37

63

,40

50

00

00

2,0

64

,78

2W

ork

forc

e R

ead

ines

s, P

lace

men

t an

d

Ret

enti

on

Pro

gram

U_W

17

8F

_03

52

CW

1,5

00

,00

02

48

,62

11

,25

1,3

79

00

00

01

,50

0,0

00

To

tal P

ub

lic P

riva

te P

artn

ersh

ip1

13

,06

5,2

78

75

,02

3,5

55

38

,04

1,7

22

11

,19

2,1

40

8,2

79

,02

48

,27

9,0

24

8,2

79

,02

48

,27

9,0

24

15

7,3

73

,51

4

Ced

ars

TIF

Dis

tric

t

Ced

ars

Tax

Incr

emen

tU

_Q0

01

F_0

03

32

2,8

45

,08

9

1,0

69

,69

6

1,7

75

,39

2

00

00

02

,84

5,0

89

Pla

za H

ote

l Pro

ject

U_P

83

6F

_00

33

21

,50

6,0

89

76

2,3

04

74

3,7

85

69

1,4

40

31

2,9

39

00

02

,51

0,4

68

To

tal C

edar

s T

IF D

istr

ict

4,3

51

,17

8

1,8

32

,00

0

2,5

19

,17

7

69

1,4

40

3

12

,93

9

00

05

,35

5,5

57

Cit

y C

ente

r T

IF D

istr

ict

15

30

Mai

n S

t.F

acad

eU

_P0

53

F_0

03

51

45

,03

5,9

59

4,8

50

,47

21

85

,48

70

00

00

5,0

35

,95

9

21

1 N

. Erv

ay R

edev

elo

pm

ent

U_P

79

9F

_00

35

14

00

01

21

,80

4

1,8

78

,19

6

00

02

,00

0,0

00

Cit

y C

ente

r M

isc-

Pro

f Svc

sU

_Q0

28

F_0

03

52

,14

16

5,0

00

1

31

,58

8

33

,41

2

00

00

01

65

,00

0

Cit

y C

ente

r P

arki

ng

U_Q

02

0F

_00

35

2,1

41

4,1

53

,35

61

3,3

09

,25

88

44

,09

81

80

,00

01

80

,00

00

00

14

,51

3,3

56

Cit

y C

ente

r St

reet

Sca

pin

gU

_Q0

21

F_0

03

52

,14

3,3

69

,13

0

2,8

10

,67

2

55

8,4

58

0

00

00

3,3

69

,13

0

Cit

y C

ente

r T

ax In

crem

ent

U_9

91

2F

_00

35

2,1

41

3,4

33

,00

1

5,5

30

,71

7

7,9

02

,28

4

3,0

00

,00

0

00

00

16

,43

3,0

01

Co

rgan

-Cre

scen

t A

dd

itio

n P

roje

ctU

_W1

74

F_0

03

52

00

05

52

05

52

05

52

05

52

08

52

92

08

75

00

0

Fai

rfie

ld a

t R

oss

Dev

. Pro

ject

U_P

77

8F

_00

35

14

3,6

16

,18

4

2,0

17

,17

0

1,5

99

,01

3

1,4

78

,09

6

00

00

5,0

94

,28

0

Flo

ra S

tree

t Lo

fts

U_W

16

9F

_00

35

1,6

00

00

35

72

54

45

96

50

64

08

86

70

45

77

91

7

Har

tfo

rd B

uild

ing

Red

evel

op

men

t P

roje

ctU

_P8

79

F_0

03

51

47

5,4

25

14

,27

66

1,1

49

67

1,9

84

50

4,7

68

00

01

,25

2,1

77

Mid

Elm

Lo

fts

Pro

ject

U_P

91

4F

_00

35

14

00

09

,06

4

9,0

64

9

,06

4

2,7

91

,80

4

1,0

81

,00

4

3,9

00

,00

0

Red

ev. F

idel

ity

Un

ion

Lif

e B

ldg

U_P

18

0F

_00

35

2, 1

49

,91

6,1

17

8,9

99

,99

99

16

,11

81

,11

8,0

59

44

4,9

04

00

01

1,4

79

,08

0

Rep

aym

ent

Of D

evel

op

er A

dv

U_Q

01

4F

_00

35

2,1

41

2,6

52

,15

28

,69

6,6

23

3,9

55

,52

80

00

00

12

,65

2,1

52

Th

anks

givi

ng

To

wer

Ren

ova

tio

nU

_P9

25

F_0

03

51

44

11

,51

60

41

1,5

16

10

,58

57

74

,60

73

,88

2,0

05

1,3

22

,21

80

6,4

00

,93

1

To

tal C

ity

Cen

ter

TIF

Dis

tric

t$

62

,82

7,8

40

$4

6,3

60

,77

5$

16

,46

7,0

63

$6

,59

5,1

12

$7

,36

9,6

03

$4

,49

3,0

95

$4

,52

8,4

09

$1

,93

3,9

24

$8

7,7

47

,98

3

ECO

NO

MIC

DEV

ELO

PMEN

T CA

PITA

L IM

PRO

VEM

ENTS

467

Pro

ject

Un

it

Nu

mb

erF

un

d

Nu

mb

erC

ou

nci

l D

istr

ict

Cap

ital

Bu

dge

t A

men

ded

Exp

end

itu

re t

o

Dat

eR

emai

nin

g B

alan

ceF

Y2

01

8-1

9

Adopted

FY

20

19

-20

Planned

FY

20

20

-21

P

roje

cted

FY

20

21

-22

P

roje

cted

FY

20

22

-23

P

roje

cted

To

tal

Bu

dge

tC

ypre

ss W

ater

s T

IF D

istr

ict

Cyp

ress

Wat

ers

TIF

U_P

63

3F

_00

66

6$

14

6,4

37

$1

10

,50

5$

35

,93

3$

0$

0$

0$

0$

0$

14

6,4

37

Cyp

ress

Wat

ers

Rep

aym

ent

of A

dva

nce

sU

_P6

34

F_0

06

66

24

0,6

90

02

40

,69

00

00

00

24

0,6

90

Cyp

ress

Wat

ers

Ph

ase

I Dev

elo

pm

ent

U_P

66

8F

_00

66

64

,48

7,3

43

3,0

77

,93

71

,40

9,4

06

1,9

79

,79

92

,26

7,0

99

2,1

72

,76

00

01

0,9

07

,00

1

Cyp

ress

Wat

ers

Ph

ase

II D

evel

op

men

tU

_P7

59

F_0

06

66

00

00

08

61

,72

92

,49

9,6

77

2,8

06

,63

46

,16

8,0

40

To

tal C

ypre

ss W

ater

s T

IF D

istr

ict

4,8

74

,47

03

,18

8,4

42

1,6

86

,02

91

,97

9,7

99

2,2

67

,09

93

,03

4,4

89

2,4

99

,67

72

,80

6,6

34

17

,46

2,1

68

Dav

is G

ard

en T

IF D

istr

ict

45

12

W. D

avis

Str

eet

Pu

blic

Imp

rove

men

tU

_P6

10

F_0

06

01

,30

00

28

1,3

30

17

2,4

59

25

9,1

60

44

8,9

51

43

8,1

00

1,6

00

,00

0

Can

yon

in O

ak C

liff R

eim

bu

rsem

ent

U_P

66

9F

_00

60

1,3

00

00

00

76

8,8

95

3

,82

6,8

54

4

,59

5,7

49

Dav

is G

ard

en -

Rep

aym

ent

of A

dva

nce

sU

_P5

63

F_0

06

01

,31

,83

1,7

96

70

1,8

31

,72

60

00

00

1,8

31

,79

6

Dav

is G

ard

en A

dm

inU

_P4

09

F_0

06

01

,33

00

,00

02

36

,37

96

3,6

21

00

00

03

00

,00

0D

avis

St

Bet

wee

n H

amp

ton

- M

on

tcla

ire

Pu

blic

Imp

rove

men

tU

_P4

37

F_0

06

01

,31

66

,35

01

66

,33

61

49

37

,75

41

,12

1,8

47

1,0

87

,99

70

03

,31

3,9

48

IH 3

0 fr

on

tage

ro

ad (C

ON

STR

UC

TIO

N)

Pro

ject

U_P

62

1F

_00

60

1,3

00

00

04

36

,34

30

04

36

,34

3Im

pro

vem

ent

at 1

21

4 W

. Dav

is &

12

15

W

est

7th

U_P

58

1F

_00

60

1,3

00

00

22

5,7

14

00

02

25

,71

4

Imp

rove

men

t at

32

Pin

nac

le P

ark

Blv

dU

_P5

84

F_0

06

01

,30

00

22

1,4

08

20

3,6

25

36

2,7

47

1,1

03

,34

15

4,7

71

1,9

45

,89

2

INC

AP

Fro

nta

ge R

oad

Pro

ject

U_P

58

5F

_00

60

1,3

00

00

04

36

,34

30

04

36

,34

3O

pen

Sp

ace

Pu

blic

Imp

rove

men

ts a

t 8

88

St

even

s H

ills

Lan

eU

_P5

75

F_0

06

01

,30

00

01

18

,82

00

00

11

8,8

20

Stre

etca

r P

roje

ct-N

ort

h O

ak C

liff

Stre

etca

r Sy

stem

U_P

67

4F

_00

60

1,3

00

00

22

5,7

14

5

23

,68

3

13

,50

6,2

30

3

00

,00

0

14

,55

5,6

27

To

tal D

avis

Gar

den

Dis

tric

t T

IF2

,29

8,1

46

4

02

,78

5

1,8

95

,36

1

1,4

40

,49

2

2,0

68

,17

9

3,1

06

,27

3

15

,82

7,4

17

4

,61

9,7

25

2

9,3

60

,23

2

Dee

p E

llum

TIF

Dis

tric

t

Dee

p E

llum

Rep

ay D

ev A

dv

U_P

40

6F

_00

56

2,7

,14

$2

,71

4,0

95

$5

90

,54

2$

2,1

23

,55

2$

0$

0$

0$

0$

0$

2,7

14

,09

5

Dee

p E

llum

Cro

ssro

ads

Pro

ject

U_P

92

1F

_00

56

2,7

,14

$1

,60

0,0

00

$0

$1

,60

0,0

00

$7

00

,00

0$

75

5,8

97

$4

44

,10

3$

0$

0$

3,5

00

,00

0

Old

Dal

las

Hig

h S

cho

ol/

Cro

zier

Tec

hU

_W0

78

F_0

05

6C

W0

00

1,5

46

,61

01

,94

9,0

82

97

,49

50

03

,59

3,1

87

To

tal D

eep

Ellu

m T

IF D

istr

ict

$4

,31

4,0

95

$5

90

,54

2$

3,7

23

,55

2$

2,2

46

,61

0$

2,7

04

,97

9$

54

1,5

98

$0

$0

$9

,80

7,2

82

ECO

NO

MIC

DEV

ELO

PMEN

T CA

PITA

L IM

PRO

VEM

ENTS

468

Pro

ject

Un

it

Nu

mb

erF

un

d

Nu

mb

erC

ou

nci

l D

istr

ict

Cap

ital

Bu

dge

t A

men

ded

Exp

end

itu

re t

o

Dat

eR

emai

nin

g B

alan

ceF

Y2

01

8-1

9

Adopted

FY

20

19

-20

Planned

FY

20

20

-21

P

roje

cted

FY

20

21

-22

P

roje

cted

FY

20

22

-23

P

roje

cted

To

tal

Bu

dge

tD

esig

n D

istr

ict

TIF

Dis

tric

t

Ale

xan

Riv

ered

ge D

evel

op

men

tU

_P9

26

F_0

05

0C

W$

0$

0$

0$

7,6

50

,00

0$

15

0,0

00

$0

$0

$0

$7

,80

0,0

00

Des

ign

Dis

tric

t T

IF -

Rep

aym

ent

of

Ad

van

ces

U_P

47

1F

_00

50

2,6

10

,45

6,5

49

0

10

,45

6,5

49

0

00

00

10

,45

6,5

49

Ho

tel P

roje

ct F

un

dU

_W3

01

F_0

05

06

00

02

,00

0,0

00

4,0

00

,00

00

00

6,0

00

,00

0

To

tal D

esig

n D

istr

ictT

IF1

0,4

56

,54

90

10

,45

6,5

49

9,6

50

,00

04

,15

0,0

00

00

02

4,2

56

,54

9

Do

wn

tow

n C

on

nec

tio

n T

IF D

istr

ict

17

12

Co

mm

erce

Ho

tel

U_P

95

2F

_00

44

14

17

6,4

28

01

76

,42

81

76

,42

81

76

,42

81

76

,42

81

76

,42

81

76

,42

81

,05

8,5

68

41

1 N

Aka

rd B

ldg

Red

evel

op

men

tU

_P9

43

F_0

04

41

4$

1,1

42

,89

2$

1,0

00

,00

0$

14

2,8

92

$1

42

,89

2$

14

2,8

92

$1

42

,89

2$

14

2,8

92

$1

42

,89

2$

1,8

57

,35

2

Atm

os

Co

mp

lex

Ph

ase

I an

d II

U_P

50

7F

_00

44

14

13

,68

2,6

72

4,2

56

,96

59

,42

5,7

07

1,8

78

,84

50

00

01

5,5

61

,51

7

Co

nti

nen

tal B

ldg

Incr

emen

t R

epay

men

tU

_P8

32

F_0

04

41

43

,88

8,4

24

74

1,5

90

3,1

46

,83

41

80

,04

61

80

,04

61

80

,04

61

80

,04

61

80

,04

64

,78

8,6

54

Do

wn

tow

n C

on

nec

tio

n T

IF -

Incr

emen

tsU

_P3

05

F_0

04

42

,14

4,4

12

,56

93

,55

4,5

70

85

7,9

99

00

00

04

,41

2,5

69

Do

wn

tow

n C

on

nec

tio

n T

IF -

Rep

aym

ent

of A

dva

nce

sU

_P5

66

F_0

04

42

16

,66

3,8

97

01

6,6

63

,89

70

00

00

16

,66

3,8

97

LTV

To

wer

Red

evel

op

men

t P

roje

ctU

_P7

97

F_0

04

41

4$

29

5,9

22

$3

6,0

00

$2

59

,92

2$

25

5,5

98

$1

4,7

48

,52

8$

94

4,3

57

$0

$0

$1

6,2

44

,40

5

Oly

mp

ic D

evel

op

men

t P

roje

ctU

_P8

53

F_0

04

41

46

86

,23

40

68

6,2

34

68

6,2

34

68

6,2

34

15

,47

4,8

91

15

,62

0,4

19

15

,95

0,5

53

48

,41

8,3

31

Pet

ro C

orr

igan

Pro

ject

U_P

74

2F

_00

44

14

11

8,8

06

01

18

,80

67

,81

7,4

06

2,3

63

,78

70

00

10

,29

9,9

99

Pet

roC

orr

igan

Pro

ject

Ph

ase

IIU

_P9

57

F_0

04

41

41

18

,80

60

11

8,8

06

11

8,8

06

11

8,8

06

11

8,8

06

11

8,8

06

11

8,8

06

71

2,8

36

Red

evel

op

men

t o

f Dal

las

Art

s G

arag

eU

_P5

10

F_0

04

41

41

,61

8,3

14

2,2

86

,79

16

68

,47

75

,40

7,0

47

00

00

7,0

25

,36

1

Stat

ler-

Lib

rary

Jac

kso

n-S

T R

edev

.U

_P8

84

F_0

04

41

4$

45

9,4

41

$0

$4

59

,44

1$

45

9,4

41

$4

59

,44

1$

45

9,4

11

$4

59

,41

1$

14

,50

6,9

68

$1

6,8

04

,11

3

Sto

nel

eigh

Ho

tel [

29

27

Map

le A

ve]

U_P

29

8F

_00

44

14

01

,17

8,3

70

1,1

78

,37

06

97

,87

43

48

,93

72

74

,81

80

01

,32

1,6

29

To

tal D

ow

nto

wn

Co

nn

ecti

on

TIF

Dis

tric

t4

3,2

64

,40

5

13

,05

4,2

86

3

0,2

10

,11

9

17

,82

0,6

17

1

9,2

25

,09

9

17

,77

1,6

49

1

6,6

98

,00

2

31

,07

5,6

93

1

45

,16

9,2

31

Far

mer

s M

ark

et T

IF D

istr

ict

21

01

Tay

lor

St D

evel

op

men

tU

_P8

47

F_0

03

62

00

00

00

1,6

74

,77

81

,87

8,7

02

3,5

53

,48

0

Far

mer

s M

kt A

dm

inU

_95

76

F_0

03

62

77

3,8

90

7

41

,39

5

32

,49

5

00

00

07

73

,89

0

Far

mer

s M

kt M

isc-

Pro

f Svc

U_Q

02

4F

_00

36

25

0,0

00

4,0

00

46

,00

00

00

00

50

,00

0

Far

mer

s M

kt T

ax In

crem

ent

U_Q

00

5F

_00

36

2$

58

8,3

83

$0

$5

88

,38

3$

0$

0$

0$

0$

0$

58

8,3

83

ECO

NO

MIC

DEV

ELO

PMEN

T CA

PITA

L IM

PRO

VEM

ENTS

469

Pro

ject

Un

it

Nu

mb

erF

un

d

Nu

mb

erC

ou

nci

l D

istr

ict

Cap

ital

Bu

dge

t A

men

ded

Exp

end

itu

re t

o

Dat

eR

emai

nin

g B

alan

ceF

Y2

01

8-1

9

Adopted

FY

20

19

-20

Planned

FY

20

20

-21

P

roje

cted

FY

20

21

-22

P

roje

cted

FY

20

22

-23

P

roje

cted

To

tal

Bu

dge

t

Far

mer

s M

kt T

ax In

crem

ents

U_Q

02

5F

_00

36

2$

2,9

80

,25

0$

2,8

48

,18

5$

13

2,0

65

$0

$0

$0

$0

$0

$2

,98

0,2

50

FM

MIX

ED

-USE

DE

VE

LOP

ME

NT

U_P

84

6F

_00

36

Cit

ywid

e2

,00

0,0

00

02

,00

0,0

00

2,5

93

,12

62

,42

6,8

03

2,6

26

,53

49

95

,32

80

10

,64

1,7

91

To

wn

ho

mes

Ph

ase

Iia

U_Q

00

7F

_00

36

25

63

,75

92

84

,22

02

79

,53

90

00

00

56

3,7

59

To

tal F

arm

ers

Mar

ket

TIF

Dis

tric

t6

,95

6,2

82

3,8

77

,80

03

,07

8,4

82

2,5

93

,12

62

,42

6,8

03

2,6

26

,53

42

,67

0,1

06

1,8

78

,70

21

9,1

51

,55

3

Fo

rt W

ort

h A

ven

ue

TIF

Dis

tric

t

Co

llect

ive

Mix

ed U

se D

evel

op

men

tU

_W1

80

F_0

05

81

,64

96

,56

35

6,7

28

43

9,8

35

00

00

04

96

,56

3

Fo

rt W

ort

h A

ve A

dm

inU

_P4

08

F_0

05

81

,62

50

,00

02

44

,82

45

,17

60

00

00

25

0,0

00

Fo

rt W

ort

h A

ve. -

Rep

aym

ent

of A

dva

nce

sU

_P5

62

F_0

05

81

,61

,22

5,3

79

01

,22

5,3

79

00

00

01

,22

5,3

79

Sylv

an T

hir

ty M

ixed

-Use

Dev

elo

pm

ent

U_P

71

8F

_00

58

62

,19

4,4

06

1,9

54

,15

02

40

,25

61

,00

5,5

94

00

00

3,2

00

,00

0

To

tal F

ort

Wo

rth

Ave

nu

e T

IF4

,16

6,3

48

2,2

55

,70

21

,91

0,6

46

1,0

05

,59

40

00

05

,17

1,9

42

Mal

l Are

a R

edev

elo

pm

ent

TIF

Dis

tric

t

Mal

l Are

a R

edev

elo

pm

ent-

TIF

Ad

min

U_W

00

8F

_00

49

8,1

18

1,4

70

08

1,4

70

00

00

08

1,4

70

To

tal M

all A

rea

Red

evel

op

men

t T

IF

Dis

tric

t8

1,4

70

0

81

,47

0

00

00

08

1,4

70

Map

le-M

ock

ingb

ird

TIF

Dis

tric

t

Love

Fie

ld H

ote

l Pro

ject

U_P

93

7F

_00

64

21

,45

5,1

51

0

1,4

55

,15

1

1,5

44

,84

9

00

00

3,0

00

,00

0

Map

le S

tati

on

Pu

blic

Imp

rove

men

t P

roje

ctU

_P7

90

F_0

06

42

4,2

35

,74

8

4,4

43

,50

2

(20

7,7

54

)

1,8

13

,81

6

1,7

60

,68

7

18

9,7

49

0

08

,00

0,0

00

M

aple

-Mo

ckin

gbir

d -

Rep

aym

ent

of

Ad

van

ces

U_P

56

5F

_00

64

22

,50

0,4

53

0

2,5

00

,45

3

00

00

02

,50

0,4

53

To

tal M

aple

-Mo

ckin

gbir

d T

IF D

istr

ict

8,1

91

,35

2

4,4

43

,50

2

3,7

47

,85

0

3,3

58

,66

5

1,7

60

,68

7

18

9,7

49

0

01

3,5

00

,45

3

Oak

Clif

f Gat

eway

TIF

Dis

tric

t

Ale

xan

Tri

nit

y P

roje

ctU

_P7

58

F_0

03

41

1,0

17

,65

52

30

,11

97

87

,53

62

,20

0,9

72

78

1,3

73

00

04

,00

0,0

00

BIS

HO

P A

RT

S P

RO

JEC

T P

HA

SE I

U_P

93

0F

_00

34

1, 3

25

,00

00

25

,00

06

90

,00

07

69

,57

33

,51

5,4

27

00

5,0

00

,00

0

Bis

ho

p A

rts

Stat

ion

Pro

ject

U_W

05

9F

_00

34

20

00

69

0,0

00

76

9,5

73

9,7

65

,42

70

01

1,2

25

,00

0

DIS

D –

Ho

gg E

lem

enta

ryU

_W3

00

F_0

03

41

00

04

94

,58

42

58

,63

70

00

75

3,2

21

Oak

Clif

f-G

atew

ay A

dm

inU

_99

15

F_0

03

41

$8

57

,48

5$

85

7,4

85

$0

$0

$0

$0

$0

$0

$8

57

,48

5

ECO

NO

MIC

DEV

ELO

PMEN

T CA

PITA

L IM

PRO

VEM

ENTS

470

Pro

ject

Un

it

Nu

mb

erF

un

d

Nu

mb

erC

ou

nci

l D

istr

ict

Cap

ital

Bu

dge

t A

men

ded

Exp

end

itu

re t

o

Dat

eR

emai

nin

g B

alan

ceF

Y2

01

8-1

9

Adopted

FY

20

19

-20

Planned

FY

20

20

-21

P

roje

cted

FY

20

21

-22

P

roje

cted

FY

20

22

-23

P

roje

cted

To

tal

Bu

dge

t

Oak

liff T

ax In

crem

ent

U_Q

00

2F

_00

34

1$

2,6

79

,99

5$

59

1,1

89

$2

,08

8,8

06

$0

$0

$0

$0

$0

$2

,67

9,9

95

To

tal O

ak C

liff G

atew

ay T

IFD

istr

ict

4,5

80

,13

51

,67

8,7

93

2,9

01

,34

24

,07

5,5

56

2,5

79

,15

61

3,2

80

,85

40

02

4,5

15

,70

1

Gra

nd

Par

k S

ou

th T

IF D

istr

ict

Gra

nd

Par

k So

uth

- R

epay

men

t o

f A

dva

nce

sU

_P3

97

F_0

05

47

21

4,6

29

02

14

,62

90

00

00

21

4,6

29

Gra

nd

Par

k So

uth

- T

IF A

dm

inis

trat

ion

U_P

39

6F

_00

54

72

03

,02

81

93

,93

59

,09

30

00

00

20

3,0

28

To

tal G

ran

d P

ark

So

uth

TIF

41

7,6

57

19

3,9

35

22

3,7

22

00

00

04

17

,65

7

Skill

man

Co

rrid

or

TIF

Dis

tric

tLa

ke H

igh

lan

ds

Gat

eway

Bri

dge

E

nh

ance

men

t P

roje

ctU

_W1

87

F_0

05

21

00

00

35

,00

0

00

00

35

,00

0

Lake

Hig

hla

nd

s SD

I Pro

ject

U_P

73

7F

_S2

50

10

2,5

50

,46

90

2,5

50

,46

90

00

00

2,5

50

,46

9

Lake

Hig

hla

nd

s T

ow

n C

ente

rU

_P3

73

F_0

05

21

08

,34

3,4

48

8,3

37

,74

85

,69

71

,66

2,2

51

00

00

10

,00

5,6

99

Lake

rid

ge P

roje

ctU

_W2

27

F_0

05

21

00

00

0 4

,50

0,6

30

0

00

4,5

00

,63

0

RIS

D P

ub

lic Im

pro

vem

ent

Rei

mb

urs

emen

tU

_P6

84

F_0

05

21

03

26

,80

15

24

,60

01

97

,79

92

18

,17

52

39

,99

32

63

,99

22

90

,39

13

19

,43

01

,65

8,7

82

F_0

06

21

01

84

,32

50

18

4,3

25

00

00

01

84

,32

5Sk

illm

an C

orr

ido

r T

IF -

Rep

aym

ent

of

Ad

van

ces

U_P

47

2F

_00

52

9,1

0,1

3,1

45

,08

0,3

66

25

,11

95

,05

5,2

46

00

00

05

,08

0,3

66

Skill

man

Co

rrid

or

TIF

Dis

tric

t F

un

dU

_W2

49

F_0

05

29

,10

,13

,14

34

,15

11

7,3

36

16

,81

50

00

00

34

,15

1

To

tal S

kill

man

Co

rrid

orT

IF D

istr

ict

16

,51

9,5

60

8

,90

4,8

03

7

,61

4,7

53

1

,91

5,4

26

4

,74

0,6

23

2

63

,99

2

29

0,3

91

3

19

,43

0

24

,04

9,4

22

Sou

thw

este

rn M

edic

al T

IF D

istr

ict

Ced

ars

Bra

nch

Bri

dge

U_P

89

5F

_00

46

20

00

00

82

6,5

00

0

08

26

,50

0

Ced

ars

Bra

nch

To

wn

Ho

mes

U_P

89

6F

_00

46

14

00

00

07

,89

8,3

66

00

7,8

98

,36

6So

uth

wes

tern

Med

ical

TIF

- R

epay

men

t o

f A

dva

nce

sU

_P4

69

F_0

04

62

5,1

39

,15

4

05

,13

9,1

54

0

00

00

5,1

39

,15

4

To

tal S

ou

thw

este

rn M

edic

al D

istr

ict

TIF

5,1

39

,15

40

5,1

39

,15

40

08

,72

4,8

66

00

13

,86

4,0

20

Spo

rts

Are

na

TIF

Dis

tric

t

No

rth

Par

kin

g G

arag

e P

roje

ctU

_P7

29

F_0

03

82

12

,89

8,6

08

1

1,3

85

,69

2

1,5

12

,91

5

1,9

93

,03

5

1,9

93

,03

5

1,9

93

,03

5

1,9

93

,03

5

1,9

93

,03

5

22

,86

3,7

83

No

rth

Par

kin

g G

arag

e T

ran

sfer

U_Q

04

9F

_00

38

2,6

,14

$1

,52

1,1

14

$1

,52

1,1

14

$0

$2

00

,00

0$

0$

0$

0$

0$

1,7

21

,11

4

ECO

NO

MIC

DEV

ELO

PMEN

T CA

PITA

L IM

PRO

VEM

ENTS

471

Pro

ject

Un

it

Nu

mb

erF

un

d

Nu

mb

erC

ou

nci

l D

istr

ict

Cap

ital

Bu

dge

t A

men

ded

Exp

end

itu

re t

o

Dat

eR

emai

nin

g B

alan

ceF

Y2

01

8-1

9

Adopted

FY

20

19

-20

Planned

FY

20

20

-21

P

roje

cted

FY

20

21

-22

P

roje

cted

FY

20

22

-23

P

roje

cted

To

tal

Bu

dge

t

Spo

rts

Are

na

Ad

min

U_9

63

0F

_00

38

2,6

,14

$8

92

,00

0$

87

6,2

46

$1

5,7

54

$1

00

,00

0$

10

0,0

00

$1

00

,00

0$

10

0,0

00

$1

00

,00

0$

1,3

92

,00

0

Spo

rts

Are

na

Ad

van

ces

U_Q

03

0F

_00

38

2,6

1,9

29

,33

21

,32

4,0

15

60

5,3

17

00

00

01

,92

9,3

32

Spo

rts

Are

na

Incr

emen

tU

_Q0

03

F_0

03

82

,6,1

41

,41

0,9

43

1,3

67

,11

24

3,8

31

00

00

01

,41

0,9

43

Spo

rts

Are

na

Mis

c-P

rof S

vU

_Q0

26

F_0

03

82

48

,00

02

5,0

00

23

,00

00

00

00

48

,00

0

Tri

nit

y G

rove

s M

ixed

Use

Pro

ject

U_P

92

4F

_00

38

60

00

1,9

14

,75

93

,43

3,1

21

4,0

99

,73

84

,28

5,5

14

21

6,7

68

13

,94

9,9

00

Tri

nit

y G

rove

s P

roje

ctU

_P8

78

F_0

03

86

3,5

05

,00

01

,77

8,3

29

1,7

26

,67

14

22

,40

90

00

03

,92

7,4

09

Tw

o-W

ay S

ign

age

Pro

ject

U_P

89

8F

_00

38

24

,19

7,5

59

2,0

73

,80

92

,12

3,7

50

58

2,4

44

00

00

4,1

97

,55

9

Vic

tory

Par

k La

ne

Pu

blic

Imp

rove

men

t P

rojU

_P8

43

F_0

03

82

2,3

40

,60

51

,22

6,5

00

1,1

14

,10

53

,28

2,0

52

66

5,7

92

00

06

,28

8,4

49

Vic

tory

So

uth

Par

kin

g G

arag

e Im

pU

_P7

80

F_0

03

82

3,4

21

,00

0

3,4

20

,00

0

1,0

00

8

55

,00

0

85

5,0

00

8

55

,00

0

85

5,0

00

8

55

,00

0

7,6

96

,00

0

Vic

tory

Su

b-D

istr

ict

Pla

cem

akin

gU

_P9

47

F_0

03

82

00

03

,46

2,8

29

00

00

3,4

62

,82

9

Vic

tory

SU

-Dis

tric

t R

etai

lU

_W1

51

F_0

03

82

00

00

1,1

66

,66

6

1,1

66

,66

6

1,1

66

,66

6

03

,49

9,9

98

To

tal S

po

rts

Are

na

TIF

Dis

tric

t3

2,1

64

,16

1

24

,99

7,8

17

7

,16

6,3

43

1

2,8

12

,52

8

8,2

13

,61

4

8,2

14

,43

9

8,4

00

,21

5

3,1

64

,80

3

74

,22

1,9

37

Tra

nsi

t O

rien

ted

Dev

elo

pm

ent

TIF

D

istr

ict

Ala

mo

Dra

fth

ou

se C

inem

aU

_P9

48

F_0

06

22

,4,5

,7,8

1

43

01

,64

03

01

,40

12

39

35

3,2

06

37

0,8

67

35

1,8

30

00

1,3

77

,54

3B

lvd

-Mo

ckin

gbir

d/L

ove

rs L

ane

Sub

-D

istr

ict

U_P

66

5F

_00

62

2,3

,4,8

14

00

04

00

,00

0

00

00

40

0,0

00

TO

D -

TIF

U_P

55

9F

_00

62

2, 3

, 4, 8

1

43

,43

4,8

58

1

30

,34

8

3,3

04

,51

0

00

00

03

,43

4,8

58

T

ran

sit

Ori

ente

d -

Rep

aym

ent

of

Ad

van

ces

U_P

56

4F

_00

62

2, 3

, 4, 8

1

42

,34

9,2

21

02

,34

9,2

21

00

00

02

,34

9,2

21

To

tal T

ran

sit

Ori

ente

d D

evel

op

men

t T

IF6

,08

5,7

19

4

31

,74

9

5,6

53

,97

0

75

3,2

06

3

70

,86

7

35

1,8

30

0

07

,56

1,6

22

Vic

ker

y M

ead

ow

TIF

Dis

tric

t

Aff

ord

able

Ho

usi

ng

U_P

47

4F

_00

48

13

00

05

55

,00

00

00

05

55

,00

0

Vic

kery

Mea

do

w A

dm

inU

_P4

03

F_0

04

81

32

75

,00

02

67

,16

17

,83

90

00

00

27

5,0

00

Vic

kery

Mea

do

w T

IF -

Rep

aym

ent

of

Ad

van

ces

U_P

47

0F

_00

48

13

11

,05

9,5

33

8,2

21

,05

12

,83

8,4

82

1,9

06

,00

01

,90

6,0

00

1,9

06

,00

01

,90

6,0

00

1,9

06

,00

02

0,5

89

,53

3

To

tal V

ick

ery

Mea

do

w T

IF1

1,3

34

,53

38

,48

8,2

12

2,8

46

,32

12

,46

1,0

00

1,9

06

,00

01

,90

6,0

00

1,9

06

,00

01

,90

6,0

00

21

,41

9,5

33

To

tal b

y D

epar

tmen

t$

39

8,0

74

,58

4$

22

3,1

86

,28

9$

17

4,8

88

,28

8$

80

,59

7,3

11

$7

8,4

28

,67

2$

89

,18

4,3

92

$7

7,0

87

,04

1$

55

,98

3,9

35

$7

79

,92

1,0

78

ECO

NO

MIC

DEV

ELO

PMEN

T CA

PITA

L IM

PRO

VEM

ENTS

472

PARK AND RECREATION CAPITAL IMPROVEMENTSMISSION The Dallas Park and Recreation Department’s mission is to champion lifelong recreation and serve as responsible stewards of the city’s parks, trails, and open spaces.

HIGHLIGHTED ACCOMPLISHMENTS FOR FY 2017-18 1. Completed construction for Aquatic Facilities Phase 1 Implementation at Fretz,

Samuell Grand, and Crawford Parks.2. Completed design and began construction of Aquatic Facilities Phase 1-A

implementation at Kidd Springs, Lake Highlands North, and Tietze parks.3. Awarded planning and design contract for Aquatic Facilities Phase 2

implementation.4. Completed new pavilion at Lakeland Hills Park.5. Completed dam safety/shoreline improvements at Kidd Springs Park.6. Completed master plan and structural stabilization of Sharrock-Niblo Park log cabin.

Started design documents for the barn restoration.7. Completed construction of Phase 1 and began construction of Phase 2 at Singing

Hills Replacement Recreation Center gymnasium addition, senior center, andtechnology centers.

8. Completed design and construction of Phase III of Bachman Lake trail developmentfrom Webb Chapel to Denton Drive (along Shore Crest).

9. Completed construction of Flag Pole Hill playground replacement.10. Began construction of Northaven Trail Phase 2A.

HIGHLIGHTED OBJECTIVES FOR FY 2018-19 1. Complete construction of Phase I-A Aquatic Centers (Kidd Springs, Lake Highlands

North, and Tietze).2. Complete construction of six spraygrounds and begin construction of Phase 2

Aquatic Facilities.3. Complete design and construction for the African American Museum, Aquarium

Annex, and Music Hall.4. Complete construction of Singing Hills Replacement Recreation Center.5. Complete construction of the Moss Glen Park loop trail.6. Complete design and start construction for the renovation and/or expansions of

Thurgood Marshall, Willie B. Johnson, and Bachman recreation centers.7. Complete design of Fair Park Hall of State restorations.8. Begin design of Fair Park Science Place 1 restoration.9. Complete construction of Northaven Trail Phase 2A.10. Begin construction of Trinity Strand Trail Phase 2.

473

PARK AND RECREATION CAPITAL IMPROVEMENTS SERVICE DESCRIPTIONS Administrative and Internal Facilities Construction and repair of department service centers and facilities to support parks and recreation operations. Aquatic Facilities These improvements provide for new neighborhood spraygrounds, family aquatic centers, and infrastructure improvements to Park and Recreation public swimming pools. The improvements may include new filtration systems, new piping and chlorination systems, re-plastering of pool walls, new perimeter fencing, new decking, and improvements to the restroom and changing facilities. Athletic Facilities Improvements Provides for the development of new or renovated playing fields or courts. Citywide Parks Projects have a broader benefit to the residents. Included within these projects are stormwater quality improvements, park accessibility improvements, land acquisition, and signature parks. Code Compliance, Safety, and Security Provides a mechanism to address major critical needs throughout the city. Community Parks These parks are larger than neighborhood parks and usually comprise 15 to 100 acres and serve a two-mile radius. These parks may include areas for intense recreation activity such as competitive sports, swimming, tennis, playgrounds, and volleyball. They may also offer passive recreation opportunities such as walking, viewing, sitting, and picnicking. Dallas Arboretum Provides for the development at Dallas Arboretum in partnership with the Dallas Arboretum and Botanical Society. Dallas Zoo This category provides for development within the park, often in partnership with the Dallas Zoological Society. Downtown Park Development Provides for the development of parks within the Central Business District.

474

PARK AND RECREATION CAPITAL IMPROVEMENTSSERVICE DESCRIPTIONS Continued Erosion Control These projects employ a variety of engineering techniques to control erosion around creek, channel, or lake banks. Erosion problems, if left unchecked, will cause damage to existing structures in the park and may create hazardous conditions.

Environmental Provides for environmental conservation projects in city parks and open spaces.

Fair Park Development Provides for the development of projects within historic Fair Park. These projects often are completed in partnership with the State Fair of Texas, Inc. or other institutions with a stake in the well-being of the park.

Hike and Bike Trails All-weather trail projects that encourage walking, bicycling, and other modes of transportation as an alternative to the automobile. These trails offer sufficient width to accommodate bicyclists, pedestrians, and skaters and are recommended under the North Central Texas Council of Government's (COG) Mobility 2025 Plan and the Texas Natural Resources Conservation Commission's (TNRCC) Emission Reduction Plan for the region.

Historic Preservation and Restoration These improvements provide for the restoration and stabilization of historically significant park facilities, particularly those constructed during the 1930s CCC/Works Progress Administration era.

Major Maintenance Provides repair and replacement of major building systems that typically cost more than $10,000 and provides timely and appropriate maintenance to protect the City's General Fund facility investment. This process ensures safe and usable facilities for residents and staff and maintains a positive image for the City. Examples of building systems include elevators, structural components, roofs, HVAC, electrical, plumbing, and interior finishes.

Major Park Facilities These improvements provide for the development of new park facilities or renovation of existing facilities at regional parks that provide citywide or regional services. Included are projects at Fair Park, Dallas Zoo, Dallas Nature Center, Katy Trail, golf courses, and the Arboretum.

475

PARK AND RECREATION CAPITAL IMPROVEMENTS SERVICE DESCRIPTIONS Continued Neighborhood Parks Neighborhood parks serve a limited area or neighborhood. They range in size from one-15 acres and generally serve residents within a quarter to half mile radius. These parks have an area for active recreation such as fields, courts, playgrounds, and picnic areas. Facilities are generally unlighted with limited parking. Park Land Acquisition Provides funding for the acquisition of land for future park development. Playground Improvement Includes new playgrounds or replacement of outdated playground equipment. These projects may also include replacement or installation of new groundcover material to ensure playground safety. Public Art Provides funding for public art initiatives throughout the city. Public art appropriations are used for design services of artists, selection, acquisition, commissioning, and displays of artworks, and administration of public art projects. Recreation Centers These facilities provide for new recreation centers and additions to and renovation of existing recreation centers. The standard recreation center has program space and a full gymnasium. An addition typically consists of a large multi purpose room. Reservation facilities are available to the public for rental for special events and functions. Recreation Facilities Site Improvement Includes any improvement made to a park site to increase the amenities available to residents beyond the present state of the park site. Site Development Includes the development and implementation of Park and Recreation master plans. These projects may include installing some or all of the components as outlined in the plan. Typical components include: pavilions, sidewalks, barrier free ramps, hike and bike trails, drainage, landscaping and irrigation, fencing, lighting, signage, and other improvements. Studies and Master Plans Provides funding for resolution of major developmental issues prior to proceeding with design and construction of individual projects.

476

477

PARK AND RECREATION CAPITAL IMPROVEMENTS USE OF FUNDS SUMMARY

Activity Capital Budget

Amended Expenditure

to Date Remaining

Balance

Administrative and Internal Facilities $10,038,207 $2,318,337 $7,719,870

Aquatic Facilities 45,809,147 13,104,920 32,704,226

Athletic Facilities Improvements 93,718 0 93,718

Citywide Parks 2,028,325 1,885,547 142,779

Code Compliance, Safety, Security 3,132,025 2,325,799 806,225

Community Parks 3,840,339 0 3,840,339

Dallas Arboretum 0 0 0

Dallas Zoo 0 0 0

Downtown Park Development 19,253,461 786,921 18,466,540

Environmental 1,431,780 1,064,386 367,394

Erosion Control 0 0 0

Fair Park Development 21,956,758 13,326,323 8,630,435

Hike and Bike Trails 9,630,772 4,847,912 4,782,860

Historic Preservation 490,745 261,672 229,073

Historic Restoration 10,000 0 10,000

Major Maintenance 20,242,803 6,545,559 13,697,244

Major Park Facilities 17,262,162 15,452,761 1,809,401

Neighborhood Parks 200,000 0 200,000

Park Land Acquisition 18,585,211 5,599,659 12,985,553

Playground Improvement 1,797,066 161,301 1,635,765

Public Art 4,786,216 2,903,983 1,882,233

Recreation Centers 3,569,105 1,588,282 1,980,823

478

PARK AND RECREATION CAPITAL IMPROVEMENTS

FY 2018-19 Adopted

FY 2019-20 Planned

FY 2020-21 Projected

FY 2021-22 Projected

FY 2022-23 Projected

Total

$0 $0 $0 $0 $0 $10,038,207

31,063,000 332,000 0 0 0 77,204,147

647,000 327,000 470,000 500,000 0 2,037,718

0 0 0 0 0 2,028,324

47,500 30,500 125,000 0 0 3,335,025

0 0 0 0 0 3,840,339

400,000 0 1,000,000 0 0 1,400,000

0 0 0 3,500,000 0 3,500,000

1,000,000 24,042,406 0 10,000,000 0 54,295,867

0 0 0 0 0 1,431,780

1,073,345 3,055,000 170,000 603,000 0 4,901,345

18,970,000 7,380,000 10,660,000 4,390,000 0 63,356,758

16,250,000 19,815,000 5,800,000 400,000 0 51,895,772

625,000 50,000 150,000 0 0 1,315,745

200,000 0 250,000 0 0 460,000

1,000,000 933,000 0 0 0 22,175,803

510,000 300,000 7,500,000 0 0 25,572,162

0 0 0 0 0 200,000

8,827,000 2,300,000 2,500,000 0 0 32,212,211

1,340,000 1,850,000 790,000 1,080,000 0 6,857,066

0 0 0 0 0 4,786,216

$15,640,000 $0 $60,000 $290,000 $0 $19,559,105

479

PARK AND RECREATION CAPITAL IMPROVEMENTSUSE OF FUNDS SUMMARY Continued

Activity Capital Budget

Amended Expenditure to

Date Remaining

Balance

Recreation Facilities Site Improvement 15,303,738 5,361,342 9,942,396

Site Development 0 0 0

Studies and Master Plan 140,479 0 140,479

Department Total $199,602,057 $77,534,701 $122,067,356

480

PARK AND RECREATION CAPITAL IMPROVEMENTS

FY 2018-19 Adopted

FY 2019-20 Planned

FY 2020-21 Projected

FY 2021-22 Projected

FY 2022-23 Projected

Total

5,824,500 13,109,170 605,000 705,000 0 35,547,408

277,000 1,352,000 1,705,507 1,380,000 0 4,714,507

0 0 40,000 0 0 180,479

$103,694,345 $74,876,076 $31,825,507 $22,848,000 $0 $432,845,985

481

482

Pro

ject

Un

it

Nu

mb

erFu

nd

N

um

ber

Co

un

cil

Dis

tric

tC

apit

al B

ud

get

Am

end

edE

xpen

dit

ure

to

Dat

eR

emai

nin

g B

alan

ceFY

20

18

-19

Adopted

FY2

01

9-2

0

Planned

FY

20

20

- 21

P

roje

cted

FY

20

21

-22

P

roje

cted

FY

20

22

-23

P

roje

cted

T

ota

l Bu

dge

t

AC

TIV

ITY

Ad

min

istr

ativ

e an

d In

tern

al F

acili

ties

Dis

tric

t 2

Ser

vice

Cen

ter

U_P

76

4F

_2T

00

CW

$1

,37

5,3

78

$2

63

,46

1$

1,1

11

,91

7$

0$

0$

0$

0$

0$

1,3

75

,37

8

F_3

T0

0C

W3

09

,68

71

01

,27

3$

20

8,4

14

00

00

03

09

,68

7

F_4

T0

0C

W1

,23

7,9

40

0$

1,2

37

,94

00

00

00

1,2

37

,94

0

Lun

a V

ista

Ser

vice

Cen

ter

U_P

76

1F

_4R

00

61

9,1

54

18

,83

3$

32

10

00

00

19

,15

4

F_5

R0

06

7,8

09

7,8

09

$0

00

00

07

,80

9

F_5

R0

56

73

,41

36

2,7

42

$1

0,6

71

00

00

07

3,4

13

F_6

R0

06

69

,52

06

9,5

20

$0

00

00

06

9,5

20

F_6

R0

56

22

1,0

64

19

1,5

63

$2

9,5

01

00

00

02

21

,06

4

F_1

T0

06

10

3,5

54

10

0,5

47

$3

,00

70

00

00

10

3,5

54

F_2

T0

06

59

7,0

98

59

7,0

98

$0

00

00

05

97

,09

8

F_7

T0

06

9,6

23

6,9

04

$2

,71

90

00

00

9,6

23

F_8

T0

06

22

5,1

01

17

0,0

00

$5

5,1

01

00

00

02

25

,10

1

F_B

T0

06

3,1

79

2,1

15

$1

,06

40

00

00

3,1

79

Mu

cher

t Se

rvic

e C

ente

rU

_P7

62

F_5

R0

0C

W1

74

,56

60

$1

74

,56

60

00

00

17

4,5

66

F_5

R0

5C

W1

,55

00

$1

,55

00

00

00

1,5

50

F_6

R0

5C

W5

3,1

89

13

,68

3$

39

,50

60

00

00

53

,18

9

F_2

T0

0C

W4

86

,86

83

36

,78

9$

15

0,0

79

00

00

04

86

,86

8

F_2

T6

0C

W1

,04

2,8

57

12

,42

0$

1,0

30

,43

70

00

00

1,0

42

,85

7

F_4

T0

0C

W3

20

,90

60

$3

20

,90

60

00

00

32

0,9

06

F_4

T6

0C

W2

,79

7,4

82

0$

2,7

97

,48

20

00

00

2,7

97

,48

2

F_7

T0

0C

W2

5,1

89

20

,15

4$

5,0

35

00

00

02

5,1

89

F_8

T0

0C

W5

72

45

8$

11

40

00

00

57

2

F_9

T0

0C

W2

27

,94

41

83

,38

3$

44

,56

10

00

00

22

7,9

44

F_B

T0

0C

W1

50

,89

91

20

,73

5$

30

,16

40

00

00

15

0,8

99

PARK

AN

D RE

CREA

TIO

N C

APIT

AL IM

PRO

VEM

ENTS

483

Pro

ject

Un

it

Nu

mb

erFu

nd

N

um

ber

Co

un

cil

Dis

tric

tC

apit

al B

ud

get

Am

end

edE

xpen

dit

ure

to

Dat

eR

emai

nin

g B

alan

ceFY

20

18

-19

Adopted

FY2

01

9-2

0

Planned

FY

20

20

- 21

P

roje

cted

FY

20

21

-22

P

roje

cted

FY

20

22

-23

P

roje

cted

T

ota

l Bu

dge

t

Par

k Se

rvic

e C

ente

r re

pla

cem

ent

[20

06

]U

_T2

48

F_3

R0

0C

W8

64

86

4$

00

00

00

86

4

F_4

R0

0C

W4

53

45

3$

00

00

00

45

3

F_4

R0

5C

W8

32

83

2$

00

00

00

83

2

F_5

R0

0C

W1

,46

91

,46

9$

00

00

00

1,4

69

F_5

R0

5C

W3

70

37

0$

00

00

00

37

0

F_6

R0

0C

W3

,61

93

,61

9$

00

00

00

3,6

19

F_1

T0

0C

W4

0,4

31

0$

40

,43

10

00

00

40

,43

1

F_2

T0

0C

W4

6,0

41

0$

46

,04

10

00

00

46

,04

1

F_4

T0

0C

W1

60

,55

30

$1

60

,55

30

00

00

16

0,5

53

F_7

T0

0C

W2

0,7

13

20

,71

3$

00

00

00

20

,71

3

F_8

T0

0C

W2

,01

90

$2

,01

90

00

00

2,0

19

F_9

T0

0C

W3

9,7

35

0$

39

,73

50

00

00

39

,73

5

F_B

T0

0C

W1

76

,03

60

$1

76

,03

60

00

00

17

6,0

36

F_0

M0

5C

W6

46

4$

00

00

00

64

F_0

N0

5C

W1

36

13

6$

00

00

00

13

6

F_0

P0

0C

W5

14

51

4$

00

00

00

51

4

F_1

P0

0C

W4

80

48

0$

00

00

00

48

0

F_8

P0

0C

W1

,14

91

,14

9$

00

00

00

1,1

49

F_9

P0

0C

W8

,18

68

,18

6$

00

00

00

8,1

86

To

tal A

dm

inis

trat

ive

and

Inte

rnal

Fac

iliti

es1

0,0

38

,20

62

,31

8,3

36

7,7

19

,87

00

00

00

10

,03

8,2

06

Aq

uat

ic F

acili

ties

Aq

uat

ic M

aste

r P

lan

Imp

lem

ent-

Ph

1U

_VB

01

F_1

V0

0C

W1

1,0

00

,00

00

11

,00

0,0

00

00

00

01

1,0

00

,00

0

Aq

uat

ic F

acili

ties

wit

h S

up

po

rt B

uild

ings

U_W

10

9F

_4T

00

CW

60

0,0

00

0

6

00

,00

00

0

0

0

0

6

00

,00

0

F_ 0

46

7C

W2

8,1

07

,14

71

3,1

04

,92

01

5,0

02

,22

70

00

00

28

,10

7,1

47

Aq

uat

ics

Mas

ter

Pla

n Im

ple

men

tati

on

-Ph

2A

[E

xlin

e - B

aham

a]U

_VB

02

F_1

V0

0C

W1

,40

0,0

00

0

1

,40

0,0

00

11

,80

0,0

00

0

0

0

0

1

3,2

00

,00

0

Bac

hm

an L

ake

Par

k - R

egio

nal

Fam

ily

Aq

uat

ic C

ente

r - P

has

e 1

U_V

B8

3F

_1V

00

61

,10

0,0

00

0

1

,10

0,0

00

2,4

00

,00

0

0

0

0

0

3, 5

00

,00

0

PARK

AN

D RE

CREA

TIO

N C

APIT

AL IM

PRO

VEM

ENTS

484

Pro

ject

Un

it

Nu

mb

erFu

nd

N

um

ber

Co

un

cil

Dis

tric

tC

apit

al B

ud

get

Am

end

edE

xpen

dit

ure

to

Dat

eR

emai

nin

g B

alan

ceFY

20

18

-19

Adopted

FY2

01

9-2

0

Planned

FY

20

20

- 21

P

roje

cted

FY

20

21

-22

P

roje

cted

FY

20

22

-23

P

roje

cted

T

ota

l Bu

dge

t

Bac

hm

an R

egio

nal

Fam

ily A

qu

atic

Cen

ter

- P

has

e 1

(wit

h C

D 6

)U

_VB

48

F_1

V0

02

0

0

02

, 50

0,0

00

0

0

0

0

2

,50

0,0

00

Fre

tz P

ark

- Exp

and

Par

kin

g Lo

t fo

r A

qu

atic

C

ente

rU

_VK

50

F_1

V0

01

14

00

,00

0

0

40

0,0

00

0

0

0

0

0

40

0,0

00

Gra

uw

yler

Par

k - S

pra

ygro

un

dU

_VB

42

F_1

V0

02

40

1,0

00

04

01

,00

01

,59

9,0

00

00

00

2, 0

00

,00

0

Har

ry S

ton

e P

ark

- Nei

ghb

orh

oo

d F

amily

A

qu

atic

Cen

ter

U_V

K2

9F

_1V

00

97

00

,00

0

0

70

0,0

00

5,5

00

,00

0

0

0

0

0

6,2

00

, 00

0

Jayc

ee Z

arag

oza

Par

k - S

pra

ygro

un

dU

_VB

76

F_1

V0

06

49

1,0

00

04

91

,00

01

,39

4,0

00

00

00

1, 8

85

,00

0

K. B

. Po

lk P

ark

- Sp

rayg

rou

nd

-sm

., w

alki

ng

trai

l, p

layg

rou

nd

, sh

ade

U_V

B4

4F

_1V

00

25

01

,00

0

0

50

1,0

00

1,4

99

,00

0

0

0

0

0

2,0

00

,00

0

Kle

ber

g-R

ylie

Par

k - S

pra

ygro

un

dU

_VK

14

F_1

V0

08

46

1,0

00

04

61

,00

01

,01

9,0

00

00

00

1, 4

80

,00

0

Nas

h D

avis

Par

k - S

pra

ygo

un

dU

_VB

77

F_1

V0

06

20

0,0

00

02

00

,00

01

,80

0,0

00

00

00

2,0

00

,00

0

Spra

y p

ark

or

recr

eati

on

al a

men

ity

at C

D 1

0

Site

- T

BD

U_V

K4

4F

_1V

00

10

0

0

00

3

32

, 00

0

0

0

0

33

2,0

00

Tim

ber

glen

Par

k - s

pra

ygro

un

dU

_VK

66

F_1

V0

01

24

48

,00

00

44

8,0

00

1,5

52

,00

00

00

02

, 00

0,0

00

To

tal A

qu

atic

Fac

iliti

es4

5,8

09

,14

71

3,1

04

,92

03

2,7

04

,22

73

1,0

63

,00

03

32

,00

00

00

77

,20

4,1

47

Ath

leti

c Fa

cilit

ies

Impr

ove

men

ts

An

der

son

Bo

nn

er -

Ren

ova

te S

occ

er F

ield

#3

w

ith

ligh

ts a

nd

ble

ach

ers

U_V

K4

7F

_1V

00

11

0

0

0

0

0

70

,00

0

43

0,0

00

0

5

00

,00

0

Arc

adia

Par

k - A

dd

ligh

tin

g at

ou

tdo

or

bas

ketb

all g

ymU

_VB

82

F_1

V0

06

30

,00

0

0

30

, 00

0

0

0

0

0

0

30

,00

0

Bec

kley

San

er P

ark

- Ren

ova

te b

acks

top

at

2

soft

bal

l fie

lds

U_V

B6

1F

_1V

00

40

0

0

4

00

, 00

0

0

0

0

0

40

0,0

00

Ben

two

od

Par

k - t

enn

is -

add

pla

yer

ben

ches

; p

ark

furn

ish

ings

U_V

K6

4F

_1V

00

12

0

0

0

0

50

, 00

0

0

0

0

50

,00

0

Bro

wn

wo

od

Par

k - S

occ

er F

ield

U_V

B7

4F

_1V

00

60

0

0

8

0,0

00

1

20

,00

0

0

0

0

20

0,0

00

Cas

a Li

nd

a P

ark

- Bas

ketb

all

U_V

K1

8F

_1V

00

90

0

0

0

3

5,0

00

0

0

0

3

5,0

00

Co

tilli

on

Par

k - P

laye

r B

ench

En

clo

sure

U_V

K2

0F

_1V

00

91

3,7

18

0

1

3,7

18

0

0

0

0

0

1

3,7

18

Hill

view

Par

k - R

eno

vate

Bas

ketb

all C

ou

rtU

_VB

92

F_1

V0

07

0

0

0

17

,00

0

0

0

0

0

17

,00

0

Lake

wo

od

Par

k - B

aske

tbal

l Ren

ova

teU

_VK

23

F_1

V0

09

0

0

0

0

0

10

,00

0

70

,00

0

0

80

,00

0

Ove

rlak

e P

ark

- Ble

ach

ers

U_V

B7

5F

_1V

00

65

0,0

00

0

5

0,0

00

0

0

0

0

0

5

0,0

00

Tim

ber

glen

Par

k - S

oft

bal

l ou

tfie

ld fe

nce

U_V

K6

2F

_1V

00

12

0

0

0

15

0,0

00

0

0

0

0

1

50

,00

0

Wah

oo

Par

k - B

aske

tbal

l - F

ull

Co

urt

, New

U_V

K0

3F

_1V

00

70

0

0

0

8

0,0

00

0

0

0

8

0,0

00

Wal

nu

t H

ill P

ark

- Bas

ketb

all -

Ren

ova

te

exis

tin

g an

d a

dd

new

U_V

K7

7F

_1V

00

13

0

0

0

0

0

16

0, 0

00

0

0

1

60

,00

0

Wal

nu

t H

ill P

ark

- Rep

lace

so

ftb

all b

acks

top

an

d b

leac

her

s o

n e

xist

ing

pad

U_V

K7

8F

_1V

00

13

0

0

0

0

0

23

0, 0

00

0

0

2

30

,00

0

PARK

AN

D RE

CREA

TIO

N C

APIT

AL IM

PRO

VEM

ENTS

485

Pro

ject

Un

it

Nu

mb

erFu

nd

N

um

ber

Co

un

cil

Dis

tric

tC

apit

al B

ud

get

Am

end

edE

xpen

dit

ure

to

Dat

eR

emai

nin

g B

alan

ceFY

20

18

-19

Adopted

FY2

01

9-2

0

Planned

FY

20

20

- 21

P

roje

cted

FY

20

21

-22

P

roje

cted

FY

20

22

-23

P

roje

cted

T

ota

l Bu

dge

t

Will

ie M

ae B

utl

er P

ark

- Co

nve

rt T

enn

is

Co

urt

to

Bas

ketb

all

U_V

K0

7F

_1V

00

70

0

0

0

4

2, 0

00

0

0

0

4

2,0

00

To

tal A

thle

tic

Faci

litie

s Im

pro

vem

ents

93

,71

80

93

,71

86

47

,00

03

27

,00

04

70

,00

05

00

,00

00

2,0

37

,71

8

Cit

ywid

e P

arks

Gra

nt

Mat

chin

g F

un

ds

U_K

17

2F

_3R

05

Cit

ywid

e1

50

,03

61

12

,10

63

7,9

30

00

00

01

50

,03

6

F_4

R0

5C

ityw

ide

47

2,9

03

47

2,9

03

00

00

00

47

2,9

03

F_5

R0

5C

ityw

ide

12

4,4

53

12

4,4

53

00

00

00

12

4,4

53

F_6

R0

5C

ityw

ide

12

0,9

37

10

8,1

86

12

,75

10

00

00

12

0,9

37

Lan

d A

cqu

isit

ion

- P

lan

U_K

21

2F

_3R

05

CW

16

9,1

87

16

6,2

52

2,9

35

00

00

01

69

,18

7

F_5

R0

5C

W5

01

,26

15

01

,26

10

00

00

05

01

,26

1

F_6

R0

0C

W2

0,5

21

20

,52

10

00

00

02

0,5

21

F_6

R0

5C

W4

17

,42

63

77

,19

84

0,2

28

00

00

04

17

,42

6

F_2

T0

0C

W4

8,6

89

1,1

78

47

,51

10

00

00

48

,68

9

F_8

T0

0C

W2

,91

11

,48

81

,42

30

00

00

2,9

11

To

tal C

ityw

ide

Par

ks2

,02

8,3

24

1,8

85

,54

61

42

,77

80

00

00

2,0

28

,32

4

Co

de

Co

mpl

ian

ce, S

afet

y, S

ecu

rity

Acc

essi

bili

ty a

nd

Co

de

Co

mp

lian

ceU

_T0

46

F_3

R0

5C

W6

86

68

60

00

00

06

86

F_4

R0

0C

W3

,30

73

,30

70

00

00

03

,30

7

F_4

R0

5C

W2

2,6

74

22

,67

40

00

00

02

2,6

74

F_5

R0

5C

W5

9,2

81

59

,28

10

00

00

05

9,2

81

F_1

T0

0C

W4

40

,04

14

39

,60

04

41

00

00

04

40

,04

1

F_3

T0

0C

W1

25

,00

06

0,6

18

64

,38

20

00

00

12

5,0

00

F_4

T0

0C

W1

25

,00

04

1,8

53

83

,14

70

00

00

12

5,0

00

F_7

T0

0C

W5

0,9

74

49

,01

81

,95

60

00

00

50

,97

4

F_8

T0

0C

W9

1,5

66

91

,56

51

00

00

09

1,5

66

F_9

T0

0C

W8

9,5

00

84

,78

74

,71

30

00

00

89

,50

0

PARK

AN

D RE

CREA

TIO

N C

APIT

AL IM

PRO

VEM

ENTS

486

Pro

ject

Un

it

Nu

mb

erFu

nd

N

um

ber

Co

un

cil

Dis

tric

tC

apit

al B

ud

get

Am

end

edE

xpen

dit

ure

to

Dat

eR

emai

nin

g B

alan

ceFY

20

18

-19

Adopted

FY2

01

9-2

0

Planned

FY

20

20

- 21

P

roje

cted

FY

20

21

-22

P

roje

cted

FY

20

22

-23

P

roje

cted

T

ota

l Bu

dge

t

F_B

T0

0C

W1

,57

11

11

1,4

60

00

00

01

,57

1

Acc

essi

bili

ty A

nd

Co

de

Co

mp

liaU

_K1

00

F_4

R0

5C

ityw

ide

20

1,9

05

19

4,0

00

7,9

05

00

00

02

01

,90

5

F_6

R0

5C

ityw

ide

22

9,5

50

22

9,5

50

00

00

00

22

9,5

50

AD

A/C

od

e A

llow

ance

(lo

cati

on

s T

BD

)U

_VB

14

F_1

V0

0C

W0

00

02

5,0

00

12

5,0

00

00

15

0,0

00

Cit

ywid

e Se

curi

ty L

igh

tin

gU

_T0

44

F_3

R0

5C

W8

49

84

90

00

00

08

49

F_5

R0

0C

W9

,60

09

,60

00

00

00

09

,60

0

F_5

R0

5C

W1

,65

11

,65

10

00

00

01

,65

1

F_6

R0

5C

W7

,30

37

,30

30

00

00

07

,30

3

F_3

T0

0C

W2

00

,00

02

9,7

60

17

0,2

40

00

00

02

00

,00

0

F_4

T0

0C

W2

00

,00

00

20

0,0

00

00

00

02

00

,00

0

F_7

T0

0C

W4

6,7

53

46

,75

30

00

00

04

6,7

53

F_8

T0

0C

W3

15

,92

03

02

,50

01

3,4

20

00

00

03

15

,92

0

F_9

T0

0C

W1

24

,87

61

17

,76

67

,11

00

00

00

12

4,8

76

F_B

T0

0C

W1

25

,24

97

0,8

59

54

,39

00

00

00

12

5,2

49

F_1

P0

0C

W9

,06

59

,06

50

00

00

09

,06

5

F_8

P0

0C

W5

89

58

90

00

00

05

89

F_9

P0

0C

W1

,06

51

,06

50

00

00

01

,06

5

Juan

ita

J. C

raft

Par

k - A

DA

Dri

nki

ng

Fo

un

tain

U_V

B9

7F

_1V

00

71

1,0

00

0

1

1,0

00

0

0

0

0

0

11

,00

0

San

d S

pri

ngs

Par

k - A

DA

Dri

nki

ng

Fo

un

tain

, P

ark

Fu

rnis

hin

gs P

acka

geU

_VK

02

F_1

V0

07

0

0

04

2,0

00

0

0

0

0

4

2,0

00

Par

k dal

e P

ark

- AD

A D

rin

kin

g F

ou

nta

inU

_VB

99

F_1

V0

07

00

05

,50

00

00

05

,50

0

Secu

rity

Cam

eras

[Rec

Cen

ters

]U

_T2

78

F_1

T0

0C

W4

3,0

00

43

,00

00

00

00

04

3,0

00

F_3

T0

0C

W1

26

,50

06

0,4

39

66

,06

10

00

00

12

6,5

00

F_4

T0

0C

W1

20

,00

00

12

0,0

00

00

00

01

20

,00

0

F_8

T0

0C

W7

7,5

50

77

,55

00

00

00

07

7,5

50

F_B

T0

0C

W2

70

,00

02

70

,00

00

00

00

02

70

,00

0

Wah

oo

Par

k - A

DA

Dri

nki

ng

Fo

un

tain

U_V

K0

4F

_1V

00

70

00

05

,50

00

00

5,5

00

To

tal C

od

e C

om

plia

nce

, Saf

ety,

Sec

uri

ty3

,13

2,0

25

2,3

25

,79

98

06

,22

64

7,5

00

30

,50

01

25

,00

00

03

,33

5,0

25

PARK

AN

D RE

CREA

TIO

N C

APIT

AL IM

PRO

VEM

ENTS

487

Pro

ject

Un

it

Nu

mb

erFu

nd

N

um

ber

Co

un

cil

Dis

tric

tC

apit

al B

ud

get

Am

end

edE

xpen

dit

ure

to

Dat

eR

emai

nin

g B

alan

ceFY

20

18

-19

Adopted

FY2

01

9-2

0

Planned

FY

20

20

- 21

P

roje

cted

FY

20

21

-22

P

roje

cted

FY

20

22

-23

P

roje

cted

T

ota

l Bu

dge

t

Co

mm

un

ity

Par

ks

Fo

rest

-Au

del

ia A

rea

Par

k P

roje

ctU

_P9

18

F_1

T0

01

08

81

,60

40

88

1,6

04

00

00

08

81

,60

4

F_ 2

T0

01

02

,53

4,8

32

02

,53

4,8

32

00

00

02

,53

4,8

32

F_6

T0

01

01

,42

00

1,4

20

00

00

01

,42

0

F_7

T0

01

04

3,5

23

04

3,5

23

00

00

04

3,5

23

F_9

T0

01

03

78

,96

00

37

8,9

60

00

00

03

78

,96

0

To

tal C

om

mu

nit

y P

arks

3,8

40

,33

90

3,8

40

,33

90

00

00

3,8

40

,33

9

Dal

las

Arb

ore

tum

Dal

las

Arb

ore

tum

(Mat

ch)

U_V

B0

9F

_1V

00

90

00

00

1,0

00

,00

00

01

,00

0,0

00

Gar

lan

d R

oad

Sid

ewal

k at

th

e A

rbo

retu

m

fro

nta

geU

_VB

12

F_1

V0

09

0

0

0

40

0,0

00

0

0

0

0

4

00

,00

0

To

tal D

alla

s A

rbo

retu

m0

00

40

0,0

00

01

,00

0,0

00

00

1,4

00

, 00

0

Dal

las

Zo

o

Dal

las

Zo

o (M

atch

)U

_VB

08

F_1

V0

04

00

00

00

3,5

00

,00

00

3,5

00

,00

0

To

tal D

alla

s Z

oo

00

00

00

3,5

00

,00

00

3,5

00

,00

0

Do

wn

tow

n P

ark

Dev

elo

pmen

t

Do

wn

tow

n P

arks

- C

arp

ente

r, H

arw

oo

d a

nd

W

est

En

d [M

atch

]U

_VB

03

F_1

V0

02

, 14

15

,95

7,5

94

0

1

5,9

57

,59

4

1,0

00

,00

0

18

,04

2,4

06

0

0

0

3

5,0

00

,00

0

Do

wn

tow

n P

ark

Dev

elo

pm

ent

U_7

08

7F

_05

30

Cit

ywid

e3

,29

5,8

67

78

6,9

21

2,5

08

,94

6

00

00

03

,29

5,8

67

Kly

de

War

ren

Par

k Im

pro

vem

ents

(Mat

ch)

(Am

end

men

t - 8

/9/1

7)

U_V

B3

2F

_1V

00

14

0

0

0

0

0

0

10

,00

0,0

00

0

1

0,0

00

,00

0

Mid

tow

n P

ark

[Mat

ch]

U_V

B1

6F

_1V

00

11

00

0

06

,00

0,0

00

00

06

,00

0,0

00

To

tal D

ow

nto

wn

Par

k D

evel

opm

ent

19

,25

3,4

61

78

6,9

21

18

,46

6,5

40

1,0

00

,00

02

4,0

42

,40

60

10

,00

0,0

00

05

4,2

95

,86

7

En

viro

nm

enta

l

En

viro

nm

enta

l Co

nse

rvat

ion

U_T

08

3F

_2T

00

CW

61

,01

80

61

,01

80

00

00

61

,01

8

PARK

AN

D RE

CREA

TIO

N C

APIT

AL IM

PRO

VEM

ENTS

488

Pro

ject

Un

it

Nu

mb

erFu

nd

N

um

ber

Co

un

cil

Dis

tric

tC

apit

al B

ud

get

Am

end

edE

xpen

dit

ure

to

Dat

eR

emai

nin

g B

alan

ceFY

20

18

-19

Adopted

FY2

01

9-2

0

Planned

FY

20

20

- 21

P

roje

cted

FY

20

21

-22

P

roje

cted

FY

20

22

-23

P

roje

cted

T

ota

l Bu

dge

t

F_3

T0

0C

W1

79

,37

70

17

9,3

77

00

00

01

79

,37

7

F_4

T0

0C

W1

27

,00

00

12

7,0

00

00

00

01

27

,00

0

F_7

T0

0C

W4

86

,91

94

86

,91

90

00

00

04

86

,91

9

F_8

T0

0C

W3

27

,18

23

27

,18

20

00

00

03

27

,18

2

F_9

T0

0C

W1

51

,44

91

51

,44

90

00

00

01

51

,44

9

F_B

T0

0C

W9

8,8

36

98

,83

60

00

00

09

8,8

36

To

tal E

nvi

ron

men

tal

1,4

31

,78

11

,06

4,3

86

36

7,3

95

00

00

01

,43

1,7

81

Ero

sio

n C

on

tro

l

An

der

son

Bo

nn

er -

Cre

ek b

ank

stab

iliza

tio

nU

_VK

45

F_1

V0

01

10

0

0

0

0

7

0,0

00

4

30

,00

0

0

50

0,0

00

B. B

. Ow

en P

ark

- Sit

e D

evel

op

men

tU

_VK

39

F_1

V0

01

00

00

5

0,0

00

20

0,0

00

00

02

50

,00

0

Bit

ter

Cre

ek P

ark

- Cre

ek b

ank

stab

iliza

tio

nU

_VB

67

F_1

V0

05

0

0

0

0

0

10

0,0

00

1

73

,00

0

0

27

3,0

00

Bro

wn

wo

od

- E

rosi

on

Co

ntr

ol

U_V

B7

3F

_1V

00

60

00

1

20

,00

02

80

,00

00

00

40

0,0

00

Em

eral

d L

ake

Par

k - D

am s

afet

y an

d e

rosi

on

co

ntr

ol

U_V

B4

9F

_1V

00

30

0

0

3

00

,00

0

1,7

75

,00

0

0

0

0

2,0

75

,00

0

Hill

view

Par

k - C

reek

Ero

sio

n C

on

tro

l an

d

Dra

inag

e N

ear

Pla

ygro

un

dU

_VB

95

F_1

V0

07

0

0

0

40

3, 3

45

0

0

0

0

4

03

,34

5

Kid

d S

pri

ngs

- N

atu

ral S

pri

ng

day

ligh

tin

g an

d

Lake

ban

k er

osi

on

co

ntr

ol

U_V

B3

4F

_1V

00

10

0

0

2

00

, 00

0

80

0,0

00

0

0

0

1

,00

0,0

00

To

tal E

rosi

on

Co

ntr

ol

00

01

,07

3,3

45

3,0

55

,00

01

70

,00

06

03

,00

00

4,9

01

,34

5

Fair

Par

k D

evel

opm

ent

Afr

ican

Am

eric

an M

use

um

U_V

C0

3F

_1V

02

CW

2,0

00

,00

0

0

2,0

00

,00

0

0

0

0

0

0

2,0

00

,00

0

Aq

uar

ium

An

nex

U_V

C1

1F

_1V

02

CW

60

0,0

00

0

6

00

,00

0

0

0

0

0

0

60

0,0

00

Cen

ten

nia

l Bu

ildin

gU

_VC

08

F_1

V0

2C

W0

0

0

0

0

7

50

,00

0

3,6

50

,00

0

0

4,4

00

,00

0

Co

liseu

mU

_VC

06

F_1

V0

2C

W0

0

0

0

1

,00

0,0

00

8

,50

0,0

00

0

0

9

,50

0,0

00

Fai

r P

ark

Live

sto

ck B

uild

ing

ren

ova

tio

nU

_T0

98

F_6

R0

5C

ityw

ide

70

,51

7

70

,51

7

0

0

0

0

0

0

70

,51

7

F_1

T0

0C

ityw

ide

11

,00

0

8,8

54

2

,14

6

0

0

0

0

0

11

,00

0

F_2

T0

0C

ityw

ide

3,4

77

,04

2

3,4

43

,74

8

33

,29

4

0

0

0

0

0

3,4

77

,04

2

F_9

T0

0C

ityw

ide

26

1,7

13

2

61

,71

3

0

0

0

0

0

0

26

1,7

13

PARK

AN

D RE

CREA

TIO

N C

APIT

AL IM

PRO

VEM

ENTS

489

Pro

ject

Un

it

Nu

mb

erFu

nd

N

um

ber

Co

un

cil

Dis

tric

tC

apit

al B

ud

get

Am

end

edE

xpen

dit

ure

to

Dat

eR

emai

nin

g B

alan

ceFY

20

18

-19

Adopted

FY2

01

9-2

0

Planned

FY

20

20

- 21

P

roje

cted

FY

20

21

-22

P

roje

cted

FY

20

22

-23

P

roje

cted

T

ota

l Bu

dge

t

F_B

T0

0C

ityw

ide

80

5,2

45

7

98

,67

4

6,5

71

0

0

0

0

0

8

05

,24

5

F_0

53

5C

ityw

ide

8,6

89

,43

8

8,6

89

,43

8

0

0

0

0

0

0

8,6

89

,43

8

Fo

od

an

d F

iber

Bu

ildin

gU

_VC

05

F_1

V0

2C

W0

0

0

0

2

50

,00

0

1,2

50

,00

0

0

0

1,5

00

,00

0

Hal

l of S

tate

U_V

C0

1F

_1V

02

CW

1,4

00

,00

0

53

,52

0

1,3

46

,48

0

13

,01

0,0

00

0

0

0

0

1

4,4

10

,00

0

Mag

no

lia L

ou

nge

U_V

C1

2F

_1V

02

CW

0

0

0

0

0

16

0,0

00

7

40

,00

0

0

90

0,0

00

Mu

sic

Hal

lU

_VC

02

F_1

V0

2C

W4

,30

0,0

00

3

19

4

,29

9,6

81

0

0

0

0

0

4

,30

0,0

00

Pan

Am

eric

an C

om

ple

xU

_VC

09

F_1

V0

2C

W0

0

0

3

50

,00

0

3,1

30

,00

0

0

0

0

3,4

80

,00

0

Res

erve

Fai

r P

ark

U_P

54

7F

_6R

05

CW

16

0

1

6

0

0

0

0

0

16

F_1

T0

0C

W7

,66

0

0

7,6

60

0

0

0

0

0

7

,66

0

F_2

T0

0C

W1

1,0

00

(4

60

)1

1,4

60

0

0

0

0

0

1

1,0

00

F_7

T0

0C

W1

5,8

33

0

1

5,8

33

0

0

0

0

0

1

5,8

33

F_9

T0

0C

W7

,29

5

0

7,2

95

0

0

0

0

0

7

,29

5

Scie

nce

Pla

ce 1

(Ph

ase

1)

U_V

C1

0F

_1V

02

CW

0

0

0

5,1

10

,00

0

0

0

0

0

5,1

10

,00

0

Tex

as D

isco

very

Gar

den

sU

_VC

04

F_1

V0

2C

W3

00

,00

0

0

30

0,0

00

0

0

0

0

0

3

00

,00

0

To

wer

Bu

ildin

gU

_VC

07

F_1

V0

2C

W0

0

0

5

00

,00

0

3,0

00

,00

0

0

0

0

3,5

00

,00

0

To

tal F

air

Par

k D

evel

opm

ent

21

,95

6,7

59

13

,32

6,3

23

8,6

30

,43

61

8,9

70

,00

07

,38

0,0

00

10

,66

0,0

00

4,3

90

,00

00

63

,35

6,7

59

Hik

e an

d B

ike

Tra

ils

Bac

hm

an L

ake

Tra

ilU

_S6

14

F_S

30

61

,41

,00

0,0

00

0

1

,00

0,0

00

0

0

0

0

0

1

,00

0,0

00

Cas

a vi

ew P

ark

- Wal

kin

g T

rail

U_V

K1

9F

_1V

00

90

0

0

0

0

4

00

,00

0

0

0

40

0,0

00

Cir

cuit

Tra

il - T

he

LOO

P (M

atch

)U

_VB

05

F_1

V0

02

, 4, 5

, 6,

7, 9

0

0

0

7,1

00

,00

0

12

, 90

0,0

00

0

0

0

2

0,0

00

,00

0

Co

om

bs

Cre

ek T

rail

- fro

m H

amp

ton

/Dav

is

to M

oss

Par

kU

_VB

36

F_1

V0

01

0

0

0

40

0,0

00

1

,60

0,0

00

0

0

0

2

,00

0,0

00

Cu

mm

ings

Par

k - W

alki

ng

loo

p t

rail

- 6' w

ide

- 1

/4 m

i. - n

ewU

_VB

59

F_1

V0

04

0

0

0

0

0

50

,00

0

10

0,0

00

0

1

50

,00

0

Elm

wo

od

Pkw

y T

r. (E

lmw

oo

d P

arkw

ay t

o

Po

lk t

o G

ann

on

Par

kU

_VB

37

F_1

V0

01

0

0

0

40

0, 0

00

0

1

,60

0,0

00

0

0

2

,00

0,0

00

Eve

rgla

de

Par

k - E

xerc

ise

stat

ion

s at

loo

p

trai

lU

_VB

88

F_1

V0

07

0

0

0

15

0,0

00

0

0

0

0

1

50

,00

0

Fiv

e M

ile C

reek

Tra

il - G

len

dal

e to

Co

llege

[C

D 5

]U

_T1

31

F_8

T0

05

29

3,8

05

2

93

, 80

5

0

0

0

0

0

0

29

3,8

05

F_9

T0

05

50

0,0

00

5

00

,00

0

0

0

0

0

0

0

50

0,0

00

PARK

AN

D RE

CREA

TIO

N C

APIT

AL IM

PRO

VEM

ENTS

490

Pro

ject

Un

it

Nu

mb

erFu

nd

N

um

ber

Co

un

cil

Dis

tric

tC

apit

al B

ud

get

Am

end

edE

xpen

dit

ure

to

Dat

eR

emai

nin

g B

alan

ceFY

20

18

-19

Adopted

FY2

01

9-2

0

Planned

FY

20

20

- 21

P

roje

cted

FY

20

21

-22

P

roje

cted

FY

20

22

-23

P

roje

cted

T

ota

l Bu

dge

t

F_B

T0

05

12

5,6

97

1

25

,69

7

0

0

0

0

0

0

12

5,6

97

F_S

21

05

80

0,0

00

0

8

00

,00

0

0

0

0

0

0

80

0,0

00

Ho

lco

mb

Par

k - 6

' wid

e w

alki

ng

loo

p t

rail,

p

ark

furn

ish

ings

U_V

B7

0F

_1V

00

50

0

0

0

4

00

,00

0

0

0

0

40

0,0

00

KC

S C

orr

ido

r C

on

nec

tio

n T

rail

- Des

ign

U_V

K4

0F

_1V

00

10

0

0

0

0

0

0

30

0,0

00

0

3

00

,00

0

Kle

ber

g T

rail

U_V

B1

7F

_1V

00

50

0

0

1

,20

0,0

00

0

0

0

0

1

,20

0,0

00

Lake

Hig

hla

nd

s T

rails

U_V

B1

8F

_1V

00

10

1,0

00

,00

0

0

1,0

00

,00

0

1,3

00

,00

0

0

0

0

0

2,3

00

,00

0

Lake

Hig

hla

nd

s T

rails

(Su

pp

lem

enta

l fu

nd

ing)

U_V

K4

1F

_1V

00

10

0

0

0

50

0,0

00

0

0

0

0

5

00

,00

0

Mar

tin

Wei

ss P

ark

- Lo

op

tra

il ex

ten

sio

n t

o

gree

nb

elt

U_V

B3

8F

_1V

00

10

0

0

2

00

, 00

0

1,1

00

,00

0

0

0

0

1,3

00

,00

0

No

rth

aven

Tra

ilU

_VB

06

F_1

V0

01

10

0

0

2

,61

5,0

00

0

0

0

0

2

,61

5,0

00

No

rth

aven

Tra

il - B

rid

ge a

t I-

75

(S

up

ple

men

tal t

o S

yste

m-W

ide

fun

din

g)U

_VK

56

F_1

V0

01

10

0

0

3

85

, 00

0

0

0

0

0

38

5,0

00

No

rth

aven

Tra

il [7

5 t

o H

illcr

est]

U_T

24

1F

_3R

05

CW

1,1

82

1

,18

2

0

0

0

0

0

0

1,1

82

F_4

R0

5C

W1

,52

8

1,5

28

0

0

0

0

0

0

1

,52

8

F_5

R0

5C

W3

,43

4

3,4

34

0

0

0

0

0

0

3

,43

4

F_3

T0

0C

W4

28

,92

4

0

42

8,9

24

0

0

0

0

0

4

28

,92

4

F_4

T0

0C

W3

94

,97

9

11

,48

6

38

3,4

93

0

0

0

0

0

3

94

,97

9

F_8

T0

0C

W2

49

,97

3

24

9,0

78

8

95

0

0

0

0

0

2

49

,97

3

F_B

T0

0C

W1

,22

2,2

43

9

03

,94

3

31

8,3

00

0

0

0

0

0

1

,22

2,2

43

F_0

P0

0C

W7

6,0

50

0

7

6,0

50

0

0

0

0

0

7

6,0

50

F_0

53

0C

W1

10

,00

0

11

8,5

14

(8

,51

4)

0

0

0

0

0

11

0,0

00

F_0

55

6C

W2

,11

1,7

09

2

,11

1,7

09

0

0

0

0

0

0

2

,11

1,7

09

R P

Bro

oks

Par

k - L

oo

p W

alki

ng

Tra

ilU

_VK

34

F_1

V0

01

00

0

0

0

0

3

00

,00

0

0

0

30

0,0

00

Ro

se H

agga

r P

ark

- wal

kin

g lo

op

tra

il, p

ark

furn

ish

ings

U_V

K7

3F

_1V

00

12

0

0

0

0

0

40

0,0

00

0

0

4

00

,00

0

Shad

yban

k P

ark

(Sh

adyb

ank

& C

oo

lgle

n D

r.) -

T

rail

con

nec

tio

n w

ith

low

wat

erU

_VK

60

F_1

V0

01

20

0

0

0

1

50

,00

0

55

0,0

00

0

0

7

00

,00

0

Tim

ber

glen

Tra

ilU

_VB

19

F_1

V0

01

20

0

0

2

,00

0,0

00

2

,16

5,0

00

0

0

0

4

,16

5,0

00

Tim

ber

glen

Tra

il - s

up

ple

men

tal f

un

din

gU

_VK

68

F_1

V0

01

20

0

0

0

5

00

,00

0

0

0

0

50

0,0

00

Tim

ber

glen

Tra

il [T

imb

ergl

en t

o B

arry

B

arke

r]U

_T2

96

F_B

T0

01

21

43

,62

5

62

, 55

5

81

,07

0

0

0

0

0

0

14

3,6

25

Tra

il D

evel

op

men

tU

_71

65

F_3

R0

5C

ityw

ide

2,8

47

0

2

,84

7

0

0

0

0

0

2,8

47

PARK

AN

D RE

CREA

TIO

N C

APIT

AL IM

PRO

VEM

ENTS

491

Pro

ject

Un

it

Nu

mb

erFu

nd

N

um

ber

Co

un

cil

Dis

tric

tC

apit

al B

ud

get

Am

end

edE

xpen

dit

ure

to

Dat

eR

emai

nin

g B

alan

ceFY

20

18

-19

Adopted

FY2

01

9-2

0

Planned

FY

20

20

- 21

P

roje

cted

FY

20

21

-22

P

roje

cted

FY

20

22

-23

P

roje

cted

T

ota

l Bu

dge

t

F_4

R0

5C

ityw

ide

45

2

0

45

2

0

0

0

0

0

45

2

F_5

R0

5C

ityw

ide

2,4

38

2

,43

7

1

0

0

0

0

0

2,4

38

F_6

R0

5C

ityw

ide

40

7,5

08

2

13

,62

6

19

3,8

82

0

0

0

0

0

4

07

,50

8

F_2

T0

0C

ityw

ide

26

3,1

32

1

51

,99

9

11

1,1

33

0

0

0

0

0

2

63

,13

2

F_3

T0

0C

ityw

ide

23

,43

2

0

23

,43

2

0

0

0

0

0

23

,43

2

F_4

T0

0C

ityw

ide

20

0,0

00

0

2

00

,00

0

0

0

0

0

0

20

0,0

00

F_B

T0

0C

ityw

ide

23

3,3

21

0

2

33

,32

1

0

0

0

0

0

23

3,3

21

F_0

P0

0C

ityw

ide

19

,87

4

19

,87

4

0

0

0

0

0

0

19

,87

4

F_0

53

0C

ityw

ide

14

,61

9

77

,04

4

(62

,42

5)

0

0

0

0

0

14

,61

9

Wh

ite

Ro

ck L

ake

Tra

ilU

_VB

13

F_1

V0

09

0

0

0

0

1,0

00

,00

0

2,5

00

,00

0

0

0

3,5

00

,00

0

To

tal H

ike

and

Bik

e T

rails

9,6

30

,77

24

,84

7,9

11

4,7

82

,86

11

6,2

50

,00

01

9,8

15

,00

05

,80

0,0

00

40

0,0

00

05

1,8

95

,77

2

His

tori

c P

rese

rvat

ion

Gra

dy

Nib

lo s

tru

ctu

re s

tab

iliza

tio

nU

_T1

55

F_3

R0

53

2,0

73

2

,07

3

0

0

0

0

0

0

2,0

73

F_6

R0

53

74

5

0

74

5

0

0

0

0

0

74

5

F_1

T0

03

38

7,9

27

2

59

,59

9

12

8,3

28

0

0

0

0

0

3

87

,92

7

Oak

Law

n P

ark

(Arl

ingt

on

Hal

l) -

Ren

ova

te

his

tori

c W

PA

res

t ro

om

sU

_VK

83

F_1

V0

01

40

0

0

0

5

0, 0

00

1

50

,00

0

0

0

20

0,0

00

Shar

rock

Nib

lo P

ark

- His

tori

c R

esto

rati

on

of

Bar

nU

_VB

53

F_1

V0

03

10

0,0

00

0

1

00

, 00

0

62

5,0

00

0

0

0

0

7

25

,00

0

To

tal H

isto

ric

Pre

serv

atio

n4

90

,74

52

61

,67

22

29

,07

36

25

,00

05

0,0

00

15

0,0

00

00

1,3

15

,74

5

His

tori

c R

esto

rati

on

Fla

g P

ole

Hill

Pav

ilio

n -

His

tori

c R

esto

rati

on

U_V

K3

2F

_1V

00

10

0

0

0

20

0,0

00

0

0

0

0

2

00

,00

0

J. J

. Cra

ft P

ark

- his

tori

c b

ench

res

tora

tio

nU

_VB

89

F_1

V0

07

10

,00

0

0

10

,00

0

0

0

0

0

0

10

,00

0

Ran

dal

l Par

k - H

isto

ric

Pav

ilio

n R

esto

rati

on

U_V

K8

9F

_1V

00

14

0

0

0

0

0

25

0,0

00

0

0

2

50

,00

0

To

tal H

isto

ric

Res

tora

tio

n1

0,0

00

0

1

0,0

00

2

00

,00

0

0

25

0,0

00

0

0

4

60

,00

0

Maj

or

Mai

nte

nan

ce

PARK

AN

D RE

CREA

TIO

N C

APIT

AL IM

PRO

VEM

ENTS

492

Pro

ject

Un

it

Nu

mb

erFu

nd

N

um

ber

Co

un

cil

Dis

tric

tC

apit

al B

ud

get

Am

end

edE

xpen

dit

ure

to

Dat

eR

emai

nin

g B

alan

ceFY

20

18

-19

Adopted

FY2

01

9-2

0

Planned

FY

20

20

- 21

P

roje

cted

FY

20

21

-22

P

roje

cted

FY

20

22

-23

P

roje

cted

T

ota

l Bu

dge

t

Ad

d D

iscr

etio

nar

y F

un

ds

[Sin

gin

g H

ills

Rec

. C

tr.[A

men

ded

]U

_VB

54

F_1

V0

03

1,0

00

,00

0

0

1, 0

00

,00

0

0

0

0

0

0

1,0

00

,00

0

Cit

y F

acili

ties

- F

air

Par

k an

d O

ther

Par

k F

acili

ty R

epai

rsU

_W0

20

F_0

67

11

,00

0,0

00

2

58

,79

1

74

1, 2

09

0

0

0

0

0

1

,00

0,0

00

Dis

cret

ion

ary

Fu

nd

ing

[Sin

gin

g H

ills

R.C

.] [A

men

ded

-8-9

-17

]U

_VK

15

F_1

V0

08

1,0

00

,00

0

0

1,0

00

,00

0

0

0

0

0

0

1,0

00

,00

0

Fri

end

ship

Par

k - S

ite

Dev

elo

pm

ent

(Su

pp

lem

enta

l fu

nd

ing)

U_V

K4

2F

_1V

00

10

0

0

0

0

13

3, 0

00

0

0

0

1

33

,00

0

Mar

tin

Lu

ther

Kin

g Jr

. Par

k -R

ec C

ente

r -

Gym

. Flo

or

Co

ver

U_V

B9

8F

_1V

00

71

2,1

55

0

1

2, 1

55

0

0

0

0

0

1

2,1

55

Rec

reat

ion

Cen

ters

- G

olf

Co

urs

e - M

ajo

r M

ain

ten

ance

U_V

B3

3F

_1V

00

SW5

00

,00

0

39

3

49

9,6

07

1

,00

0,0

00

8

00

,00

0

0

0

0

2,3

00

,00

0

Sin

gin

g H

ills

Rec

reat

ion

Ctr

. Ren

ova

tio

nU

_T2

81

F_3

R0

08

14

,40

0

14

,40

0

0

0

0

0

0

0

14

,40

0

F_5

R0

58

13

,31

0

13

,31

0

0

0

0

0

0

0

13

,31

0

F_6

R0

58

1,0

85

1

,08

5

0

0

0

0

0

0

1,0

85

F_1

T0

08

57

2,2

48

5

70

,01

9

2,2

29

0

0

0

0

0

5

72

,24

8

F_2

T0

08

1,0

31

,17

7

1,0

31

,17

7

0

0

0

0

0

0

1,0

31

,17

7

F_4

T0

08

2,9

22

,91

8

2,6

09

,60

7

31

3,3

11

0

0

0

0

0

2

,92

2,9

18

F_7

T0

08

81

,80

4

52

,58

1

29

,22

3

0

0

0

0

0

81

,80

4

F_8

T0

08

48

9,4

28

3

79

,55

0

10

9,8

78

0

0

0

0

0

4

89

,42

8

F_9

T0

08

25

2,8

53

2

13

,58

4

39

,26

9

0

0

0

0

0

25

2,8

53

F_B

T0

08

25

1,4

25

2

39

,72

1

11

,70

4

0

0

0

0

0

25

1,4

25

F_0

67

18

90

0,0

00

8

03

,52

8

96

,47

2

0

0

0

0

0

90

0,0

00

Sin

gin

g H

ills

[New

] Sit

e D

evel

op

men

tU

_VK

12

F_1

V0

08

20

0,0

00

0

2

00

,00

0

0

0

0

0

0

20

0,0

00

Sin

gin

g H

ills

Rec

Ctr

-Gym

Ad

dit

ion

U_V

B2

2F

_1V

00

88

,00

0,0

00

3

57

,81

2

7,6

42

,18

8

0

0

0

0

0

8,0

00

,00

0

Sin

gin

g H

ills

Rep

lace

men

t R

ecre

atio

n C

ente

r -A

dd

itio

nU

_VK

13

F_1

V0

08

2,0

00

,00

0

0

2, 0

00

,00

0

0

0

0

0

0

2,0

00

,00

0

To

tal M

ajo

r M

ain

ten

ance

20

,24

2,8

03

6,5

45

,55

81

3,6

97

,24

51

,00

0,0

00

93

3,0

00

00

02

2,1

75

, 80

3

Maj

or

Par

k Fa

cilit

ies

Ath

leti

c F

ield

Lig

hti

ng

U_T

01

0F

_0T

00

CW

73

0,2

98

7

30

,29

8

0

0

0

0

0

0

73

0,2

98

F_1

T0

0C

W1

32

,73

0

3,5

90

1

29

,14

0

0

0

0

0

0

13

2,7

30

F_3

T0

0C

W1

00

,00

0

0

10

0,0

00

0

0

0

0

0

1

00

,00

0

F_4

T0

0C

W1

00

,00

0

0

10

0,0

00

0

0

0

0

0

1

00

,00

0

PARK

AN

D RE

CREA

TIO

N C

APIT

AL IM

PRO

VEM

ENTS

493

Pro

ject

Un

it

Nu

mb

erFu

nd

N

um

ber

Co

un

cil

Dis

tric

tC

apit

al B

ud

get

Am

end

edE

xpen

dit

ure

to

Dat

eR

emai

nin

g B

alan

ceFY

20

18

-19

Adopted

FY2

01

9-2

0

Planned

FY

20

20

- 21

P

roje

cted

FY

20

21

-22

P

roje

cted

FY

20

22

-23

P

roje

cted

T

ota

l Bu

dge

t

F_6

T0

0C

W3

5,8

50

3

5,8

50

0

0

0

0

0

0

3

5,8

50

F_7

T0

0C

W4

4,2

00

4

3,2

58

9

42

0

0

0

0

0

4

4,2

00

F_8

T0

0C

W1

6,4

86

1

6,4

86

0

0

0

0

0

0

1

6,4

86

F_9

T0

0C

W3

5,5

72

3

5,5

72

0

0

0

0

0

0

3

5,5

72

Ch

urc

hill

Rec

reat

ion

Cen

ter

- Maj

or

Mai

nte

nan

ce, H

VA

CU

_VK

48

F_1

V0

01

10

0

0

5

0, 0

00

2

00

,00

0

0

0

0

25

0,0

00

Dal

las

Wat

er G

ard

ens

(Mat

ch) (

Am

end

men

t -

8/9

/17

)U

_VB

31

F_1

V0

02

0

0

0

0

0

7,5

00

,00

0

0

0

7,5

00

,00

0

Dic

kers

on

Str

eet

U_P

51

6F

_05

30

CW

1,0

32

,02

7

7,9

72

1

,02

4, 0

55

0

0

0

0

0

1

,03

2,0

27

Jun

ius

Gat

eway

- P

ark

furn

ish

ings

U_V

K8

8F

_1V

00

14

15

,00

0

0

15

,00

0

0

0

0

0

0

15

,00

0

Kie

st P

ark

- Mem

ori

al T

ree

Gro

ve -

Ph

ase

1

Imp

lem

enta

tio

nU

_VB

64

F_1

V0

04

70

,00

0

0

70

, 00

0

18

0,0

00

0

0

0

0

2

50

,00

0

Tex

as H

ors

e P

ark

lan

d-d

evel

op

U_T

29

1F

_3R

00

Cit

ywid

e1

6,2

55

1

6,2

55

0

0

0

0

0

0

1

6,2

55

F_3

R0

5C

ityw

ide

1,5

88

1

,58

8

0

0

0

0

0

0

1,5

88

F_4

R0

5C

ityw

ide

1,5

16

1

,51

6

0

0

0

0

0

0

1,5

16

F_5

R0

0C

ityw

ide

11

,01

3

11

,01

3

0

0

0

0

0

0

11

,01

3

F_5

R0

5C

ityw

ide

4,0

80

4

,08

0

0

0

0

0

0

0

4,0

80

F_6

R0

5C

ityw

ide

11

2,9

92

1

12

,99

2

0

0

0

0

0

0

11

2,9

92

F_1

T0

0C

ityw

ide

10

,96

6,4

91

1

0,9

58

,36

6

8,1

25

0

0

0

0

0

1

0,9

66

,49

1

F_7

T0

0C

ityw

ide

2,2

22

,41

9

2,2

22

,41

9

0

0

0

0

0

0

2,2

22

,41

9

F_8

T0

0C

ityw

ide

31

7,8

22

3

17

,82

2

0

0

0

0

0

0

31

7,8

22

F_9

T0

0C

ityw

ide

95

,01

7

95

,01

7

0

0

0

0

0

0

95

,01

7

F_B

T0

0C

ityw

ide

70

,80

7

70

,77

4

33

0

0

0

0

0

7

0,8

07

F_0

39

9C

ityw

ide

35

0,0

00

0

3

50

,00

0

0

0

0

0

0

35

0,0

00

Tie

tze

Par

k - A

dd

AD

A p

arki

ng

and

sit

e im

pro

vem

ents

U_V

K8

4F

_1V

00

14

0

0

0

0

10

0,0

00

0

0

0

1

00

,00

0

Tri

nit

y D

evel

op

men

tU

_P3

47

F_0

53

0C

W7

80

,00

0

76

7,8

94

1

2,1

06

0

0

0

0

0

7

80

,00

0

Wh

ite

Ro

ck L

ake

Sto

ne

Tab

les

(Mat

ch)

U_V

B0

7F

_1V

00

90

0

0

2

80

,00

0

0

0

0

0

28

0,0

00

To

tal M

ajo

r P

ark

Faci

litie

s1

7,2

62

,16

31

5,4

52

,76

21

,80

9,4

01

51

0,0

00

30

0,0

00

7,5

00

,00

00

02

5,5

72

,16

3

Nei

ghb

orh

oo

d P

ark

Faci

litie

s

PARK

AN

D RE

CREA

TIO

N C

APIT

AL IM

PRO

VEM

ENTS

494

Pro

ject

Un

it

Nu

mb

erFu

nd

N

um

ber

Co

un

cil

Dis

tric

tC

apit

al B

ud

get

Am

end

edE

xpen

dit

ure

to

Dat

eR

emai

nin

g B

alan

ceFY

20

18

-19

Adopted

FY2

01

9-2

0

Planned

FY

20

20

- 21

P

roje

cted

FY

20

21

-22

P

roje

cted

FY

20

22

-23

P

roje

cted

T

ota

l Bu

dge

t

Wh

ite

Ro

ck H

ills

Par

k -N

eigh

bo

rho

od

par

k si

te d

ev [p

has

e 2

]U

_VK

16

F_1

V0

09

20

0,0

00

0

2

00

, 00

0

0

0

0

0

0

20

0,0

00

To

tal N

eigh

bo

rho

od

Par

k Fa

cilit

ies

20

0,0

00

02

00

,00

00

00

00

20

0,0

00

Par

k La

nd

Acq

uis

itio

n

Ch

alk

Hill

Tra

il la

nd

acq

uis

itio

nU

_T0

38

F_6

R0

53

86

,39

2

47

,83

6

38

,55

6

0

0

0

0

0

86

,39

2

F_2

T0

03

31

2,3

05

6

,59

4

30

5,7

11

0

0

0

0

0

3

12

,30

5

F_4

T0

03

34

8,5

12

0

3

48

,51

2

0

0

0

0

0

34

8,5

12

F_7

T0

03

24

0,1

22

1

22

2

40

,00

0

0

0

0

0

0

24

0,1

22

F_8

T0

03

1,8

97

,03

8

1,3

70

,99

4

52

6,0

44

0

0

0

0

0

1

,89

7,0

38

Dis

tric

t 6

Ser

vice

Cen

ter

U_P

76

3F

_4R

05

10

11

1

1

0

0

0

0

0

0

11

F_6

R0

01

01

0,3

50

1

0,3

50

0

0

0

0

0

0

1

0,3

50

F_6

R0

51

03

,00

0

3,0

00

0

0

0

0

0

0

3

,00

0

F_1

T0

01

07

50

,74

8

75

0,7

48

0

0

0

0

0

0

7

50

,74

8

F_2

T0

01

01

,71

5,0

00

1

,71

4,9

48

5

2

0

0

0

0

0

1,7

15

,00

0

F_4

T0

01

01

,68

8,9

41

1

,15

9,2

83

5

29

,65

8

0

0

0

0

0

1,6

88

,94

1

F_6

T0

01

08

92

8

92

0

0

0

0

0

0

8

92

F_9

T0

01

05

31

,90

0

53

1,2

18

6

82

0

0

0

0

0

5

31

,90

0

Glo

ver

Par

k - P

arki

ng

lot

wit

h li

ghti

ng,

lan

d

acq

uis

itio

nU

_VB

72

F_1

V0

05

0

0

0

12

7, 0

00

0

0

0

0

1

27

,00

0

Lan

d A

cq. a

nd

dev

elo

pm

ent

of n

eigh

bo

rho

od

-co

mm

un

ity

par

kU

_VK

54

F_1

V0

01

10

0

0

4

,00

0,0

00

0

0

0

0

4

,00

0,0

00

Lan

d A

cq fo

r F

oo

tbal

l Co

mp

lex

[Su

pp

l Sy

stem

-W L

and

Acq

fun

d]

U_V

B6

9F

_1V

00

53

,30

0,0

00

0

3

, 30

0,0

00

0

0

0

0

0

3

,30

0,0

00

Lan

d A

cq fo

r fo

otb

all c

om

ple

x in

CD

5

[su

pp

lem

ent

CD

fun

ds]

U_V

B3

0F

_1V

00

CW

1,2

00

,00

0

0

1, 2

00

,00

0

0

0

0

0

0

1,2

00

,00

0

Lan

d A

cq fo

r th

e C

edar

s [S

up

ple

men

tal t

o S

-W

allo

cati

on

]U

_VB

45

F_1

V0

02

0

0

0

50

0,0

00

0

0

0

0

5

00

,00

0

Lan

d A

cqu

isit

ion

for

CD

10

(to

su

pp

lem

ent

CD

10

fun

ds)

U_V

B2

9F

_1V

00

CW

0

0

0

1, 0

00

,00

0

0

0

0

0

1,0

00

,00

0

Lan

d A

cqu

isit

ion

- C

W A

llow

ance

(TB

D -

CW

)U

_VB

04

F_1

V0

0S W

0

0

0

1,1

00

,00

0

1,1

00

,00

0

0

0

0

2,2

00

,00

0

Lan

d A

cqu

isit

ion

(to

mat

ch $

1M

fro

m S

yste

m-

wid

e al

low

ance

)U

_VK

43

F_1

V0

01

00

0

0

0

0

1

,00

0,0

00

0

0

1

,00

0,0

00

Lan

d a

cqu

isit

ion

an

d d

evel

op

men

t o

f n

eigh

bo

rho

od

par

kU

_VK

63

F_1

V0

01

26

,50

0,0

00

3

, 66

3

6,4

96

,33

7

0

0

0

0

0

6,5

00

,00

0

Lan

d A

cqu

isit

ion

an

d P

artn

ersh

ip M

atch

F

un

din

gU

_VB

27

F_1

V0

0C

W0

0

0

0

1

, 00

0,0

00

1

,30

0,0

00

0

0

2

,30

0,0

00

PARK

AN

D RE

CREA

TIO

N C

APIT

AL IM

PRO

VEM

ENTS

495

Pro

ject

Un

it

Nu

mb

erFu

nd

N

um

ber

Co

un

cil

Dis

tric

tC

apit

al B

ud

get

Am

end

edE

xpen

dit

ure

to

Dat

eR

emai

nin

g B

alan

ceFY

20

18

-19

Adopted

FY2

01

9-2

0

Planned

FY

20

20

- 21

P

roje

cted

FY

20

21

-22

P

roje

cted

FY

20

22

-23

P

roje

cted

T

ota

l Bu

dge

t

Lan

d A

cqu

isit

ion

in t

he

Ced

ars

for

new

par

k (t

o s

up

ple

men

t C

D 2

fun

ds)

U_V

B2

8F

_1V

00

CW

0

0

0

50

0, 0

00

0

0

0

0

5

00

,00

0

Lan

d A

cqu

isit

ion

U_V

B5

7F

_1V

00

40

0

0

0

2

00

,00

0

20

0,0

00

0

0

4

00

,00

0

Lan

d A

cqu

isit

ion

U_V

K5

5F

_1V

00

0

0

0

1,6

00

,00

0

0

0

0

0

1,6

00

,00

0

To

tal P

ark

Lan

d A

cqu

isit

ion

18

,58

5,2

11

5

,59

9,6

59

1

2,9

85

,55

2

8,8

27

,00

0

2,3

00

,00

0

2, 5

00

,00

0

0

0

32

,21

2,2

11

Pla

ygro

un

d Im

pro

vem

ent

An

der

son

Bo

nn

er -

Pla

ygro

un

d -

New

U_V

K4

6F

_1V

00

11

00

00

03

0,0

00

19

0,0

00

02

20

,00

0

Blu

ffvi

ew P

k - p

layg

rnd

exp

ansi

on

, sh

ade

stru

ctu

re-s

ite

dev

U_V

K7

9F

_1V

00

13

50

,00

0

0

50

, 00

03

00

,00

0

0

0

0

0

35

0,0

00

Bo

nn

ie V

iew

Par

k - P

layg

rou

nd

exp

ansi

on

U_V

B5

5F

_1V

00

40

00

01

50

,00

00

00

15

0,0

00

Cen

tral

Sq

uar

e - p

layg

rou

nd

rep

lace

men

tU

_VK

90

F_1

V0

01

44

0,0

00

04

0,0

00

18

0,0

00

00

00

22

0,0

00

Co

tto

nw

oo

d P

ark

- Pla

ygro

un

d -

Ad

d

Eq

uip

men

tU

_VK

49

F_1

V0

01

10

0

0

0

15

0,0

00

0

0

0

1

50

,00

0

Cra

dd

ock

Par

k - p

layg

rou

nd

exp

ansi

on

U_V

K8

7F

_1V

00

14

50

,00

00

50

,00

01

50

,00

00

00

02

00

,00

0

Dan

ield

ale

Par

k - P

layg

rou

nd

rep

lace

men

t (a

t en

d o

f lif

e)U

_VK

11

F_1

V0

08

0

0

04

0, 0

00

1

80

,00

0

0

0

0

22

0,0

00

Dev

on

An

der

son

Par

k - R

epla

ce p

layg

rou

nd

eq

uip

men

tU

_VB

65

F_1

V0

05

0

0

00

1

00

,00

0

0

0

0

10

0,0

00

Elo

ise

Lun

dy

- Pla

ygro

un

d e

xpan

sio

nU

_VB

56

F_1

V0

04

00

00

15

0,0

00

00

01

50

,00

0

Fla

g P

ole

Hill

- P

layg

rou

nd

[Mat

ch]

U_V

B2

1F

_1V

00

10

16

5,0

00

01

65

,00

00

00

00

16

5,0

00

Fla

g P

ole

Hill

Par

k -P

layg

rnd

Rep

lace

men

t [S

up

ple

men

tal f

un

d]

U_V

K3

7F

_1V

00

10

13

5,0

00

0

1

35

, 00

00

0

0

0

0

1

35

,00

0

Fra

nce

s R

izo

Par

k - P

layg

rou

nd

rep

lace

men

t,

AD

A d

rin

kin

g fo

un

tain

U_V

B7

8F

_1V

00

60

0

0

0

70

, 00

0

18

0,0

00

0

0

2

50

,00

0

Fre

tz P

ark

- Pla

ygro

un

dU

_VK

51

F_1

V0

01

12

50

,00

00

25

0,0

00

00

00

02

50

,00

0

Gle

n M

ead

ow

- P

layg

rou

nd

rep

lace

men

tU

_VK

74

F_1

V0

01

30

00

00

40

,00

01

80

,00

00

22

0,0

00

Gle

nco

e p

layg

rou

nd

U_T

15

1F

_8T

00

14

16

7,0

66

16

1,3

01

5,7

65

00

00

01

67

,06

6

Her

nd

on

Par

k - P

layg

rou

nd

exp

ansi

on

U_V

B6

3F

_1V

00

40

00

40

,00

01

10

,00

00

00

15

0,0

00

Jam

esto

wn

Par

k - P

layg

rou

nd

eq

uip

men

t -

swin

gset

an

d p

ark

furn

ish

ings

U_V

K7

6F

_1V

00

13

0

0

00

0

4

0, 0

00

1

60

,00

0

0

20

0,0

00

Lin

dsl

ey P

ark

- Pla

ygro

un

d r

epla

cem

ent

U_V

K8

2F

_1V

00

14

40

,00

00

40

,00

01

80

,00

00

00

02

20

,00

0

Loch

wo

od

Par

k - F

ield

gra

din

g an

d ir

riga

tio

nU

_VK

27

F_1

V0

09

0

0

01

20

,00

0

0

0

0

0

12

0,0

00

Mar

cus

Par

k - P

layg

rou

nd

rep

lace

men

tU

_VK

75

F_1

V0

01

30

00

00

40

,00

01

60

,00

00

20

0,0

00

Mar

tin

Lu

ther

Kin

g Jr

. Par

k - P

layg

rou

nd

re

pla

cem

ent

U_V

B9

0F

_1V

00

70

0

0

40

, 00

0

21

0,0

00

0

0

0

2

50

,00

0

PARK

AN

D RE

CREA

TIO

N C

APIT

AL IM

PRO

VEM

ENTS

496

Pro

ject

Un

it

Nu

mb

erFu

nd

N

um

ber

Co

un

cil

Dis

tric

tC

apit

al B

ud

get

Am

end

edE

xpen

dit

ure

to

Dat

eR

emai

nin

g B

alan

ceFY

20

18

-19

Adopted

FY2

01

9-2

0

Planned

FY

20

20

- 21

P

roje

cted

FY

20

21

-22

P

roje

cted

FY

20

22

-23

P

roje

cted

T

ota

l Bu

dge

t

Mo

nar

ch P

ark

- Pla

ygro

un

d r

epla

cem

ent

and

P

arki

ng/

AD

AU

_VB

41

F_1

V0

02

0

0

00

2

50

, 00

0

0

0

0

25

0,0

00

Mo

ss G

len

Par

k - P

has

e 2

sit

e, in

clu

din

g p

layg

rou

nd

^U

_VK

58

F_1

V0

01

28

00

,00

0

0

80

0, 0

00

0

0

0

0

0

80

0,0

00

Mu

nge

r P

ark

- Ad

d s

had

e st

ruct

ure

at

pla

ygro

un

dU

_VK

86

F_1

V0

01

40

0

0

10

0,0

00

0

0

0

0

1

00

,00

0

Sam

uel

l Gra

nd

Par

k - S

had

e st

ruct

ure

at

exis

tin

g p

layg

rou

nd

U_V

B4

3F

_1V

00

20

0

0

15

0, 0

00

0

0

0

0

1

50

,00

0

Staf

ford

Par

k - P

layg

rou

nd

an

d p

ark

furn

ish

ings

U_V

B7

9F

_1V

00

60

0

0

0

40

, 00

0

18

0,0

00

0

0

2

20

,00

0

Tie

tze

Par

k - A

dd

sh

ade

stru

ctu

re a

t p

layg

rou

nd

U_V

K8

5F

_1V

00

14

10

0,0

00

0

1

00

,00

00

0

0

0

0

1

00

,00

0

Tim

ber

glen

Par

k - p

avili

on

, new

U_V

K6

7F

_1V

00

12

0

0

00

0

6

0,0

00

3

90

,00

0

0

45

0,0

00

Tim

ber

leaf

Par

k - P

layg

rou

nd

new

U_V

K3

5F

_1V

00

10

00

00

40

,00

02

20

,00

00

02

60

,00

0

Vic

kery

Mea

do

ws

Par

k/P

layg

rou

nd

at

Lib

rary

U

_VK

80

F_1

V0

01

30

00

02

40

,00

02

40

,00

0

Will

ou

ghb

y P

ark

- Pla

ygro

un

d R

epla

cem

ent

U_V

K1

0F

_1V

00

80

0

0

40

,00

0

16

0,0

00

0

0

0

2

00

,00

0

To

tal P

layg

rou

nd

Impr

ove

men

t1

,79

7,0

66

16

1,3

01

1,6

35

,76

51

,34

0,0

00

1,8

50

,00

07

90

,00

01

,08

0,0

00

06

,85

7,0

66

Pu

blic

Art

Kie

st P

ark

Pu

blic

Art

U_P

95

8F

_05

30

42

8,0

00

0

2

8,0

00

0

0

0

0

0

2

8,0

00

Pu

blic

Art

Ad

min

-Par

kU

_N8

09

F_3

R0

0C

W1

8,6

72

1

8,6

72

0

0

0

0

0

0

1

8,6

72

F_3

R0

5C

W1

6,2

10

1

6,2

10

0

0

0

0

0

0

1

6,2

10

F_4

R0

0C

W2

8,4

62

2

8,4

62

0

0

0

0

0

0

2

8,4

62

F_4

R0

5C

W2

1,0

14

2

1,0

14

0

0

0

0

0

0

2

1,0

14

F_5

R0

0C

W1

3,0

32

1

3,0

32

0

0

0

0

0

0

1

3,0

32

F_5

R0

5C

W9

,42

5

9,4

25

0

0

0

0

0

0

9

,42

5

F_6

R0

0C

W9

10

9

10

0

0

0

0

0

0

9

10

F_6

R0

5C

W6

,40

8

6,4

08

0

0

0

0

0

0

6

,40

8

F_1

T0

0C

W2

69

,59

8

23

1,0

63

3

8,5

35

0

0

0

0

0

2

69

,59

8

F_3

T0

0C

W2

00

,00

0

0

20

0,0

00

0

0

0

0

0

2

00

,00

0

F_4

T0

0C

W2

00

,00

0

0

20

0,0

00

0

0

0

0

0

2

00

,00

0

F_6

T0

0C

W2

2,8

51

2

2,8

51

0

0

0

0

0

0

2

2,8

51

F_7

T0

0C

W2

6,3

13

2

6,3

13

0

0

0

0

0

0

2

6,3

13

PARK

AN

D RE

CREA

TIO

N C

APIT

AL IM

PRO

VEM

ENTS

497

Pro

ject

Un

it

Nu

mb

erFu

nd

N

um

ber

Co

un

cil

Dis

tric

tC

apit

al B

ud

get

Am

end

edE

xpen

dit

ure

to

Dat

eR

emai

nin

g B

alan

ceFY

20

18

-19

Adopted

FY2

01

9-2

0

Planned

FY

20

20

- 21

P

roje

cted

FY

20

21

-22

P

roje

cted

FY

20

22

-23

P

roje

cted

T

ota

l Bu

dge

t

F_8

T0

0C

W5

3,3

60

5

3,3

60

0

0

0

0

0

0

5

3,3

60

F_1

P0

0C

W1

2,0

47

1

2,0

47

0

0

0

0

0

0

1

2,0

47

F_8

P0

0C

W3

4,3

80

3

4,3

80

0

0

0

0

0

0

3

4,3

80

F_9

P0

0C

W1

7,3

41

1

7,3

41

0

0

0

0

0

0

1

7,3

41

F_0

46

7C

W9

5,4

00

4

,52

6

90

,87

4

0

0

0

0

0

95

,40

0

Pu

blic

Art

Pro

j-P

ark

U_N

81

0F

_3R

00

CW

17

2,2

48

1

72

,24

8

0

0

0

0

0

0

17

2,2

48

F_3

R0

5C

W2

3,6

89

2

3,6

89

0

0

0

0

0

0

2

3,6

89

F_4

R0

0C

W6

8,6

45

6

8,6

45

0

0

0

0

0

0

6

8,6

45

F_4

R0

5C

W2

3,1

36

2

3,1

36

0

0

0

0

0

0

2

3,1

36

F_5

R0

0C

W7

8,9

93

7

8,9

93

0

0

0

0

0

0

7

8,9

93

F_5

R0

5C

W2

2,8

04

2

2,8

04

0

0

0

0

0

0

2

2,8

04

F_6

R0

0C

W5

1,8

60

5

1,8

60

0

0

0

0

0

0

5

1,8

60

F_6

R0

5C

W4

3,2

15

4

3,2

15

0

0

0

0

0

0

4

3,2

15

F_1

T0

0C

W9

39

,32

4

81

4,2

55

1

25

,06

9

0

0

0

0

0

93

9,3

24

F_3

T0

0C

W4

00

,00

0

3,0

00

3

97

,00

0

0

0

0

0

0

40

0,0

00

F_4

T0

0C

W4

00

,00

0

0

40

0,0

00

0

0

0

0

0

4

00

,00

0

F_6

T0

0C

W1

10

,00

0

11

0,0

00

0

0

0

0

0

0

1

10

,00

0

F_7

T0

0C

W2

08

,65

6

20

2,8

89

5

,76

7

0

0

0

0

0

20

8,6

56

F_B

T0

0C

W4

06

,49

6

39

1,1

09

1

5,3

87

0

0

0

0

0

4

06

,49

6

F_0

P0

0C

W2

27

,77

8

22

7,7

78

0

0

0

0

0

0

2

27

,77

8

F_1

P0

0C

W5

5,3

23

5

5,3

23

0

0

0

0

0

0

5

5,3

23

F_8

P0

0C

W6

3,0

25

6

3,0

25

0

0

0

0

0

0

6

3,0

25

F_9

P0

0C

W3

6,0

00

3

6,0

00

0

0

0

0

0

0

3

6,0

00

F_0

46

7C

W3

81

,60

0

0

38

1,6

00

0

0

0

0

0

3

81

,60

0

To

tal P

ub

lic A

rt4

,78

6,2

15

2,9

03

,98

31

,88

2,2

32

00

00

04

,78

6,2

15

Rec

reat

ion

Cen

ters

PARK

AN

D RE

CREA

TIO

N C

APIT

AL IM

PRO

VEM

ENTS

498

Pro

ject

Un

it

Nu

mb

erFu

nd

N

um

ber

Co

un

cil

Dis

tric

tC

apit

al B

ud

get

Am

end

edE

xpen

dit

ure

to

Dat

eR

emai

nin

g B

alan

ceFY

20

18

-19

Adopted

FY2

01

9-2

0

Planned

FY

20

20

- 21

P

roje

cted

FY

20

21

-22

P

roje

cted

FY

20

22

-23

P

roje

cted

T

ota

l Bu

dge

t

Bac

hm

an R

ecre

atio

n C

ente

r R

eno

vati

on

U_V

B2

3F

_1V

00

65

00

,00

0

0

50

0,0

00

3

,40

0,0

00

0

0

0

0

3

,90

0,0

00

Bac

hm

an R

ecre

atio

n C

ente

rU

_T0

13

F_3

R0

56

77

7

77

7

0

0

0

0

0

0

77

7

F_4

R0

56

4,8

28

4

,82

8

0

0

0

0

0

0

4,8

28

F_5

R0

06

24

,30

0

24

,30

0

0

0

0

0

0

0

24

,30

0

F_5

R0

56

39

,67

0

39

,23

1

43

9

0

0

0

0

0

39

,67

0

F_6

R0

56

13

9,7

49

1

35

,01

6

4,7

33

0

0

0

0

0

1

39

,74

9

F_2

T0

06

1,5

00

,18

6

1,1

93

,14

5

30

7,0

41

0

0

0

0

0

1

,50

0,1

86

F_4

T0

06

68

,91

9

0

68

,91

9

0

0

0

0

0

68

,91

9

F_7

T0

06

19

0,6

76

1

90

,67

6

0

0

0

0

0

0

19

0,6

76

Fre

tz P

ark

Rec

reat

ion

Cen

ter

- Aco

ust

ical

T

reat

men

t - M

ult

ipu

rpo

se r

oo

ms

U_V

K5

2F

_1V

00

11

0

0

0

95

, 00

0

0

0

0

0

95

,00

0

Kio

wa

Par

kway

- P

edes

tria

n B

rid

geU

_VK

53

F_1

V0

01

10

0

0

0

0

6

0,0

00

2

90

,00

0

0

35

0,0

00

Loch

wo

od

Par

k - P

ark

furn

ish

ings

pac

kage

, in

clu

din

g A

DA

dri

nki

ng

fou

nta

inU

_VK

28

F_1

V0

09

0

0

0

45

, 00

0

0

0

0

0

45

,00

0

Th

urg

oo

d M

arsh

all R

ec. C

tr. R

en.

U_V

B2

6F

_1V

00

34

00

,00

0

30

9

39

9,6

91

1

,00

0,0

00

0

0

0

0

1

,40

0,0

00

Th

urg

oo

d M

arsh

all R

ecre

atio

n C

ente

r -

Ren

ova

tio

n (S

up

ple

men

tal F

un

din

g)U

_VB

51

F_1

V0

03

0

0

0

20

0,0

00

0

0

0

0

2

00

,00

0

Will

ie B

. Jo

hn

son

Gym

. Ad

d'n

. (H

amilt

on

P

ark)

U_V

B2

5F

_1V

00

10

0

0

0

7, 8

00

,00

0

0

0

0

0

7,8

00

,00

0

Will

ie B

. Jo

hn

son

Rec

reat

ion

Cen

ter

- Sen

ior

Ad

dit

ion

(Ham

ilto

n P

ark)

U_V

B2

4F

_1V

00

10

70

0,0

00

0

7

00

, 00

0

3,1

00

,00

0

0

0

0

0

3,8

00

,00

0

To

tal R

ecre

atio

n C

ente

rs3

,56

9,1

05

1,5

88

,28

21

,98

0,8

23

15

,64

0,0

00

06

0,0

00

29

0,0

00

01

9,5

59

,10

5

Rec

reat

ion

Fac

iliti

es S

ite

Impr

ove

men

t

Bac

hm

an L

ake

site

dev

elo

pm

ent

U_T

01

2F

_6R

05

61

6,8

86

1

6,8

86

0

0

0

0

0

0

1

6,8

86

F_3

T0

06

17

5,0

38

1

06

,24

1

68

,79

7

0

0

0

0

0

17

5,0

38

F_4

T0

06

99

2,8

31

0

9

92

,83

1

0

0

0

0

0

99

2,8

31

F_8

T0

06

88

,46

1

88

,46

1

0

0

0

0

0

0

88

,46

1

F_B

T0

06

92

4,4

60

9

13

,40

0

11

,06

0

0

0

0

0

0

92

4,4

60

Bac

hm

an L

ake

Skat

epar

kU

_VB

11

F_1

V0

06

0

0

0

1,0

00

,00

0

3,0

00

,00

0

0

0

0

4,0

00

,00

0

Bar

ry B

arke

r P

ark

- pav

ilio

n, p

ark

furn

ish

ings

, AD

A d

rin

kin

g fo

un

tain

U_V

K7

1F

_1V

00

12

50

,83

0

0

50

, 83

0

10

0,0

00

4

99

,17

0

0

0

0

65

0,0

00

Bis

bee

Par

k - P

arki

ng

lot,

cle

arin

g/gr

ub

bin

g,

and

sig

nag

eU

_VB

68

F_1

V0

05

0

0

0

0

40

, 00

0

11

0,0

00

0

0

1

50

,00

0

PARK

AN

D RE

CREA

TIO

N C

APIT

AL IM

PRO

VEM

ENTS

499

Pro

ject

Un

it

Nu

mb

erFu

nd

N

um

ber

Co

un

cil

Dis

tric

tC

apit

al B

ud

get

Am

end

edE

xpen

dit

ure

to

Dat

eR

emai

nin

g B

alan

ceFY

20

18

-19

Adopted

FY2

01

9-2

0

Planned

FY

20

20

- 21

P

roje

cted

FY

20

21

-22

P

roje

cted

FY

20

22

-23

P

roje

cted

T

ota

l Bu

dge

t

Bis

ho

p F

lore

s P

ark

- Co

nn

ecti

ng

wal

kway

to

n

eigh

bo

rho

od

U_V

B8

6F

_1V

00

60

0

0

7

5, 0

00

7

00

,00

0

0

0

0

77

5,0

00

Cas

a Li

nd

a P

ark

Pic

nic

Pav

ilio

nU

_VK

17

F_1

V0

09

0

0

0

80

,00

0

34

5,0

00

0

0

0

4

25

,00

0

Co

tilli

on

Par

k - S

ecu

rity

Lig

hti

ng

U_V

K2

1F

_1V

00

96

0,7

75

0

6

0,7

75

0

0

0

0

0

6

0,7

75

Cra

wfo

rd M

emo

rial

Par

k - P

has

e 1

U_V

B1

5F

_1V

00

50

0

0

1

,00

0,0

00

6

,70

0,0

00

0

0

0

7

,70

0,0

00

Cu

mm

ings

Par

k - P

arki

ng

lot

(rea

r), r

eno

vate

an

d e

xpan

d w

ith

co

ncr

ete

U_V

B5

8F

_1V

00

40

0

0

0

0

5

0, 0

00

3

00

,00

0

0

35

0,0

00

Der

ek L

. Get

er [S

cotl

and

] Par

k - P

ark

furn

ish

ings

pac

kage

U_V

B6

0F

_1V

00

46

0,0

00

0

6

0,0

00

0

0

0

0

0

6

0,0

00

Fer

guso

n P

ark

- Po

rtab

le T

oile

t E

ncl

osu

reU

_VB

91

F_1

V0

07

0

0

0

0

0

70

,00

0

0

0

70

,00

0

Fla

g P

ole

Hill

- P

has

e 1

Mas

ter

Pla

n

Imp

lem

enta

tio

nU

_VB

20

F_1

V0

01

00

0

0

4

00

, 00

0

0

0

0

0

40

0,0

00

Fla

g P

ole

Hill

Par

k - P

has

e 1

Mas

ter

Pla

n

Imp

lem

enta

tio

nU

_VK

36

F_1

V0

01

04

00

,00

0

0

40

0, 0

00

7

00

,00

0

0

0

0

0

1,1

00

,00

0

Fla

g P

ole

Hill

Par

k M

aste

r P

lan

U_W

14

6F

_6R

05

76

,67

7

54

,47

7

22

,20

0

0

0

0

0

0

76

,67

7

Gle

nco

e p

avili

on

U_T

14

9F

_8T

00

14

65

,41

3

55

,54

9

9,8

64

0

0

0

0

0

6

5,4

13

F_B

T0

01

41

91

,50

0

3,2

41

1

88

,25

9

0

0

0

0

0

19

1,5

00

Gle

nco

e si

te im

pro

vem

ents

U_T

34

4F

_8T

00

14

5,3

77

4

,20

1

1,1

76

0

0

0

0

0

5

,37

7

F_B

T0

01

44

3,0

16

4

3,0

16

0

0

0

0

0

0

4

3,0

16

Gle

nd

ale

Par

k P

arki

ng

spac

es a

nd

ligh

tin

gU

_VB

52

F_1

V0

03

10

0,0

00

0

1

00

,00

0

30

0,0

00

0

0

0

0

4

00

,00

0

Gu

ard

Dr.

- P

has

e 2

Sit

e D

evel

op

men

tU

_VB

66

F_1

V0

05

0

0

0

0

60

0,0

00

0

0

0

6

00

,00

0

Ham

ilto

n P

ark

- Par

kin

g lo

t ex

pan

sio

n a

t R

ecre

atio

n C

ente

rU

_VK

31

F_1

V0

01

00

0

0

2

23

, 00

0

0

0

0

0

22

3,0

00

Hill

view

Par

k - P

ark

ID S

ign

U_V

B9

4F

_1V

00

70

0

0

6

,50

0

0

0

0

0

6,5

00

Hill

view

Par

k - P

avili

on

U_V

B9

6F

_1V

00

70

0

0

1

75

,00

0

0

0

0

0

17

5,0

00

Kid

d S

pri

ngs

- Ja

pan

ese

Gar

den

Res

tora

tio

n -

Ph

ase

1U

_VB

35

F_1

V0

01

15

0,0

00

2

16

1

49

,78

4

45

0,0

00

0

0

0

0

6

00

,00

0

Lake

Hig

hla

nd

No

rth

Par

k - S

ite

Dev

elo

pm

ents

/ R

ecre

atio

n C

ente

rU

_VK

38

F_1

V0

01

06

0,0

00

0

6

0, 0

00

3

40

,00

0

0

0

0

0

40

0,0

00

Lake

lan

d H

ills

pav

ilio

n-w

alks

-par

kin

gU

_T2

12

F_1

T0

07

31

2,6

86

0

3

12

,68

6

0

0

0

0

0

31

2,6

86

F_8

T0

07

96

,58

6

59

,95

2

36

,63

4

0

0

0

0

0

96

,58

6

F_9

T0

07

96

,50

0

1,0

64

9

5,4

36

0

0

0

0

0

9

6,5

00

Lake

wo

od

Par

k - P

edes

tria

n B

rid

ge a

nd

AD

A

Par

kin

gU

_VK

24

F_1

V0

09

0

0

0

0

0

10

0,0

00

1

50

,00

0

0

25

0,0

00

Lin

dsl

ey P

ark

- Sid

ewal

k ex

ten

.-Sh

adys

ide

Ln.-

Lin

dsl

ey D

r.U

_VK

81

F_1

V0

01

44

0,0

00

0

4

0,0

00

1

55

,00

0

0

0

0

0

19

5,0

00

Mai

n S

tree

t G

ard

en S

pec

ial P

roje

ctU

_P7

22

F_2

T0

0C

W1

53

,45

5

75

,11

9

78

,33

6

0

0

0

0

0

15

3,4

55

PARK

AN

D RE

CREA

TIO

N C

APIT

AL IM

PRO

VEM

ENTS

500

Pro

ject

Un

it

Nu

mb

erFu

nd

N

um

ber

Co

un

cil

Dis

tric

tC

apit

al B

ud

get

Am

end

edE

xpen

dit

ure

to

Dat

eR

emai

nin

g B

alan

ceFY

20

18

-19

Adopted

FY2

01

9-2

0

Planned

FY

20

20

- 21

P

roje

cted

FY

20

21

-22

P

roje

cted

FY

20

22

-23

P

roje

cted

T

ota

l Bu

dge

t

F_3

T0

0C

W1

00

,00

0

0

10

0,0

00

0

0

0

0

0

1

00

,00

0

Mar

ia L

un

a P

ark

- Do

g P

ark,

bas

ketb

all c

ou

rt,

rest

ora

tio

n o

f pav

ilio

nU

_VB

40

F_1

V0

02

0

0

0

20

0, 0

00

9

15

,00

0

0

0

0

1,1

15

,00

0

Mo

ss G

len

Par

k - S

up

ple

men

tal f

un

din

g -

po

nd

imp

. - s

ite

dev

U_V

K7

0F

_1V

00

12

25

0,0

00

0

2

50

,00

0

35

0,0

00

0

0

0

0

6

00

,00

0

Mo

ss G

len

Par

k D

evel

op

men

tU

_W1

50

F_1

T0

01

24

1,6

95

3

7,4

41

4

,25

4

0

0

0

0

0

41

,69

5

F_P

11

91

22

50

,00

0

0

25

0,0

00

0

0

0

0

0

2

50

,00

0

Par

k Si

gnag

e [2

00

6]

U_T

24

9F

_2T

00

CW

73

,98

9

0

73

,98

9

0

0

0

0

0

73

,98

9

F_4

T0

0C

W6

87

,64

1

0

68

7,6

41

0

0

0

0

0

6

87

,64

1

F_8

T0

0C

W1

24

,87

0

11

2,6

62

1

2,2

08

0

0

0

0

0

1

24

,87

0

Par

kdal

e P

ark

- Po

rtab

le F

acili

ty E

ncl

osu

reU

_VK

01

F_1

V0

07

0

0

0

70

,00

0

0

0

0

0

70

,00

0

Ple

asan

t O

aks

Par

k - C

on

nec

tin

g w

alkw

ays

and

sec

uri

ty li

ghti

ng

U_V

B7

1F

_1V

00

51

50

,00

0

0

15

0, 0

00

0

0

0

0

0

1

50

,00

0

Res

erve

CD

istr

ict

10

U_P

54

2F

_4R

05

10

0

0

0

0

0

0

0

0

0

F_5

R0

51

02

1,4

66

0

2

1,4

66

0

0

0

0

0

2

1,4

66

F_6

R0

51

01

00

,98

8

0

10

0,9

88

0

0

0

0

0

1

00

,98

8

F_1

T0

01

01

9,7

60

0

1

9,7

60

0

0

0

0

0

1

9,7

60

F_7

T0

01

08

3

0

83

0

0

0

0

0

8

3

F_8

T0

01

09

2,9

06

0

9

2,9

06

0

0

0

0

0

9

2,9

06

F_9

T0

01

03

0,3

18

0

3

0,3

18

0

0

0

0

0

3

0,3

18

F_B

T0

01

05

,63

1

0

5,6

31

0

0

0

0

0

5

,63

1

Res

erve

CD

istr

ict

11

U_P

54

3F

_6R

05

11

15

,84

6

0

15

,84

6

0

0

0

0

0

15

,84

6

Res

erve

CD

istr

ict

12

U_P

54

4F

_3R

05

12

70

0

0

70

0

0

0

0

0

0

70

0

F_1

T0

01

25

9,1

67

0

5

9,1

67

0

0

0

0

0

5

9,1

67

F_6

T0

01

26

5

0

65

0

0

0

0

0

6

5

F_8

T0

01

22

1,7

36

0

2

1,7

36

0

0

0

0

0

2

1,7

36

Res

erve

CD

istr

ict

14

U_P

54

6F

_3R

00

14

12

,81

4

0

12

,81

4

0

0

0

0

0

12

,81

4

F_6

R0

01

47

4,0

99

0

7

4,0

99

0

0

0

0

0

7

4,0

99

F_6

T0

01

41

,23

2

0

1,2

32

0

0

0

0

0

1

,23

2

F_7

T0

01

42

5,9

68

0

2

5,9

68

0

0

0

0

0

2

5,9

68

PARK

AN

D RE

CREA

TIO

N C

APIT

AL IM

PRO

VEM

ENTS

501

Pro

ject

Un

it

Nu

mb

erFu

nd

N

um

ber

Co

un

cil

Dis

tric

tC

apit

al B

ud

get

Am

end

edE

xpen

dit

ure

to

Dat

eR

emai

nin

g B

alan

ceFY

20

18

-19

Adopted

FY2

01

9-2

0

Planned

FY

20

20

- 21

P

roje

cted

FY

20

21

-22

P

roje

cted

FY

20

22

-23

P

roje

cted

T

ota

l Bu

dge

t

F_8

T0

01

44

34

0

4

34

0

0

0

0

0

4

34

F_9

T0

01

46

,22

5

0

6,2

25

0

0

0

0

0

6

,22

5

F_B

T0

01

49

,43

5

0

9,4

35

0

0

0

0

0

9

,43

5

Res

erve

CD

istr

ict

3U

_P5

35

F_1

T0

03

13

,12

9

0

13

,12

9

0

0

0

0

0

13

,12

9

F_7

T0

03

1,6

32

0

1

,63

2

0

0

0

0

0

1,6

32

F_9

T0

03

5,8

21

0

5

,82

1

0

0

0

0

0

5,8

21

Res

erve

CD

istr

ict

4U

_P5

36

F_1

T0

04

13

4,1

77

0

1

34

,17

7

0

0

0

0

0

13

4,1

77

F_8

T0

04

33

,24

4

0

33

,24

4

0

0

0

0

0

33

,24

4

F_9

T0

04

16

9,0

18

0

1

69

,01

8

0

0

0

0

0

16

9,0

18

F_B

T0

04

10

,82

9

0

10

,82

9

0

0

0

0

0

10

,82

9

Res

erve

CD

istr

ict

5U

_P5

37

F_8

T0

05

10

4,4

62

0

1

04

,46

2

0

0

0

0

0

10

4,4

62

F_B

T0

05

25

0,7

33

0

2

50

,73

3

0

0

0

0

0

25

0,7

33

Res

erve

CD

istr

ict

6U

_P5

38

F_6

R0

06

1,4

89

0

1

,48

9

0

0

0

0

0

1,4

89

F_B

T0

06

50

,05

5

0

50

,05

5

0

0

0

0

0

50

,05

5

Res

erve

CD

istr

ict

7U

_P5

39

F_5

R0

57

1,9

00

0

1

,90

0

0

0

0

0

0

1,9

00

F_1

T0

07

55

,22

1

0

55

,22

1

0

0

0

0

0

55

,22

1

F_7

T0

07

89

1

0

89

1

0

0

0

0

0

89

1

F_0

53

07

1,7

99

0

1

,79

9

0

0

0

0

0

1,7

99

Res

erve

CD

istr

ict

9U

_P5

41

F_5

R0

59

5,9

51

5

,95

1

0

0

0

0

0

0

5,9

51

F_6

R0

59

2,3

03

2

,30

3

0

0

0

0

0

0

2,3

03

F_1

T0

09

68

,45

1

61

6

8,3

90

0

0

0

0

0

6

8,4

51

F_9

T0

09

10

,12

4

0

10

,12

4

0

0

0

0

0

10

,12

4

F_B

T0

09

70

,31

4

44

,86

7

25

,44

7

0

0

0

0

0

70

,31

4

Res

erve

Cit

ywid

eU

_P5

50

F_4

R0

5C

ityw

ide

(7,9

05

)0

(7

,90

5)

0

0

0

0

0

(7,9

05

)

F_6

R0

5C

ityw

ide

15

1,8

66

0

1

51

,86

6

0

0

0

0

0

15

1,8

66

F_1

T0

0C

ityw

ide

1,1

45

,05

3

0

1,1

45

,05

3

0

0

0

0

0

1,1

45

,05

3

F_2

T0

0C

ityw

ide

80

,74

2

(38

)8

0,7

80

0

0

0

0

0

8

0,7

42

PARK

AN

D RE

CREA

TIO

N C

APIT

AL IM

PRO

VEM

ENTS

502

Pro

ject

Un

it

Nu

mb

erFu

nd

N

um

ber

Co

un

cil

Dis

tric

tC

apit

al B

ud

get

Am

end

edE

xpen

dit

ure

to

Dat

eR

emai

nin

g B

alan

ceFY

20

18

-19

Adopted

FY2

01

9-2

0

Planned

FY

20

20

- 21

P

roje

cted

FY

20

21

-22

P

roje

cted

FY

20

22

-23

P

roje

cted

T

ota

l Bu

dge

t

F_3

T0

0C

ityw

ide

31

1,5

49

0

3

11

,54

9

0

0

0

0

0

31

1,5

49

F_4

T0

0C

ityw

ide

37

9,1

93

0

3

79

,19

3

0

0

0

0

0

37

9,1

93

F_6

T0

0C

ityw

ide

6,4

11

0

6

,41

1

0

0

0

0

0

6,4

11

F_7

T0

0C

ityw

ide

29

,26

2

0

29

,26

2

0

0

0

0

0

29

,26

2

F_8

T0

0C

ityw

ide

14

0,1

73

0

1

40

,17

3

0

0

0

0

0

14

0,1

73

F_9

T0

0C

ityw

ide

47

,86

7

9,4

30

3

8,4

37

0

0

0

0

0

4

7,8

67

F_B

T0

0C

ityw

ide

20

,71

1

0

20

,71

1

0

0

0

0

0

20

,71

1

Rev

erch

on

Mas

ter

Pla

n Im

ple

men

tati

on

U_T

35

3F

_5R

05

27

8,3

14

2

,08

3

76

,23

1

0

0

0

0

0

78

,31

4

F_1

T0

02

85

,54

3

0

85

,54

3

0

0

0

0

0

85

,54

3

F_2

T0

02

99

,47

0

0

99

,47

0

0

0

0

0

0

99

,47

0

F_6

T0

02

1,1

38

2

80

8

58

0

0

0

0

0

1

,13

8

F_7

T0

02

23

3,5

49

0

2

33

,54

9

0

0

0

0

0

23

3,5

49

F_8

T0

02

75

,48

3

0

75

,48

3

0

0

0

0

0

75

,48

3

F_9

T0

02

74

,81

7

0

74

,81

7

0

0

0

0

0

74

,81

7

Rid

gew

oo

d S

idew

alk

- alo

ng

Fis

her

U_V

K2

6F

_1V

00

90

0

0

0

2

50

,00

0

0

0

0

25

0,0

00

Tip

ton

Par

k - P

icn

ic p

avili

on

an

d w

ater

fo

un

tain

U_V

B8

5F

_1V

00

60

0

0

0

0

4

5, 0

00

2

55

,00

0

0

30

0,0

00

Tw

in F

alls

Par

kin

g Lo

tU

_VB

50

F_1

V0

03

0

0

0

20

0,0

00

0

0

0

0

2

00

,00

0

Wes

tmo

un

t P

ark

- Sit

e D

evel

op

men

tU

_VB

39

F_1

V0

01

0

0

0

0

0

20

0,0

00

0

0

2

00

,00

0

Wh

eatl

y P

ark

- Rep

lace

Sid

ewal

k Se

gmen

tU

_VK

06

F_1

V0

07

0

0

0

0

0

30

,00

0

0

0

30

,00

0

Wh

ite

Ro

ck H

ills

Rec

new

co

nst

ruct

ion

U_T

32

9F

_1T

00

99

9,7

76

9

8,7

66

1

,01

0

0

0

0

0

0

99

,77

6

F_2

T0

09

4,0

18

,80

6

2,9

38

,11

0

1,0

80

,69

6

0

0

0

0

0

4,0

18

,80

6

F_B

T0

09

63

1,4

18

6

23

,48

7

7,9

31

0

0

0

0

0

6

31

,41

8

Wh

ite

Ro

ck L

ake

secu

rity

ligh

tsU

_T3

30

F_3

R0

5C

W2

01

2

01

0

0

0

0

0

0

2

01

F_1

T0

0C

W2

07

,28

4

0

20

7,2

84

0

0

0

0

0

2

07

,28

4

F_8

T0

0C

W6

3,9

15

6

3,9

15

0

0

0

0

0

0

6

3,9

15

Will

ie M

ae B

utl

er P

ark

- Po

rtab

le F

acili

ty

En

clo

sure

U_V

K0

9F

_1V

00

70

0

0

0

6

0, 0

00

0

0

0

6

0,0

00

To

tal R

ecre

atio

n F

acili

ties

Sit

e Im

pro

vem

ent

15

,30

3,7

38

5,3

61

,34

29

,94

2,3

96

5,8

24

,50

01

3,1

09

,17

06

05

,00

07

05

,00

00

35

,54

7,4

08

PARK

AN

D RE

CREA

TIO

N C

APIT

AL IM

PRO

VEM

ENTS

503

Pro

ject

Un

it

Nu

mb

erFu

nd

N

um

ber

Co

un

cil

Dis

tric

tC

apit

al B

ud

get

Am

end

edE

xpen

dit

ure

to

Dat

eR

emai

nin

g B

alan

ceFY

20

18

-19

Adopted

FY2

01

9-2

0

Planned

FY

20

20

- 21

P

roje

cted

FY

20

21

-22

P

roje

cted

FY

20

22

-23

P

roje

cted

T

ota

l Bu

dge

t

Site

Dev

elo

pmen

t

Cam

pb

ell G

reen

Par

k - S

ite

Imp

rove

men

tsU

_VK

61

F_1

V0

01

20

0

0

0

2

20

,00

0

68

0,0

00

0

0

9

00

,00

0

Dix

on

Bra

nch

Gre

enb

elt

- Par

k F

urn

ish

ings

U_V

K2

2F

_1V

00

90

0

0

0

0

6

5,5

07

0

0

6

5,5

07

Ela

dio

Mar

tin

ez P

ark

- par

k fu

rnis

hin

gs,

fen

cin

g an

d d

rin

kin

g fo

un

tain

U_V

B8

7F

_1V

00

60

0

0

0

0

6

0, 0

00

0

0

6

0,0

00

Fo

rsto

n P

ark

- Dev

elo

p n

ew p

ark

wit

h p

ark

furn

ish

ings

U_V

K5

9F

_1V

00

12

0

0

0

0

0

0

22

0,0

00

0

2

20

,00

0

Fra

nkf

ord

Par

k - p

ark

furn

ish

ings

pac

kage

U_V

K6

5F

_1V

00

12

0

0

0

32

,00

0

0

0

0

0

32

,00

0

Fri

end

ship

Par

k - S

ecu

rity

ligh

ts, l

oo

p t

rail,

ex

erci

se s

tati

on

sU

_VK

30

F_1

V0

01

00

0

0

1

00

, 00

0

36

7,0

00

0

0

0

4

67

,00

0

Hat

tie

R. M

oo

re P

ark

- Mas

ter

Pla

n a

nd

P

has

e 1

Imp

lem

enta

tio

nU

_VB

80

F_1

V0

06

0

0

0

35

, 00

0

31

5,0

00

0

0

0

3

50

,00

0

Hill

view

Par

k - P

ark

Fu

rnis

hin

gs P

acka

geU

_VB

93

F_1

V0

07

0

0

0

60

,00

0

0

0

0

0

60

,00

0

Lake

wo

od

Par

k - P

ark

Fu

rnis

hin

g an

d

dri

nki

ng

fou

nta

inU

_VK

25

F_1

V0

09

0

0

0

0

0

10

,00

0

75

,00

0

0

85

,00

0

McC

ree

Par

k - P

ort

able

faci

lity

encl

osu

re,

par

k fu

rnis

hin

gsU

_VK

33

F_1

V0

01

00

0

0

0

0

2

00

, 00

0

0

0

20

0,0

00

Nei

ghb

orh

oo

d P

ark

- Sit

e D

evel

op

men

t -

TB

DU

_VB

47

F_1

V0

02

0

0

0

0

0

0

1, 0

85

,00

0

0

1,0

85

,00

0

Ph

ase

1 S

ite

Dev

elo

pm

ent

- New

par

k in

th

e C

edar

sU

_VB

46

F_1

V0

02

0

0

0

0

0

50

0,0

00

0

0

5

00

,00

0

Pre

sto

n G

reen

Par

k - p

ark

furn

ish

ings

, AD

A

dri

nki

ng

fou

nta

inU

_VK

72

F_1

V0

01

20

0

0

0

0

1

00

, 00

0

0

0

10

0,0

00

Pu

eblo

Par

k - P

ark

furn

ish

ings

pac

kage

an

d

dri

nki

ng

fou

nta

inU

_VB

84

F_1

V0

06

0

0

0

0

40

, 00

0

0

0

0

40

,00

0

Tw

in L

akes

Par

k - p

ark

furn

ish

ings

pac

kage

U_V

K6

9F

_1V

00

12

0

0

0

0

0

50

,00

0

0

0

50

,00

0

Wag

gin

g T

ail D

og

Par

k - A

dd

new

par

kin

g ar

ea -

Sou

thU

_VK

57

F_1

V0

01

10

0

0

5

0, 0

00

3

50

,00

0

0

0

0

40

0,0

00

Wh

eatl

ey P

ark

- AD

A D

rin

kin

g F

ou

nta

in,

Par

k F

urn

ish

ings

Pac

kage

U_V

K0

5F

_1V

00

70

0

0

0

0

4

0, 0

00

0

0

4

0,0

00

Will

ie M

ae B

utl

er P

ark

- AD

A D

rin

kin

g F

ou

nta

in a

nd

Par

k F

urn

ish

ings

Pac

kage

U_V

K0

8F

_1V

00

70

0

0

0

6

0, 0

00

0

0

0

6

0,0

00

To

tal S

ite

Dev

elo

pmen

t0

00

27

7,0

00

1,3

52

,00

01

,70

5, 5

07

1,3

80

,00

00

4,7

14

,50

7

Stu

die

s an

d M

aste

r P

lan

Nas

h D

avis

Par

k - M

aste

r P

lan

U_V

B8

1F

_1V

00

64

0,0

00

0

4

0,0

00

0

0

0

0

0

4

0,0

00

Pik

e M

aste

r P

lan

an

d S

chem

atic

U_T

25

4F

_9T

00

21

00

,47

9

0

10

0,4

79

0

0

0

0

0

1

00

,47

9

Wes

t T

rin

ity

Hei

ghts

Par

k - D

evel

op

mas

ter

pla

nU

_VB

62

F_1

V0

04

0

0

0

0

0

40

, 00

0

0

0

40

,00

0

To

tal S

tud

ies

and

Mas

ter

Pla

n1

40

,47

90

14

0,4

79

00

40

,00

00

01

80

,47

9

PARK

AN

D RE

CREA

TIO

N C

APIT

AL IM

PRO

VEM

ENTS

504

Pro

ject

Un

it

Nu

mb

erFu

nd

N

um

ber

Co

un

cil

Dis

tric

tC

apit

al B

ud

get

Am

end

edE

xpen

dit

ure

to

Dat

eR

emai

nin

g B

alan

ceFY

20

18

-19

Adopted

FY2

01

9-2

0

Planned

FY

20

20

- 21

P

roje

cted

FY

20

21

-22

P

roje

cted

FY

20

22

-23

P

roje

cted

T

ota

l Bu

dge

t

Dep

artm

ent

To

tal

$1

99

,60

2,0

57

$7

7,5

34

,70

1$

12

2,0

67

,35

6$

10

3,6

94

,34

5$

74

,87

6,0

76

$3

1,8

25

,50

7$

22

,84

8,0

00

$0

$4

32

,84

5,9

85

PARK

AN

D RE

CREA

TIO

N C

APIT

AL IM

PRO

VEM

ENTS

505

PARK AND RECREATION CAPITAL IMPROVEMENTSOPERATING AND MAINTENANCE COSTS

Capital projects require operating and maintenance activities to maintain and extend the

life of the completed project. Operating and maintenance costs are budgeted after the

completion of the project.

Project Unit

Number FY 2018-19 Adopted

FY 2019-20 Planned

FY 2020-21 Projected

FY 2021-22 Projected

FY 2022-23 Projected

African American Museum VC03 $6,504 $6,699 $6,900 $7,107 $7,320

Anderson Bonner - Playground - New

VK46 0 0 6,985 14,389 14,821

Anderson Bonner - Renovate Soccer Field #3 with lights and bleachers

VK47 0 0 443 913 940

Aquarium Annex VC11 1,386 1,428 1,470 1,515 1,560

Aquatics Master Plan Implementation-Ph 2A

VB02 197,426 147,426 488,126 334,629 344,668

Bachman Lake Skatepark VB11 0 0 4,323 8,905 9,172

Bachman Regional Family Aquatic Center - Phase 1

VB48 446,439 282,720 291,202 299,938 308,936

Barry Barker Park Pavilion, Park Furnishings, ADA Drinking Fountain

VK71 0 15,811 16,285 16,774 17,277

Bentwood Park - tennis - add player benches; park furnishings

VK64 3,561 7,336 7,556 7,782 8,016

Bisbee Park - Parking lot, clearing/grubbing, and signage

VB68 0 0 1,873 3,859 3,975

Bluffview Pk Playgrnd Expansion,

VK79 $4,350 $8,961 $9,230 $9,507 $9,792

506

PARK AND RECREATION CAPITAL IMPROVEMENTSOPERATING AND MAINTENANCE COSTS

Project Unit

Number FY 2018-19 Adopted

FY 2019-20 Planned

FY 2020-21 Projected

FY 2021-22 Projected

FY 2022-23 Projected

Bonnie View Park - Playground expansion

VB55 $2,108 $2,171 $2,236 $2,303 $2,372

Brownwood Park - Soccer Field

VB74 0 2,785 2,868 2,954 3,043

Casa Linda Park Picnic Pavilion

VK17 3,395 6,993 7,203 7,419 7,641

Casa view Park - Walking Trail

VK19 2,108 4,342 4,472 4,606 4,744

Central Square Playground Replacement

VK90 0 1,808 3,724 3,835 3,951

Coliseum VC06 0 0 1,820 7,499 7,724

Coombs Creek Trail - from Hampton/Davis to Moss Park

VB36 0 0 6,996 28,822 29,686

Cotillion Park - Security Lighting

VK21 0 1,738 3,579 3,687 3,797

Craddock Park Playground Expansion

VK87 0 2,473 5,095 5,248 5,405

Cummings Park - Parking lot (rear), renovate and expand with concrete

VB58 0 0 0 228 470

Cummings Park - Walking loop trail

VB59 0 0 0 1,551 3,195

Danieldale Park - Playground replacement (at end of life)

VK11 1,054 2,171 2,236 2,303 2,372

Devon Anderson Park - Replace playground equipment

VB65 $5,915 $6,093 $6,276 $6,464 $6,658

507

PARK AND RECREATION CAPITAL IMPROVEMENTSOPERATING AND MAINTENANCE COSTS

Project Unit

Number FY 2018-19 Adopted

FY 2019-20 Planned

FY 2020-21 Projected

FY 2021-22 Projected

FY 2022-23 Projected

District 6 Service Center P763 $1,503 $1,548 $1,595 $1,642 $1,692

Dixon Branch Greenbelt - Park Furnishings

VK22 11,215 11,552 11,898 12,255 12,623

Eladio Martinez Park - Park Furnishings, Fencing And Drinking Fountain

VB87 0 0 3,772 3,885 4,002

Elmwood Pkwy Tr. (Elmwood Parkway to Polk to Gannon Park

VB37 0 0 14,256 29,367 30,248

Eloise Lundy - Playground expansion

VB56 2,108 2,171 2,236 2,303 2,372

Everglade Park - Exercise stations at loop trail

VB88 3,015 3,106 3,199 3,295 3,394

Flag Pole Hill - Phase 1 Master Plan Implementation

VB20 4,148 8,544 8,800 9,064 9,336

Flag Pole Hill - Playground VB21 13,275 13,673 14,083 14,506 14,941

Frances Rizo Park - Playground replacement, ADA drinking fountain

VB78 0 0 9,305 9,584 9,872

Friendship Park - Security lights, loop trail, exercise stations

VK30 15,609 16,077 16,560 17,056 17,568

Glencoe Pavillion T149 3,907 4,024 4,145 4,269 4,397

Glendale Park Parking spaces and lighting

VB52 0 108 222 228 235

Glover Park - Parking lot with lighting, land acquisition

VB72 $0 $3,012 $3,102 $3,195 $3,291

508

PARK AND RECREATION CAPITAL IMPROVEMENTSOPERATING AND MAINTENANCE COSTS

Project Unit

Number FY 2018-19 Adopted

FY 2019-20 Planned

FY 2020-21 Projected

FY 2021-22 Projected

FY 2022-23 Projected

Grauwyler Park - Sprayground

VB42 $64,695 $51,186 $52,721 $54,303 $55,932

Guard Dr. - Phase 2 Site Development

VB66 0 3,809 7,846 8,081 8,324

Hall of State VC01 14,253 14,681 15,121 15,575 16,042

Harry Stone Park - Neighborhood Family Aquatic Center

VK29 317,435 168,455 173,509 178,714 184,075

Herndon Park - Playground expansion

VB63 0 0 0 1,152 2,372

Hillview Park - Pavilion VB96 0 0 0 3,709 7,641

Holcomb Park - 6' wide walking loop trail, park furnishings

VB70 0 0 3,639 7,496 7,721

Jamestown Park Playground Equipment

VK76 0 813 1,674 1,724 1,776

Jaycee Zaragoza Park - Sprayground

VB76 0 0 0 32,348 72,815

Juanita J. Craft Park - ADA Drinking Fountain

VB97 1,040 1,071 1,104 1,137 1,171

Junius Gateway Park Furnishings

VK88 6,950 7,159 7,374 7,595 7,823

K. B. Polk Park - Sprayground-sm., walking trail, playground, shade

VB44 70,004 56,654 58,354 60,104 61,907

Kidd Springs - Japanese Garden Restoration

VB35 $910 $1,875 $1,931 $1,989 $2,048

509

PARK AND RECREATION CAPITAL IMPROVEMENTSOPERATING AND MAINTENANCE COSTS

Project Unit

Number FY 2018-19 Adopted

FY 2019-20 Planned

FY 2020-21 Projected

FY 2021-22 Projected

FY 2022-23 Projected

Kiest Park - Memorial Tree Grove - Phase 1 Implementation

VB64 $1,195 $1,231 $1,268 $1,306 $1,345

Kleberg Trail VB17 0 0 10,371 10,681 11,003

Kleberg-Rylie Park - Sprayground

VK14 64,695 51,186 52,721 54,303 55,932

Lakeland Hills Pavillion Walks-Parking

T212 752 775 798 822 846

Lochwood Park - Field grading and irrigation

VK27 7,338 7,558 7,785 8,018 8,259

Lochwood Park - Park furnishings package, including ADA drinking fountain

VK28 3,132 3,226 3,323 3,423 3,525

Maria Luna Park - Dog Park, basketball court, restoration of pavilion

VB40 0 0 16,098 16,581 17,079

Martin Weiss Park - Loop trail extension to greenbelt

VB38 0 0 14,256 29,367 30,248

Moss Glen Park - Phase 2 site, including playground

VK58 13,160 13,555 13,962 14,381 14,812

Munger Park Shade Structure At Playground

VK86 0 10,300 21,218 21,855 22,510

Music Hall VC02 22,867 23,553 24,260 24,987 25,737

Nash Davis Park - Spraygound

VB77 64,695 51,186 52,721 54,303 55,932

510

PARK AND RECREATION CAPITAL IMPROVEMENTSOPERATING AND MAINTENANCE COSTS

Project Unit

Number FY 2018-19 Adopted

FY 2019-20 Planned

FY 2020-21 Projected

FY 2021-22 Projected

FY 2022-23 Projected

Overlake Park - Bleachers VB75 $0 $0 $0 $0 $3,619

Parkdale Park - ADA Drinking Fountain

VB99 $1,040 $1,071 $1,104 $1,137 $1,171

Parkdale Park - Portable Facility Enclosure

VK01 1,358 2,797 2,881 2,967 3,056

Phase 1 Site Development - New park in the Cedars

VB46 0 0 69,370 71,451 73,595

Pleasant Oaks Park - Connecting walkways and security lighting

VB71 1,702 3,507 3,612 3,720 3,832

Rose Haggar Park Walking Loop Trail, Park Furnishings

VK73 0 7,730 15,923 16,401 16,893

Sand Springs Park - ADA Drinking Fountain, Park Furnishings Package

VK02 1,728 3,559 3,666 3,776 3,889

Science Place 1 (Phase 1) VC10 $0 $26,591 $36,518 $37,614 $38,742

Southern Gateway Green-Ph 1 Deck

VB10 0 0 78,667 81,027 83,458

Timberglen Park Pavilion, New

VK67 0 7,162 14,753 15,196 15,652

Timberleaf Park - Playground new

VK35 0 6,782 13,970 14,389 14,821

Tipton Park - Picnic Pavilion And Water Fountain

VB85 0 0 0 3,513 3,619

Tower Building VC07 0 632 2,603 2,682 2,762

511

PARK AND RECREATION CAPITAL IMPROVEMENTSOPERATING AND MAINTENANCE COSTS

Project Unit

Number FY 2018-19 Adopted

FY 2019-20 Planned

FY 2020-21 Projected

FY 2021-22 Projected

FY 2022-23 Projected

Twin Falls Parking Lot VB50 $104 $215 $222 $228 $235

Vickery Meadows Park / Playground At Library Site

VK80 $0 $6,782 $13,970 $14,389 $14,821

Wagging Tail Dog Park - Add new parking area - South

VK57 0 430 886 913 940

Wahoo Park - ADA Drinking Fountain

VK04 0 536 1,104 1,137 1,171

Wahoo Park - Basketball - Full Court, New

VK03 0 1,090 2,246 2,313 2,382

Westmount Park - Site Development

VB39 0 9,624 19,825 20,420 21,033

White Rock Hills Park -Neighborhood parksite dev [phase 2]

VK16 34,251 35,279 36,337 37,427 38,550

White Rock Lake Trail VB13 0 0 0 4,476 9,220

Willie Mae Butler Park - ADA Drinking Fountain and Park Furnishings Package

VK08 1,728 3,559 3,666 3,776 3,889

Willie Mae Butler Park - Convert Tennis Court to Basketball

VK07 954 1,965 2,024 2,085 2,147

Willoughby Park - Playground Replacement

VK10 1,944 4,005 4,125 4,249 4,376

Department Total $1,426,956 $1,156,359 $1,843,596 $1,852,126 $1,962,256

512

PUBLIC WORKS CAPITAL IMPROVEMENTS MISSION Public Works capital improvements seek to enhance the overall transportation system in the City of Dallas to provide safe and efficient movement of people, goods, and services throughout the City. These projects include transportation systems management, participation with other agencies for improvements to intersections, thoroughfares and alternative modes of transportation, as well as street resurfacing, street petitions, street reconstruction, local collectors, sidewalks, thoroughfare improvements, alley petitions and reconstruction, and bridge repair and modification.

HIGHLIGHTED ACCOMPLISHMENTS FOR FY 2017-18 1. Completed four alley petition projects including the alley between Idaho Ave. and

Maryland Ave. from Holden Ave. to an estimated 250' south to Dallas Power & Lightproperty, Bluffman Drive, Castle Hills Dr. & Lovingood Dr. - Lovingood Dr. - Loud Dr., Alley between Bishop Ave. and Haines Ave. from Neches St. to Wickford St., andAlley between Mt. Nebo St. and Mt. Shasta St. from Mt. Royal St. to Mt. Ranier St.

2. Completed 23 alley reconstruction projects such as Azalea Ln. (6121-6339) andRoyalton Dr. (6142-6342) A8946, Baxtershire Dr. (7110-7250) and Eudora Dr.(7109-7239) A8730, Crest Brook Dr. (11311-11439) and Parkchester Dr. (11402-11468) A8905, Lavendale Ave. (6111-6339) and Azalea Ln. (6118-6338) A8948,Midbury Dr. (7806-7848) and Northaven Rd. (7807-7847) A8756.

3. Completed one bridge repair and modification project at Houston Street Viaduct.4. Completed 12 intergovernmental partnership projects including Katy Trail Phase 3,

Katy Trail Phase 6, Safety Improvements along UPRR from Municipal Street toScyene Road, CBD Wayfinding Phase 3, and Oak Cliff Gardens WalkabilityImprovements; and design of Second Avenue Bridge (NBI#18-057-0-9S23-40-008)Repairs and Second Avenue Bridge (NBI#18-057-0-9S23-40-010) Repairs, SOPACTrail Phase 3, SOPAC Trail Phase 4A, Denton Drive from Walnut Hill Road to RoyalLane, Cockrell Hill Road from La Reunion to Singleton and Lake Highlands TrailSouth Extension.

5. Completed four Complete Streets projects and two streetscape/urban designprojects including Bishop Ave. from Jefferson Blvd. to 8th St., Grand from R.B. Cullum to Good Latimer, Greenville Ave. Retail Areas, Jefferson Blvd. from Crawford St. toVan Buren Ave., N Beckley Ave. at W Commerce St. Intersection, and Spring Ave.Redevelopment Project

6. Completed five street petition projects including Longhorn St. from Bar X St. toFerguson Rd., Stevens St. from Cayuga Dr. to Davilla Ave. and Davilla Ave. fromStevens St. to Drake St., Palacios Ave. from Ottawa Rd. to Canada Dr., Elmdale Pl.from Polk St. to Tyler St., and Rockwood St. from Jerden Ln. to Pembroke Ave.

513

PUBLIC WORKS CAPITAL IMPROVEMENTS

7. Completed 10 street reconstruction projects including Brierfield Dr. from Brierfield Cir. To W Camp Wisdom Rd., Cedardale Rd. from Bonnie View Rd. to the Lancastercity limit, JB Jackson from Grand to MLK, Sweet Sue Ln. from Hidden Valley Dr. toCamp Wisdom (E) Rd., Frankford at Kelly, Aberdeen Ave. from Preston Rd. to Tulane St., Berry Trail from Preston Rd. to Copperhill Dr., Southview Ln. from Coit Rd. toBlossomheath Ln., Trails End from Berry Trail. to Arapaho Rd., and Weeburn fromMarsh to Mid Pines.

8. Completed 199 street resurfacing projects for a total of 210 lane miles.9. Completed four Target Neighborhood projects including Adams (N) from Davis to

9th, Arizona from Saner to Kiest, McVey from Beckley to Marsalis, and Mican Dr.from Schofield Dr. to end of pavement.

10. Completed 50 slope downs, 200 barrier-free ramps, and 400 resident cost-sharesidewalk replacement projects.

HIGHLIGHTED OBJECTIVES FOR FY 2018-19 1. Complete 13 alley reconstruction projects including Blue Mesa Dr. (6834 – 6922)

and Hillcrest Rd. (17702 – 17726), Earthwind Dr (17101 – 17409) and Campbell Rd.(6001 – 6101), and Tree Shadow Trl. (5902 – 5942) and Flintshire Ct. (5901 – 5923)

2. Complete three bridge repair projects at Second Avenue Bridge (NBI#18-057-0-9S23-40-008), Second Avenue Bridge (NBI#18-057-0-9S23-40-010), and MarsalisAvenue bridge over the Dallas Zoo.

3. Complete nine intergovernmental partnership projects including Mountain CreekParkway from Eagle Ford Road to Clark Road, Spring Valley Road from Coit Road toGoldmark, Davis Street Corridor Study, Rosemont Safe Route to School and LakeHighlands Trail South Extension; and design of Collective, Dolphin Road fromHaskell Avenue to Spring Avenue, Intersection improvements at Park Lane/US 75and along Walnut Street and LBJ East Noise Wall.

4. Complete five Complete Streets projects and one streetscape/urban design projectincluding W. Davis St. from N. Clinton Ave. to Cedar Hill Ave., Lamar St. from IH 45to Hatcher and Henderson St. from US 75 to Ross Ave. and Colorado Blvd. – BeckleyArea Sidewalk Enhancement project.

5. Complete four street petition projects including Gardenview Dr. from Alto GardenDr. to Loma Garden Ave., Lonsdale Ave. from Sarah Lee Dr. to Lake June Rd.,Crenshaw Dr. from Cushing Dr. to Old Seagoville Rd., and Michigan Ave. fromSaner Ave. to Hobson Ave.

6. Complete seven street reconstruction projects including Ledbetter Dr. fromKolloch Dr. to Mayforge Dr., Spring Grove Ave. from Alpha Rd. to Coit Rd., EwingAve. from Galloway Ave. to Genoa Ave., Highland Rd. from Ferguson Rd. to north ofthe entrance to Primrose, and Sylvan Ave. from W. Commerce St. to Singleton Blvd.

7. Complete 218 street resurfacing projects for a total of 183 lane miles.

514

PUBLIC WORKS CAPITAL IMPROVEMENTS

8. Complete three target neighborhood projects including Hughes Ln. from ChurchillWay to Lafayette Way, Phoenix Dr. from Fair Oaks to Holly Hill Dr. and Holly Hill Dr. from Phoenix Dr. to Pineland Dr.

9. Complete six sidewalk projects such as Frankford Rd. (South Side) from DickersonSt. to Coit Rd., Willow Ln (North Side) from Preston Rd. to Hillcrest Rd., Jeffries St.from Tanner St. to Warren Ave., and Rothington Rd. from Chariot Dr. to S. BucknerBlvd.

10. Complete 50 slope downs, 200 barrier-free ramps, and 400 resident cost-sharesidewalk replacement projects.

11. Complete engineering design for more than 100 projects including alley petitions,alley reconstruction, sidewalks, street reconstruction, streetscape/urban design,and Target Neighborhoods

SERVICE DESCRIPTIONS Alley Petitions Engineering and construction of alley paving through petitions from the Property Owners Cost Participation Program (POCPP). Petitions must represent a two-thirds majority of the abutting property owners and/or residents adjacent to unimproved alleys for a valid paving petition. Property owners are assessed for a portion of the cost.

Alley Reconstruction Engineering and construction of alleys that have exceeded their structural life expectancy.

Assessment Funds for Sidewalk Improvements Construction or replacement of neighborhood sidewalks funded by paving assessments for adjoining property owners.

Bridge Repair and Modification Provide for repair and modification of bridges due to structural deficiencies identified in the biannual Bridge Inspection and Appraisal Program performed by the Texas Department of Transportation.

Complete Streets The Complete Streets concept envisions building streets that are safe and comfortable for everyone—young and old, motorists and bicyclists, walkers and wheelchair users, and bus and train riders alike.

515

PUBLIC WORKS CAPITAL IMPROVEMENTS Hike and Bike Trails All-weather trail projects that encourage walking, bicycling, and other modes of transportation as an alternative to the automobile. These trails offer enough width to accommodate bicyclists, pedestrians, and skaters, and are recommended under the North Central Texas Council of Governments’ Mobility 2025 Plan and the Texas Natural Resources Conservation Commission's Emission Reduction Plan for the region. Intergovernmental Partnership Projects Transportation projects where the City is leveraging funding from other federal, state, and local sources. These projects typically include building a roadway to the standard identified in the Thoroughfare Plan, adding turn lanes at intersections, signal and other ITS upgrades, and trail projects. Public/Private Development Provides cost participation for street infrastructure improvements related to public/private development. Public Art Includes public art initiatives throughout the city. Funds generated by Public Art appropriations are used for the design services of artists, selection, acquisition, commissioning, and display of artworks, and for administration of public art projects. Resurfacing and Reconstruction Improvements Improvement and repairs on street resurfacing and street reconstruction projects Sidewalk Improvements Provides for new sidewalks in high-traffic pedestrian areas. Sidewalk Petition Provides for a sidewalk that is petitioned by residents. Sidewalk petition projects are validated by meeting the following requirements: Signatures of two-thirds majority of the abutting property owners and half of the property frontage, or signatures of half of the abutting property owners and two-thirds of the property frontage. Street and Alley Improvements Projects that improve the overall condition of the streets and alleys.

516

PUBLIC WORKS CAPITAL IMPROVEMENTS Street Petitions Engineering and construction of street paving petition improvements requested by property owners through the POCPP. Petitions must represent a two-thirds majority of the abutting property owners and/or residents adjacent to unimproved street for a valid paving petition. Property owners are assessed for part of the cost. Street Reconstruction Engineering and construction of streets that have exceeded their structural life expectancy. Street Resurfacing Provides the removal of previous asphalt overlays or milling of existing concrete, repairs to base pavement, curb, gutter, and sidewalks, where required for the resurfacing project and placement of new or recycled asphalt overlays or concrete repairs and traffic markings, as necessary. Streetscape/Urban Design Design and installation of sidewalks, barrier-free ramps, brick pavers, trees and planting materials, irrigation systems, street lighting, and pedestrian lighting. Target Neighborhood Improvement of substandard residential streets to current City standards without requiring street petition. Property owners will be assessed for a portion of the cost. Thoroughfares Roadway projects that improve the capacity of a segment of roadway by constructing it to the standard identified on the Thoroughfare Plan or CBD Streets and Vehicular Circulation Plan. Traffic Intersection Capacity and Safety Improvement Planning, design, and construction of physical improvements to intersections to improve carrying capacity and traveler and pedestrian safety. Traffic Signal Control Equipment Upgrades Improvements to existing traffic signal control devices to maintain operational performance and safety. Trinity River Corridor Engineering studies, design, initial right-of-way acquisition, and construction of transportation-related improvements in the Trinity River Corridor.

517

PUBLIC WORKS CAPITAL IMPROVEMENTS Warranted Signals and School Flashers Construction of traffic signals at unsignalized intersections that meet the criteria (warrants) for signal installation. Funds are also used for installation of new school zones with flashers.

518

519

PUBLIC WORKS CAPITAL IMPROVEMENTS USE OF FUNDS SUMMARY

Activity Capital Budget

Amended Expenditure to

Date Remaining

Balance Alley Petition $1,072,589 $500,381 $572,209

Alley Reconstruction 7,798,122 700,887 7,097,235

Assessment Funds for Sidewalk Improvements

0 0 0

Bridge Repair and Modification 19,958,972 18,987,275 971,696

Complete Streets 15,730,309 5,742,355 9,987,954

Gateway 34,380,228 2,915,134 31,465,094

Hike and Bike Trails 22,058,598 9,107,649 12,950,949

Intergovernmental Partnership Project 50,847,083 11,533,984 39,313,099

Public/Private Development 1,359,528 374,974 984,553

Public Art 498,843 84,269 414,574

Resurfacing & Reconstruction Improvements

4,100,000 0 4,100,000

Sidewalk Improvements 8,754,531 5,029,939 3,724,592

Sidewalk Petition 15,807 0 15,807

Street and Alley Improvement Projects 20,446,373 7,708,669 12,737,704

Street Petition 6,725,494 1,163,586 5,561,907

Street Reconstruction 31,339,369 5,819,821 25,519,549

Street Resurfacing 44,704,785 6,298,716 38,406,068

Streetscape/Urban Design 13,952,604 4,606,005 9,346,602

Target Neighborhood 6,013,390 593,327 5,420,062

Thoroughfares 63,246,784 36,566,348 26,680,434

Traffic Intersection Capacity and Safety Improvement

2,724,119 366,310 2,357,809

Traffic Signal Upgrades 6,721,128 1,956,494 4,764,633

Trinity River Corridor 63,003,946 52,973,814 10,030,132

Warranted Signals and School Flashers 7,524,283 3,246,162 4,278,121

Department Total $432,976,885 $176,276,100 $256,700,783

520

PUBLIC WORKS CAPITAL IMPROVEMENTS

FY 2018-19 Adopted

FY 2019-20 Planned

FY 2020-21 Projected

FY 2021-22 Projected

FY 2022-23 Projected

Total Budget

$0 $0 $967,884 $0 $0 $2,040,473

0 0 34,964,701 0 0 42,762,823

2,693,140 0 0 0 0 2,693,140

3,600,000 2,700,000 0 0 0 26,258,972

0 0 0 0 0 15,730,309

0 0 0 0 0 34,380,228

0 0 0 0 0 22,058,598

700,000 15,337,625 10,094,999 11,100,000 0 88,079,707

0 0 0 0 0 1,359,528

0 0 0 0 0 498,843

4,100,000 0 0 0 0 8,200,000

8,429,728 1,248,000 1,348,000 1,248,000 0 21,028,259

143,100 0 0 0 0 158,907

20,400,373 20,400,373 20,400,373 20,400,373 20,400,373 122,448,238

551,200 0 10,502,200 0 0 17,778,894

5,220,040 56,449,285 35,999,582 7,941,335 0 136,949,611

46,945,157 29,829,366 33,119,082 9,101,860 0 163,700,250

0 2,303,715 900,000 9,864,125 0 27,020,444

219,626 3,980,131 6,750,695 3,629,375 0 20,593,217

2,074,134 12,254,945 5,875,101 43,370,417 0 126,821,381

0 0 0 0 0 2,724,119

0 0 0 0 0 6,721,128

0 0 0 0 0 63,003,946

0 0 0 0 0 7,524,283

$95,076,498 $144,503,440 $160,922,617 $106,655,485 $20,400,373 $960,535,298

521

522

Pro

ject

Un

it

Nu

mb

erF

un

d

Nu

mb

erC

ou

nci

l D

istr

ict

Cap

ital

A

men

ded

Exp

end

itu

re t

o

Dat

eR

emai

nin

g B

alan

ceF

Y2

01

8-1

9

Adopted

FY

20

19

-20

Planned

F

Y2

02

0-2

1

Pro

ject

ed

FY

20

21

-22

P

roje

cted

F

Y2

02

2-2

3

Pro

ject

ed

To

tal

B

ud

get

AC

TIV

ITY

All

ey P

etit

ion

Alle

y: H

iber

nia

Mck

inn

ey F

rom

Ro

uth

To

B

oll

S20

11

U2

21

4$

13

,72

9.2

8$

12

,03

7.2

8$

1,6

92

.00

$0

$0

$0

$0

$0

$1

3,7

29

3U

22

14

80

,74

0

69

,91

7

10

,82

3

0

0

0

0

0

80

,74

0

4U

22

14

79

,59

0

61

,05

1

18

,53

9

0

0

0

0

0

79

,59

0

Alle

y: H

iber

nia

Sta

te F

rom

Bo

ll T

o

Wo

rth

ingt

on

S20

21

U2

21

41

5,0

11

1

2,9

29

2

,08

2

0

0

0

0

0

15

,01

1

2U

22

14

8,9

34

7

,26

9

1,6

65

0

0

0

0

0

8

,93

4

4U

22

14

23

,21

0

3,9

60

1

9,2

50

0

0

0

0

0

2

3,2

10

Alle

y: H

url

ey W

ay L

enel

Pla

ce W

llmsb

rg

To

T A

lley

S20

31

U2

26

31

,00

8

27

,70

8

3,3

00

0

0

0

0

0

3

1,0

08

2U

22

61

4,7

86

2

,24

0

12

,54

6

0

0

0

0

0

14

,78

6

3U

22

61

87

,82

5

16

2,0

97

2

5,7

29

0

0

0

0

0

1

87

,82

5

Alle

y: M

anan

a &

Par

k F

rom

Lar

ga T

o

Mar

shS2

05

1U

22

63

7,8

10

3

6,2

97

1

,51

3

0

0

0

0

0

37

,81

0

2U

22

61

6,2

61

6

,60

2

9,6

58

0

0

0

0

0

1

6,2

61

3U

22

63

68

,31

3

18

,68

2

34

9,6

31

0

0

0

0

0

3

68

,31

3

Alle

y: S

tate

St

Th

om

as A

ve F

rom

Ro

uth

T

o B

oll

S20

71

U2

21

41

3,2

08

1

1,5

38

1

,66

9

0

0

0

0

0

13

,20

8

2U

22

14

9,4

06

6

,90

3

2,5

03

0

0

0

0

0

9

,40

6

4U

22

14

65

,83

9

61

,15

1

4,6

88

0

0

0

0

0

6

5,8

39

48

12

-48

40

Wo

rth

St

- 48

07

-48

41

Tre

mo

nt

StU

_V0

07

F_1

V2

22

20

,42

4

0

20

,42

4

0

0

18

4,8

84

0

0

2

05

,30

8

Am

hu

rst

Av

- Sta

nfo

rd A

v F

rom

Lin

wo

od

Ave

. T

o B

riar

wo

od

Ln

U_V

00

5F

_1V

22

13

21

,07

70

21

,07

70

01

90

,80

00

02

11

,87

7

Clo

iste

r D

r - E

stac

ado

- A

shcr

eek

N O

f Mcc

osh

T

o S

Of P

eavy

U_V

00

3F

_1V

22

98

,55

00

8,5

50

00

77

,40

00

08

5,9

50

Ed

gefi

eld

An

d W

ind

om

ere-

12

Th

To

W

entw

ort

h [A

lley]

U_V

00

1F

_1V

22

12

1,2

76

02

1,2

76

00

19

2,6

00

00

21

3,8

76

Gle

nle

igh

Dr.

- Man

nin

g Ln

. Exi

stin

g P

avem

ent

To

Man

ches

ter

U_V

00

4F

_1V

22

13

6,1

64

06

,16

40

05

5,8

00

00

61

,96

4

La R

ue

St. A

nd

Wyo

min

g St

. - C

ock

rell

Hill

Rd

. T

o L

a R

ue

St.

U_V

00

2F

_1V

22

31

2,1

29

01

2,1

29

00

10

9,8

00

00

12

1,9

29

Pal

o P

into

Ave

. An

d V

elas

co A

ve -

Co

nch

o S

t.

To

Ski

llman

St

U_V

00

6F

_1V

22

14

17

,29

90

17

,29

90

01

56

,60

00

01

73

,89

9

To

tal A

lley

Pet

itio

n1

,07

2,5

89

50

0,3

81

57

2,2

09

00

96

7,8

84

00

2,0

40

,47

3

All

ey R

eco

nst

ruct

ion

27

11

-27

33

Gro

veri

dge

, 96

06

-96

74

Bri

ggs,

9

60

5-9

62

1 A

ltac

rest

U_V

06

1F

_1V

22

74

6,9

15

04

6,9

15

00

42

2,2

36

00

46

9,1

51

10

00

5-1

01

19

Sh

ayn

a D

r - 1

00

02

-10

10

6

Hym

ie C

irU

_V0

32

F_1

V2

25

22

,58

20

22

,58

20

02

03

,23

50

02

25

,81

7

PUBL

IC W

ORK

S CA

PITA

L IM

PRO

VEM

ENTS

523

Pro

ject

Un

it

Nu

mb

erF

un

d

Nu

mb

erC

ou

nci

l D

istr

ict

Cap

ital

A

men

ded

Exp

end

itu

re t

o

Dat

eR

emai

nin

g B

alan

ceF

Y2

01

8-1

9

Adopted

FY

20

19

-20

Planned

F

Y2

02

0-2

1

Pro

ject

ed

FY

20

21

-22

P

roje

cted

F

Y2

02

2-2

3

Pro

ject

ed

To

tal

B

ud

get

10

10

6-1

01

60

Car

ibo

u T

rail

- 10

12

7-1

01

43

F

ern

dal

e R

dU

_V0

79

F_1

V2

21

02

6,4

99

02

6,4

99

00

23

8,4

93

00

26

4,9

92

10

16

3-1

01

99

Vis

tad

ale

Dr

- 10

20

0-1

02

00

T

railc

liff D

rU

_V0

80

F_1

V2

21

02

2,8

05

02

2,8

05

00

20

5,2

41

00

22

8,0

46

10

31

5-1

05

42

Cas

tler

ock

Dr

- 10

31

5 C

hec

ota

D

r - G

ard

ensi

de

U_V

03

3F

_1V

22

55

0,3

23

05

0,3

23

00

45

2,9

07

00

50

3,2

30

10

44

5 -

10

46

1 C

arry

Bac

k C

ir -

10

41

9 -

10

42

7 C

arry

Bac

k P

lU

_V1

13

F_1

V2

21

31

1,5

93

01

1,5

93

00

10

4,3

41

00

11

5,9

34

11

13

3-1

11

39

Co

tilli

on

Dr

- 36

09

Bo

n P

ark

Ct

U_V

06

9F

_1V

22

91

0,3

03

01

0,3

03

00

92

,72

30

01

03

,02

6

11

20

5-1

13

35

Bu

chan

nan

Dr

- 11

20

0-1

12

98

F

ergu

son

Rd

U_V

07

0F

_1V

22

94

0,6

25

04

0,6

25

00

36

5,6

25

00

40

6,2

50

11

30

6-1

13

40

Du

mb

arto

n D

r - 1

13

23

-11

35

7

Gle

n C

ross

Dr

U_V

07

1F

_1V

22

92

0,5

40

02

0,5

40

00

18

4,8

60

00

20

5,4

00

11

31

2-1

13

44

Gle

n C

ross

Dr

- 11

34

1-1

13

67

D

rum

mo

nd

Dr

U_V

07

2F

_1V

22

92

4,2

45

02

4,2

45

00

21

8,2

05

00

24

2,4

50

12

25

-14

23

Kir

nw

oo

d D

r - 7

60

1 S

Po

lk S

tU

_V0

62

F_1

V2

28

36

,24

50

36

,24

50

03

26

,20

80

03

62

,45

3

12

7-2

31

W L

ou

isia

na

Ave

- 1

18

-22

8 C

on

rad

StU

_V0

22

F_1

V2

24

41

,63

00

41

,63

00

03

74

,67

30

04

16

,30

3

15

03

-15

51

Bri

arcl

iff R

d - 

55

03

-55

37

Mes

a C

irU

_V0

08

F_1

V2

22

20

,95

70

20

,95

70

01

88

,61

60

02

09

,57

3

15

63

2-1

57

24

Go

lden

Cre

ek R

d -6

23

1 -

La

Co

sa D

r - B

ay P

oin

tU

_V0

86

F_1

V2

21

13

6,0

00

03

6,0

00

00

32

4,0

00

00

36

0,0

00

16

08

-16

20

Day

Sta

r D

r - 1

60

3-1

63

3 H

angi

ng

Clif

f Dr

U_V

02

3F

_1V

22

43

5,3

10

03

5,3

10

00

31

7,7

87

00

35

3,0

97

16

11

-17

27

Red

Clo

ud

Dr

- 97

04

-97

80

F

airc

lou

d D

r [A

70

03

]U

_V0

34

F_1

V2

25

39

,62

10

39

,62

10

03

56

,59

30

03

96

,21

4

16

21

-16

31

Win

dch

ime

Dr

- 16

14

-16

26

V

atic

an L

nU

_V0

24

F_1

V2

24

8,6

38

08

,63

80

07

7,7

39

00

86

,37

7

17

08

-19

20

Vat

ican

Ln

- 1

70

5-1

92

1

Win

dch

ime

Dr

U_V

02

5F

_1V

22

43

4,3

34

03

4,3

34

00

30

9,0

09

00

34

3,3

43

18

30

-18

86

Red

Clo

ud

Dr

- 98

03

-98

51

G

len

gree

n D

r [A

69

72

]U

_V0

35

F_1

V2

25

22

,19

90

22

,19

90

01

99

,79

50

02

21

,99

4

18

60

3-1

87

07

Am

ado

r A

ve -

65

05

-65

11

Vill

a R

dU

_V0

95

F_1

V2

21

25

4,9

73

05

4,9

73

00

49

4,7

58

00

54

9,7

31

18

85

-20

25

Red

Clo

ud

Dr

- 20

02

-20

80

C

orv

ette

Dr

[A6

96

6]

U_V

03

6F

_1V

22

54

7,3

29

04

7,3

29

00

42

5,9

62

00

47

3,2

91

19

00

3-1

90

39

Bilb

roo

k Ln

U_V

09

6F

_1V

22

12

34

,46

20

34

,46

20

03

10

,15

50

03

44

,61

7

20

7-3

47

Bet

tyra

e W

ay -

77

08

-77

70

Rya

nR

idge

Dr

U_V

06

3F

_1V

22

84

2,5

83

04

2,5

83

00

38

3,2

51

00

42

5,8

34

21

04

-23

36

Du

gald

Pl -

20

05

-22

49

E Il

lino

is

Ave

U_V

02

6F

_1V

22

46

7,4

98

06

7,4

98

00

60

7,4

83

00

67

4,9

81

22

05

-23

41

Fre

elan

d  -

23

36

-23

28

Ho

mew

ay  -

2

20

4-2

34

0 B

abal

os

U_V

06

0F

_1V

22

73

9,3

99

03

9,3

99

00

35

4,5

87

00

39

3,9

86

22

11

-23

23

Dee

r P

ath

Dr

- 29

05

-33

11

Kel

logg

A

veU

_V0

27

F_1

V2

24

56

,14

40

56

,14

40

05

05

,29

90

05

61

,44

3

23

04

-23

48

Hu

nte

rs R

un

Dr

- 74

07

-74

15

M

esa

Ver

de

Trl

U_V

06

4F

_1V

22

84

0,6

41

04

0,6

41

00

36

5,7

65

00

40

6,4

06

23

06

- 2

44

0 B

luff

ton

Dr

- 23

07

- 2

43

9

Bla

ydo

n D

rU

_V0

42

F_1

V2

27

35

,16

20

35

,16

20

03

16

,46

20

03

51

,62

4

24

08

-25

64

Clu

b M

ano

r D

r - 2

43

5-2

54

9

Mat

lan

d D

rU

_V0

17

F_1

V2

23

61

,82

10

61

,82

10

05

56

,38

80

06

18

,20

9

25

03

-26

23

W L

ove

rs L

n -

25

02

-26

14

W

Am

her

st A

veU

_V0

09

F_1

V2

22

19

,58

80

19

,58

80

01

76

,29

00

01

95

,87

8

25

07

- 2

53

7 B

layd

on

Dr

- 25

06

- 2

53

6

Blu

ffto

n D

rU

_V0

43

F_1

V2

27

16

,72

10

16

,72

10

01

50

,49

10

01

67

,21

2

PUBL

IC W

ORK

S CA

PITA

L IM

PRO

VEM

ENTS

524

Pro

ject

Un

it

Nu

mb

erF

un

d

Nu

mb

erC

ou

nci

l D

istr

ict

Cap

ital

A

men

ded

Exp

end

itu

re t

o

Dat

eR

emai

nin

g B

alan

ceF

Y2

01

8-1

9

Adopted

FY

20

19

-20

Planned

F

Y2

02

0-2

1

Pro

ject

ed

FY

20

21

-22

P

roje

cted

F

Y2

02

2-2

3

Pro

ject

ed

To

tal

B

ud

get

26

03

-29

31

Gar

apan

Dr

- 25

02

-29

22

N

ich

ols

on

Dr

U_V

02

8F

_1V

22

46

6,6

40

06

6,6

40

00

59

9,7

58

00

66

6,3

98

27

03

-27

43

Ap

ril H

ill L

n -

27

10

-27

50

Ste

ven

s P

oin

t Ln

U_V

09

7F

_1V

22

12

27

,58

20

27

,58

20

02

48

,23

90

02

75

,82

1

27

03

-28

29

Klo

nd

ike

- Dr

27

04

-28

30

Lo

ckh

art

Ave

U_V

04

4F

_1V

22

72

9,3

02

02

9,3

02

00

26

3,7

18

00

29

3,0

20

27

03

-28

31

Sco

ttsb

luff

Dr

- 28

02

-28

26

La

Pra

da

Ct

U_V

04

5F

_1V

22

73

6,3

09

03

6,3

09

00

32

6,7

81

00

36

3,0

90

27

07

- 2

75

7 R

un

nin

gbro

ok

Ln -

27

00

N

Bu

ckn

er B

lvd

U_V

04

6F

_1V

22

73

0,1

30

03

0,1

30

00

27

1,1

71

00

30

1,3

01

27

07

- 2

83

7 B

lyth

Dr

- 27

06

-28

38

Gro

ss R

dU

_V0

47

F_1

V2

27

29

,68

40

29

,68

40

02

67

,15

80

02

96

,84

2

29

9-3

85

Sto

nep

ort

Dr

- 32

0 P

emb

erto

n H

illR

dU

_V0

65

F_1

V2

28

41

,11

80

41

,11

80

03

70

,06

50

04

11

,18

3

30

04

-31

50

Kin

kaid

Dr

- 30

45

-31

55

Par

k Ln

U_V

03

7F

_1V

22

67

9,6

25

07

9,6

25

00

71

6,6

25

00

79

6,2

50

31

05

-31

61

Wal

dro

p D

rive

- 3

10

6-3

16

0 R

ota

n

Lan

eU

_V1

14

F_1

V2

21

33

2,2

96

03

2,2

96

00

29

0,6

63

00

32

2,9

59

31

05

-31

71

New

cast

le D

r - 3

10

4-3

17

0 W

aln

ut

Hill

U_V

03

8F

_1V

22

63

0,5

44

03

0,5

44

00

27

4,8

97

00

30

5,4

41

31

63

-32

41

E L

edb

ette

r D

r - 3

13

2-3

24

4

Dah

lia D

rU

_V0

29

F_1

V2

24

36

,01

20

36

,01

20

03

24

,10

80

03

60

,12

0

32

06

-32

32

Ro

tan

Lan

e - 3

20

7-3

23

3 W

ald

rop

D

rive

U_V

11

5F

_1V

22

13

18

,88

70

18

,88

70

01

69

,98

30

01

88

,87

0

32

07

- 3

34

9 C

itat

ion

Dr

- 32

08

- 3

33

0

Tim

ber

view

Rd

U_V

11

6F

_1V

22

13

29

,04

70

29

,04

70

02

61

,42

50

02

90

,47

2

35

05

-35

23

Par

k Ln

- 3

51

1 V

alle

y R

idge

Rd

U_V

03

9F

_1V

22

61

1,4

98

01

1,4

98

00

10

3,4

81

00

11

4,9

79

35

06

-36

58

Hig

h V

ista

Dr

- 11

96

0 H

igh

dal

e D

rU

_V0

40

F_1

V2

26

45

,83

20

45

,83

20

04

12

,48

90

04

58

,32

1

35

44

- 3

63

8 A

insw

ort

h D

r - 3

61

5 -

36

75

N

orc

ross

Ln

U_V

11

7F

_1V

22

13

31

,11

70

31

,11

70

02

80

,05

70

03

11

,17

4

36

09

-36

15

Bo

n P

ark

Ct

- 36

08

-36

14

Par

ader

C

tU

_V0

73

F_1

V2

29

8,8

08

08

,80

80

07

9,2

68

00

88

,07

6

36

10

-36

68

Wee

bu

rn D

r - 3

62

3-3

65

1

Mid

pin

es D

rU

_V1

18

F_1

V2

21

32

5,1

62

02

5,1

62

00

22

6,4

54

00

25

1,6

16

37

03

-37

71

Co

rtez

Dr

- 37

02

-37

70

Du

ran

go

Dr

U_V

01

0F

_1V

22

23

0,1

62

03

0,1

62

00

27

1,4

58

00

30

1,6

20

38

05

-39

45

Haw

ick

Ln -

38

04

-38

58

Eat

on

Dr

U_V

01

1F

_1V

22

23

3,0

92

03

3,0

92

00

29

7,8

30

00

33

0,9

22

38

64

-38

72

Tre

elin

e C

ir -

16

18

-16

26

Fiv

e M

ile

Ct

U_V

03

0F

_1V

22

42

6,6

87

02

6,6

87

00

24

0,1

84

00

26

6,8

71

39

03

-39

91

Co

rtez

Dr

- 39

04

-39

90

Du

ran

go

Dr

U_V

04

1F

_1V

22

63

8,4

43

03

8,4

43

00

34

5,9

87

00

38

4,4

30

41

04

-41

24

Fir

ebri

ck L

n -

41

03

-41

19

Co

un

try

Bro

ok

Dr

U_V

09

8F

_1V

22

12

15

,09

70

15

,09

70

01

35

,87

20

01

50

,96

9

42

02

-42

72

Tim

ber

glen

Rd

- 4

20

3-4

23

1

Law

nga

te D

rU

_V0

99

F_1

V2

21

22

1,8

49

02

1,8

49

00

19

6,6

42

00

21

8,4

91

43

07

-44

35

Bo

nn

ie V

iew

Rd

- 4

30

2-4

44

6

Cic

ero

St

U_V

03

1F

_1V

22

44

3,8

93

04

3,8

93

00

39

5,0

40

00

43

8,9

33

44

03

-44

51

Cin

nab

ar D

r - 6

10

2-6

15

0

Sym

ph

on

y Ln

U_V

04

8F

_1V

22

73

2,1

37

03

2,1

37

00

28

9,2

30

00

32

1,3

67

45

03

-45

35

Liv

e O

ak S

t - 4

51

4-4

52

2 B

ryan

St

U_V

01

2F

_1V

22

21

9,3

65

01

9,3

65

00

17

4,2

83

00

19

3,6

48

48

04

-49

50

Ash

bro

ok

Rd

- 4

80

3-4

94

5 C

hilt

on

D

rU

_V0

49

F_1

V2

27

48

,66

70

48

,66

70

04

38

,00

10

04

86

,66

8

48

06

-50

34

Mill

Cre

ek R

d -

48

07

-49

23

-12

51

5

Pla

nte

rs G

len

Dr

U_V

12

3F

_1V

22

13

46

,15

10

46

,15

10

04

15

,36

20

04

61

,51

3

PUBL

IC W

ORK

S CA

PITA

L IM

PRO

VEM

ENTS

525

Pro

ject

Un

it

Nu

mb

erF

un

d

Nu

mb

erC

ou

nci

l D

istr

ict

Cap

ital

A

men

ded

Exp

end

itu

re t

o

Dat

eR

emai

nin

g B

alan

ceF

Y2

01

8-1

9

Adopted

FY

20

19

-20

Planned

F

Y2

02

0-2

1

Pro

ject

ed

FY

20

21

-22

P

roje

cted

F

Y2

02

2-2

3

Pro

ject

ed

To

tal

B

ud

get

49

02

-50

32

Th

urs

h S

t - 4

90

3-5

03

3 W

eno

nah

D

rU

_V0

13

F_1

V2

22

26

,21

30

26

,21

30

02

35

,91

30

02

62

,12

6

50

05

-52

07

Ban

tin

g W

ay -

54

11

-54

45

En

dle

ry

Pl

U_V

05

0F

_1V

22

73

9,8

76

03

9,8

76

00

35

8,8

86

00

39

8,7

62

50

3-5

11

N P

rair

ie A

ve -

47

21

-47

21

Tre

mo

nt

StU

_V0

14

F_1

V2

22

5,9

56

05

,95

60

05

3,6

04

00

59

,56

0

51

00

-51

52

Lah

om

a St

- 5

10

1-5

14

7 N

Hal

l St

U_V

01

5F

_1V

22

22

1,6

58

02

1,6

58

00

19

4,9

22

00

21

6,5

80

51

07

-51

43

Bre

akw

oo

d D

r - 5

11

6-5

15

2 C

olt

er

Dr

U_V

05

1F

_1V

22

71

7,1

67

01

7,1

67

00

15

4,5

05

00

17

1,6

72

51

79

-51

07

Ch

alet

- 1

40

4-1

55

0 D

rury

Dr

U_V

01

8F

_1V

22

33

7,2

01

03

7,2

01

00

33

4,8

07

00

37

2,0

08

53

00

-53

58

Will

is A

ve -

53

03

-53

55

Ric

har

d

Ave

U_V

01

6F

_1V

22

22

4,3

65

02

4,3

65

00

21

9,2

88

00

24

3,6

53

53

03

-53

47

Bla

ney

Way

- 5

20

4-5

24

0 B

anti

ng

Way

U_V

05

2F

_1V

22

73

7,3

28

03

7,3

28

00

33

5,9

54

00

37

3,2

82

53

06

-53

42

Lak

e P

laci

d D

r - 1

57

2-1

56

8 D

rury

P

lU

_V0

19

F_1

V2

23

19

,81

10

19

,81

10

01

78

,29

60

01

98

,10

7

55

00

-55

52

Lo

ngv

iew

St

- 55

03

-55

49

M

cCo

mm

as B

lvd

U_V

12

5F

_1V

22

14

24

,07

90

24

,07

90

02

16

,70

70

02

40

,78

6

55

01

-55

27

Har

bo

r T

ow

n D

r - 5

50

6-5

53

0

Tam

aro

n C

tU

_V1

00

F_1

V2

21

22

6,0

21

02

6,0

21

00

23

4,1

93

00

26

0,2

14

56

01

-56

39

Mo

rnin

gsid

e A

ve -

56

02

-56

34

M

cCo

mm

as B

lvd

U_V

12

6F

_1V

22

14

20

,57

50

20

,57

50

01

85

,17

60

02

05

,75

1

56

05

-58

31

Eve

rgla

de

Rd

- 5

60

6-5

82

4

Tw

inei

ng

StU

_V0

53

F_1

V2

27

46

,50

10

46

,50

10

04

18

,50

90

04

65

,01

0

56

20

-58

32

Eve

rgla

de

Rd

- 5

70

7-5

86

1

Mar

view

Ln

U_V

05

4F

_1V

22

74

8,9

85

04

8,9

85

00

44

0,8

68

00

48

9,8

53

57

03

-57

47

Van

der

bilt

Ave

- 5

71

0-5

75

0

Mar

qu

ita

Ave

U_V

12

7F

_1V

22

14

21

,43

50

21

,43

50

01

92

,91

50

02

14

,35

0

57

10

-58

14

Mea

do

wic

k Ln

- 5

27

4-5

29

0

Po

nd

ero

sa C

irU

_V0

55

F_1

V2

27

16

,91

20

16

,91

20

01

52

,21

20

01

69

,12

4

57

37

-57

63

Car

uth

Blv

d -

57

08

-57

28

Su

rrey

Sq

uar

e La

ne

U_V

11

9F

_1V

22

13

15

,06

50

15

,06

50

01

35

,58

50

01

50

,65

0

60

20

-60

40

Fie

ldst

on

eU

_V1

01

F_1

V2

21

22

6,9

50

02

6,9

50

00

24

2,5

50

00

26

9,5

00

60

24

-63

00

Sam

uel

l Blv

d -

62

05

-64

41

Sy

mp

ho

ny

LnU

_V0

56

F_1

V2

27

47

,64

80

47

,64

80

04

28

,82

80

04

76

,47

6

61

03

-61

29

Mer

ced

es A

ve -

61

00

-61

26

M

orn

ings

ide

Ave

U_V

12

8F

_1V

22

14

13

,85

50

13

,85

50

01

24

,69

30

01

38

,54

8

61

39

-61

79

Mo

nti

cello

Ave

- 6

20

2-6

23

8

Mer

ced

es A

veU

_V1

29

F_1

V2

21

42

0,0

97

02

0,0

97

00

18

0,8

76

00

20

0,9

73

62

01

- 63

33

Bry

an P

kwy

- 58

08

-58

42

Liv

e O

ak S

tU

_V1

30

F_1

V2

21

42

2,3

91

02

2,3

91

00

20

1,5

15

00

22

3,9

06

62

06

-64

40

Sym

ph

on

y Ln

- 4

30

7-4

33

9

Cin

nab

ar D

rU

_V0

57

F_1

V2

27

30

,92

60

30

,92

60

02

78

,33

80

03

09

,26

4

62

16

-62

26

Au

tum

n W

oo

ds

Trl

- 8

04

-81

4 W

R

ed B

ird

Ln

U_V

02

0F

_1V

22

31

3,9

82

01

3,9

82

00

12

5,8

39

00

13

9,8

21

63

02

-63

26

Oak

leaf

Rd

- 6

30

1-6

32

3 W

arm

M

ist

LnU

_V1

02

F_1

V2

21

22

1,4

67

02

1,4

67

00

19

3,2

02

00

21

4,6

69

64

07

-64

75

Gle

nd

ora

Ave

- 6

40

6-6

47

4

Mea

do

w R

oad

U_V

12

0F

_1V

22

13

31

,75

40

31

,75

40

02

85

,79

00

03

17

,54

4

64

21

-65

43

No

rth

wo

od

Ro

ad -

64

26

-65

42

D

elo

ach

e A

veU

_V1

21

F_1

V2

21

33

3,3

47

03

3,3

47

00

30

0,1

23

00

33

3,4

70

65

05

-66

35

Mim

osa

Ln

- 6

50

6-6

63

0 L

akeh

urs

t A

veU

_V1

22

F_1

V2

21

33

0,9

90

03

0,9

90

00

27

8,9

11

00

30

9,9

01

65

06

-65

56

Cre

stm

ere

Dr

- 65

15

-65

55

M

ead

ow

cree

k D

rU

_V0

87

F_1

V2

21

12

5,0

66

02

5,0

66

00

22

5,5

94

00

25

0,6

60

PUBL

IC W

ORK

S CA

PITA

L IM

PRO

VEM

ENTS

526

Pro

ject

Un

it

Nu

mb

erF

un

d

Nu

mb

erC

ou

nci

l D

istr

ict

Cap

ital

A

men

ded

Exp

end

itu

re t

o

Dat

eR

emai

nin

g B

alan

ceF

Y2

01

8-1

9

Adopted

FY

20

19

-20

Planned

F

Y2

02

0-2

1

Pro

ject

ed

FY

20

21

-22

P

roje

cted

F

Y2

02

2-2

3

Pro

ject

ed

To

tal

B

ud

get

65

10

-65

80

Cal

ais

Dr

- 65

09

-65

65

Cre

stm

ere

Dr

U_V

08

8F

_1V

22

11

28

,34

70

28

,34

70

02

55

,11

90

02

83

,46

6

66

07

-68

31

Des

co D

rive

- 6

70

6-6

83

8

Pre

sto

nsh

ire

Lan

eU

_V1

24

F_1

V2

21

34

2,6

79

04

2,6

79

00

38

4,1

11

00

42

6,7

90

68

08

-70

38

Hu

nte

rs R

idge

Dr

- 68

07

-69

59

T

ow

n B

luff

Dr

U_V

08

9F

_1V

22

11

50

,35

50

50

,35

50

04

53

,19

30

05

03

,54

8

68

16

-68

58

Fre

emo

nt

St -

68

09

-68

51

W

hit

ehill

St

U_V

07

4F

_1V

22

92

1,0

93

02

1,0

93

00

18

9,8

33

00

21

0,9

26

69

06

-69

54

Kin

gsb

ury

Dr

- 69

07

-69

49

W

inch

este

r St

U_V

07

5F

_1V

22

92

3,2

05

02

3,2

05

00

20

8,8

45

00

23

2,0

50

69

06

-70

30

Orc

hid

Ln

-69

09

-70

07

M

ead

ow

bri

ar L

n -P

emb

erto

n D

rU

_V0

94

F_1

V2

21

13

5,5

35

03

5,5

35

00

31

9,8

13

00

35

5,3

48

69

15

-69

65

Fre

emo

nt

St -

69

14

-69

64

W

akef

ield

St

U_V

07

6F

_1V

22

92

2,7

83

02

2,7

83

00

20

5,0

43

00

22

7,8

26

69

20

-70

38

Mid

bu

ry D

r - 6

91

9-7

03

3

No

rth

aven

Rd

U_V

09

0F

_1V

22

11

4,3

73

04

,37

30

03

9,3

57

00

43

,73

0

70

05

-70

65

Fre

emo

nt

St -

70

06

-70

66

W

akef

ield

St

U_V

07

7F

_1V

22

92

7,3

65

02

7,3

65

00

24

6,2

85

00

27

3,6

50

70

23

-70

31

Wak

efie

ld S

t - 7

04

9-7

05

3

Wak

efie

ld C

irU

_V0

78

F_1

V2

29

8,6

78

08

,67

80

07

8,0

98

00

86

,77

6

70

27

-72

03

Hu

nn

icu

t R

d -

70

12

-71

08

Bel

teau

Ln

U_V

05

8F

_1V

22

72

6,1

17

02

6,1

17

00

23

5,0

53

00

26

1,1

70

71

03

-71

33

Ech

o B

luff

Dr

- 72

02

-72

26

Ru

stic

V

alle

y D

rU

_V1

03

F_1

V2

21

22

8,5

69

02

8,5

69

00

25

7,1

25

00

28

5,6

94

71

05

-72

27

Blu

efie

ld D

r - 7

31

1- 7

42

7 C

arta

V

alle

y D

rU

_V1

04

F_1

V2

21

24

2,8

75

04

2,8

75

00

38

5,8

75

00

42

8,7

50

71

29

-71

95

Elli

ott

Dr

- 71

30

-71

84

Ro

llin

g F

ork

Dr

U_V

05

9F

_1V

22

72

8,2

19

02

8,2

19

00

25

3,9

72

00

28

2,1

91

71

51

-72

03

Gra

cefi

eld

Ln

- 7

10

1-7

14

5

Cro

oke

d O

ak D

rU

_V1

05

F_1

V2

21

24

5,6

41

04

5,6

41

00

41

0,7

69

00

45

6,4

10

72

06

-74

46

La

Sob

rin

a D

r - 7

22

3-7

44

1

Wh

isp

erin

g P

ine

Dr

U_V

10

6F

_1V

22

12

52

,26

60

52

,26

60

04

70

,39

30

05

22

,65

9

73

06

-75

40

Gay

glen

Dr

- 73

03

-75

33

Neu

ho

ff

Dr

U_V

06

6F

_1V

22

85

1,3

10

05

1,3

10

00

46

1,7

93

00

51

3,1

03

73

09

-74

35

Tan

gleg

len

Dr

- 73

64

-74

50

To

ph

ill

LnU

_V0

91

F_1

V2

21

12

9,3

00

02

9,3

00

00

26

3,7

00

00

29

3,0

00

74

05

-74

43

Lyn

wo

rth

Dr

- 74

08

-74

38

C

hat

tin

gto

n D

rU

_V0

92

F_1

V2

21

12

1,4

03

02

1,4

03

00

19

2,6

29

00

21

4,0

32

75

01

-76

31

Ash

cres

t Ln

- 7

50

2-7

57

8 C

hri

stie

Ln

U_V

02

1F

_1V

22

34

5,6

41

04

5,6

41

00

41

0,7

69

00

45

6,4

10

76

04

-76

08

Do

rno

ch L

n -

76

03

-76

05

Lai

rds

LnU

_V1

07

F_1

V2

21

21

0,6

06

01

0,6

06

00

95

,45

40

01

06

,06

0

76

06

-76

72

Ro

llin

g A

cres

Dr

- 76

15

-76

51

T

op

hill

Ln

U_V

09

3F

_1V

22

11

25

,32

10

25

,32

10

02

27

,88

60

02

53

,20

7

76

07

-77

7 L

a So

bri

na

Dr

- 76

24

-77

72

Qu

erid

a Ln

U_V

10

8F

_1V

22

12

55

,76

90

55

,76

90

05

01

,92

40

05

57

,69

3

76

20

-77

68

La

Man

ga D

r - 7

62

5-7

77

1 Q

uer

ida

LnU

_V1

09

F_1

V2

21

25

0,4

50

05

0,4

50

00

45

4,0

54

00

50

4,5

04

78

05

-78

71

La

Ver

du

ra D

r - 7

80

6-7

84

6 E

l P

aste

l Dr

U_V

11

0F

_1V

22

12

26

,97

70

26

,97

70

02

42

,79

30

02

69

,77

0

78

05

-78

87

Qu

erid

a Ln

- 7

80

8-7

85

8 L

a M

anga

D

rU

_V1

11

F_1

V2

21

22

7,3

59

02

7,3

59

00

24

6,2

32

00

27

3,5

91

78

06

-78

70

Qu

erid

a Ln

- 7

80

7-7

86

7 L

a So

bri

na

Dr

U_V

11

2F

_1V

22

12

33

,34

70

33

,34

70

03

00

,12

30

03

33

,47

0

79

05

-79

33

Olu

sta

Dr

- 79

32

Gre

at T

rin

ity

Fo

rest

Way

U_V

06

7F

_1V

22

81

9,0

78

01

9,0

78

00

17

1,7

03

00

19

0,7

81

80

6-9

54

Ivyw

oo

d D

r - 8

07

-95

1 J

adew

oo

d D

rU

_V0

68

F_1

V2

28

38

,57

00

38

,57

00

03

47

,13

30

03

85

,70

3

PUBL

IC W

ORK

S CA

PITA

L IM

PRO

VEM

ENTS

527

Pro

ject

Un

it

Nu

mb

erF

un

d

Nu

mb

erC

ou

nci

l D

istr

ict

Cap

ital

A

men

ded

Exp

end

itu

re t

o

Dat

eR

emai

nin

g B

alan

ceF

Y2

01

8-1

9

Adopted

FY

20

19

-20

Planned

F

Y2

02

0-2

1

Pro

ject

ed

FY

20

21

-22

P

roje

cted

F

Y2

02

2-2

3

Pro

ject

ed

To

tal

B

ud

get

90

03

-91

31

Web

b K

ay D

r - 9

00

6-9

13

2 W

ind

y C

rest

Dr

U_V

08

1F

_1V

22

10

49

,36

80

49

,36

80

04

44

,30

80

04

93

,67

6

95

06

-96

50

Dar

trid

ge D

r - 9

60

5-9

67

9

Co

vem

ead

ow

Dr

U_V

08

2F

_1V

22

10

44

,78

10

44

,78

10

04

03

,03

00

04

47

,81

1

96

03

-96

16

Gre

ensp

rin

t D

rive

- 9

62

6-9

62

6

Ch

urc

h R

dU

_V0

83

F_1

V2

21

01

0,3

51

01

0,3

51

00

93

,16

20

01

03

,51

3

96

06

-97

34

Sh

ady

Dal

e La

ne

- 97

09

-97

33

Sh

ore

view

Rd

U_V

08

4F

_1V

22

10

26

,88

10

26

,88

10

02

41

,93

30

02

68

,81

4

98

05

-88

05

Bu

xhill

Dr

- 98

04

-98

46

Ch

isw

ell -

8

80

5 F

ench

urc

hU

_V0

85

F_1

V2

21

02

9,9

10

02

9,9

10

00

26

9,1

86

00

29

9,0

96

Car

uth

Blv

d &

Co

lgat

e A

veS2

26

1U

22

13

41

,07

63

4,6

23

6,4

53

00

00

04

1,0

76

Bar

uth

Blv

d &

Co

lgat

e A

veS2

26

3U

22

13

21

2,6

24

02

12

,62

40

00

00

21

2,6

24

Blu

e M

esa

Dr

Hill

cres

t R

dS2

21

1U

22

12

31

,70

82

9,4

78

2,2

30

00

00

03

1,7

08

BLU

E M

ESA

DR

HIL

LCR

EST

RD

S22

12

U2

21

21

09

,75

99

1,5

33

18

,22

60

00

00

10

9,7

59

BLU

E M

ESA

DR

& H

ILLC

RE

ST R

DS2

21

3U

22

12

14

2,4

80

17

,60

01

24

,88

00

00

00

14

2,4

80

BLU

E M

ESA

DR

& H

ILLC

RE

ST R

DS2

21

4U

22

12

7,1

86

1,8

81

5,3

05

00

00

07

,18

6

Bro

okv

iew

Dr

Glo

ster

Rd

S22

33

U2

21

32

51

,17

51

,48

22

49

,69

30

00

00

25

1,1

75

Bro

okv

iew

Dr

& G

lost

er R

dS2

23

1U

22

13

50

,05

13

9,9

27

10

,12

40

00

00

50

,05

1

Cla

ren

Ct

Ju

di C

tS2

37

1U

22

12

29

,72

72

7,4

96

2,2

31

00

00

02

9,7

27

Cla

ren

Ct

Ju

di C

tS2

37

2U

22

12

49

,26

24

8,1

25

1,1

37

00

00

04

9,2

62

Cla

ren

Ct

& J

ud

i Ct

S23

73

U2

21

21

39

,04

59

,97

41

29

,07

10

00

00

13

9,0

45

Cla

ren

Ct

& J

ud

i Ct

S23

74

U2

21

26

,32

81

,48

84

,84

00

00

00

6,3

28

Co

un

try

Bro

ok

Dr

S24

11

U2

21

22

2,6

14

19

,62

32

,99

10

00

00

22

,61

4

Co

un

try

Bro

ok

Dr

S24

13

U2

21

22

30

,53

41

1,5

35

21

8,9

99

00

00

02

30

,53

4

Du

ffie

ld D

r E

arth

win

d D

rS2

48

1U

22

12

27

,50

12

5,2

70

2,2

31

00

00

02

7,5

01

Du

ffie

ld D

r E

arth

win

d D

rS2

48

2U

22

12

58

,21

15

,30

55

2,9

06

00

00

05

8,2

11

Du

ffie

ld D

r &

Ear

thw

ind

Dr

S24

83

U2

21

21

17

,25

21

1,1

90

10

6,0

62

00

00

01

17

,25

2

Du

ffie

ld D

r &

Ear

thw

ind

Dr

S24

84

U2

21

25

,94

70

5,9

47

00

00

05

,94

7

Ear

thw

ind

Dr

Cam

pb

ell R

dS2

49

1U

22

12

90

,40

37

9,1

23

11

,28

10

00

00

90

,40

3

Ear

thw

ind

Dr

Cam

pb

ell R

dS2

49

2U

22

12

45

7,9

54

6,0

87

45

1,8

67

00

00

04

57

,95

4

Ear

thw

ind

Dr

& C

amp

bel

l Rd

S24

93

U2

21

21

10

,42

51

5,8

83

94

,54

10

00

00

11

0,4

25

Ear

thw

ind

Dr

& C

amp

bel

l Rd

S24

94

U2

21

21

0,8

55

98

59

,87

00

00

00

10

,85

5

Gra

y W

olf

Trl

Ben

two

od

Trl

S25

41

U2

21

22

5,4

40

18

,32

07

,12

00

00

00

25

,44

0

Gra

y W

olf

Trl

& B

entw

oo

d T

rlS2

54

3U

22

12

14

4,7

01

12

,15

51

32

,54

50

00

00

14

4,7

01

PUBL

IC W

ORK

S CA

PITA

L IM

PRO

VEM

ENTS

528

Pro

ject

Un

it

Nu

mb

erF

un

d

Nu

mb

erC

ou

nci

l D

istr

ict

Cap

ital

A

men

ded

Exp

end

itu

re t

o

Dat

eR

emai

nin

g B

alan

ceF

Y2

01

8-1

9

Adopted

FY

20

19

-20

Planned

F

Y2

02

0-2

1

Pro

ject

ed

FY

20

21

-22

P

roje

cted

F

Y2

02

2-2

3

Pro

ject

ed

To

tal

B

ud

get

Hill

cres

t R

d B

lue

Mes

a D

rS2

57

1U

22

12

28

,22

52

3,3

94

4,8

30

00

00

02

8,2

25

Hill

cres

t R

d &

Blu

e M

esa

Dr

S25

73

U2

21

21

95

,78

21

3,0

08

18

2,7

73

00

00

01

95

,78

2

Hill

cres

t R

d &

Blu

e M

esa

Dr

S25

74

U2

21

25

,68

90

5,6

89

00

00

05

,68

9

Hill

cres

t R

d B

rem

erto

n D

rS2

58

1U

22

12

26

,98

72

5,7

57

1,2

31

00

00

02

6,9

87

Hill

cres

t R

d &

Bre

mer

ton

Dr

S25

83

U2

21

22

28

,51

21

1,2

79

21

7,2

33

00

00

02

28

,51

2

Hill

cres

t R

d &

Bre

mer

ton

Dr

S25

84

U2

21

27

,49

10

7,4

91

00

00

07

,49

1

Hilt

on

Hea

d D

r H

arb

or

To

wn

Dr

S26

11

U2

21

22

7,1

80

18

,35

58

,82

50

00

00

27

,18

0

Hilt

on

Hea

d D

r &

Har

bo

r T

ow

n D

rS2

61

3U

22

12

15

4,6

11

5,2

90

14

9,3

21

00

00

01

54

,61

1

Hilt

on

Hea

d D

r &

Riv

er H

ill C

irS2

60

1U

22

12

23

,98

52

0,8

14

3,1

71

00

00

02

3,9

85

Hilt

on

Hea

d D

r &

Riv

er H

ill C

irS2

60

3U

22

12

13

6,5

57

4,3

56

13

2,2

01

00

00

01

36

,55

7

Par

k G

rove

Ln

(18

62

7-1

88

51

) An

d

Kir

kmea

do

w L

n (4

00

7-4

13

1) A

1S2

94

2U

22

12

45

,37

53

7,5

69

7,8

06

00

00

04

5,3

75

Par

k G

rove

Ln

18

62

7-1

88

51

An

d

Kir

kmea

do

w L

n 4

00

7-4

13

1 A

1S2

94

3U

22

12

25

7,1

25

02

57

,12

50

00

00

25

7,1

25

To

wn

sley

Ct

17

20

3-1

72

15

A9

64

8S3

06

3U

22

12

15

3,0

46

4,2

95

14

8,7

51

00

00

01

53

,04

6

To

wn

sley

Ct

17

20

3-1

72

15

A9

64

8S3

06

4U

22

12

4,9

96

04

,99

60

00

00

4,9

96

Tre

e Sh

ado

w T

rl (5

90

2-5

94

2) A

nd

Flin

tsh

ire

Ct

(59

01

-59

23

) A1

S30

72

U2

21

23

6,7

35

27

,24

59

,49

00

00

00

36

,73

5

Tre

e Sh

ado

w T

rl 5

90

2-5

94

2 A

nd

Flin

tsh

ire

Ct

59

01

-59

23

A1

S30

73

U2

21

22

08

,60

54

40

20

8,1

65

00

00

02

08

,60

5

To

tal A

lley

Rec

on

stru

ctio

n7

,79

8,1

22

70

0,8

87

7,0

97

,23

50

03

4,9

64

,70

10

04

2,7

62

,82

3

Ass

essm

ent

Fu

nd

s fo

r Si

dew

alk

Im

pro

vem

ents

20

19

Ass

essm

ent

for

Sid

ewal

k Im

pro

vem

ents

U_W

30

8F

_L0

03

Cit

ywid

e0

00

54

0,2

33

00

00

54

0,2

33

F_L

00

6C

ityw

ide

00

01

69

,98

70

00

01

69

,98

7

F_L

01

2C

ityw

ide

00

01

21

,48

70

00

01

21

,48

7

F_L

08

5C

ityw

ide

00

09

0,0

17

00

00

90

,01

7

F_L

09

5C

ityw

ide

00

05

9,5

74

00

00

59

,57

4

F_L

09

8C

ityw

ide

00

01

,71

1,8

42

00

00

1,7

11

,84

2

To

tal A

sses

smen

t F

un

ds

for

Sid

ewal

k

Imp

rove

men

ts0

00

2,6

93

,14

00

00

02

,69

3,1

40

Bri

dge

Rep

air

and

Mo

dif

icat

ion

Bri

dge

Rep

air

and

Mo

dif

icat

ion

U_W

01

0F

_4T

22

2, 1

41

,90

00

1,9

00

00

00

01

,90

0

PUBL

IC W

ORK

S CA

PITA

L IM

PRO

VEM

ENTS

529

Pro

ject

Un

it

Nu

mb

erF

un

d

Nu

mb

erC

ou

nci

l D

istr

ict

Cap

ital

A

men

ded

Exp

end

itu

re t

o

Dat

eR

emai

nin

g B

alan

ceF

Y2

01

8-1

9

Adopted

FY

20

19

-20

Planned

F

Y2

02

0-2

1

Pro

ject

ed

FY

20

21

-22

P

roje

cted

F

Y2

02

2-2

3

Pro

ject

ed

To

tal

B

ud

get

Cri

tica

l Bri

dge

sU

_V1

31

F_1

V2

2SW

00

03

,60

0,0

00

2,7

00

,00

00

00

6,3

00

,00

0

Ho

ust

on

Str

eet

Via

du

ctS3

89

1U

22

1,2

90

,83

38

3,0

45

7,7

88

00

00

09

0,8

33

Ho

ust

on

Str

eet

Via

du

ctS3

89

2U

22

1,2

6,6

15

,97

96

,56

1,6

30

54

,34

90

00

00

6,6

15

,97

9

Ho

ust

on

Str

eet

Via

du

ctS3

89

3U

22

1,2

7,6

80

,70

47

,42

9,2

23

25

1,4

82

00

00

07

,68

0,7

04

I-3

0 S

ign

atu

re D

esig

nP

65

81

T2

21

,62

41

,13

01

95

,17

54

5,9

55

00

00

02

41

,13

0

I-3

0 S

ign

atu

re D

esig

nP

65

82

T2

21

,61

,77

2,8

16

1,5

33

,50

62

39

,31

00

00

00

1,7

72

,81

6

I-3

0 S

ign

atu

re D

esig

nP

65

88

T2

21

,63

,50

6,9

50

3,1

39

,62

73

67

,32

30

00

00

3,5

06

,95

0

Wo

od

mea

do

w P

arkw

ay o

ver

Lon

g B

ran

chP

86

16

T2

29

48

,66

04

5,0

70

3,5

90

00

00

04

8,6

60

To

tal B

rid

ge R

epai

r an

d M

od

ific

atio

nP

86

16

T2

21

9,9

58

,97

21

8,9

87

,27

59

71

,69

63

,60

0,0

00

2,7

00

,00

00

00

26

,25

8,9

72

Co

mp

lete

Str

eets

Bis

ho

p fr

om

Jef

fers

on

To

8th

S39

02

U2

21

80

,41

1

58

,65

9

21

,75

2

0

0

0

0

0

80

,41

1

Bis

ho

p F

rom

Jef

fers

on

To

8T

hS3

90

3U

22

17

68

,80

3

61

5,7

47

1

53

,05

6

0

0

0

0

0

76

8,8

03

Bis

ho

p F

rom

Jef

fers

on

To

8T

hS3

90

4U

22

13

,77

1,0

95

1

,55

9,0

72

2

,21

2,0

22

0

0

0

0

0

3

,77

1,0

95

Cam

ille

Ave

Fro

m D

aven

po

rt T

o C

ansl

erS3

93

3U

22

14

73

9,5

11

3

04

,41

6

43

5,0

94

0

0

0

0

0

7

39

,51

1

Cam

ille

Ave

Fro

m D

aven

po

rt T

o C

ansl

erS3

93

4U

22

14

82

,04

0

0

82

,04

0

0

0

0

0

0

82

,04

0

Ced

ar S

pri

ngs

Ave

Fro

m D

ou

glas

To

Oak

Law

nS3

91

4U

22

2,1

41

,30

4,1

00

3

3,8

49

1

,27

0,2

51

0

0

0

0

0

1

,30

4,1

00

Dav

is S

tree

t F

rom

Bec

kley

To

Ham

pto

nS4

05

05

56

18

40

,00

0

0

84

0,0

00

0

0

0

0

0

8

40

,00

0

Dav

is S

tree

t F

rom

Bec

kley

To

Ham

pto

nS4

05

4U

22

11

,39

1,0

73

1

6,3

76

1

,37

4,6

97

0

0

0

0

0

1

,39

1,0

73

Gra

nd

Fro

m R

.B. C

ullu

m T

o G

oo

d L

atim

erS4

06

2T

22

71

,23

3,1

96

6

29

,45

7

60

3,7

39

0

0

0

0

0

1

,23

3,1

96

Gra

nd

Fro

m R

.B. C

ullu

m T

o G

oo

d L

atim

erS4

06

2U

22

73

67

,35

0

30

3,2

31

6

4,1

19

0

0

0

0

0

3

67

,35

0

Gra

nd

Fro

m R

B C

ullu

m T

o G

oo

d L

atim

erS4

06

3U

22

72

8,4

19

5

,04

8

23

,37

1

0

0

0

0

0

28

,41

9

Hen

der

son

St

Fro

m U

S 7

5 T

o R

oss

Ave

S40

72

U2

22

,14

1,3

12

,10

0

30

2,3

52

1

,00

9,7

48

0

0

0

0

0

1

,31

2,1

00

Jeff

erso

n B

lvd

Fro

m C

raw

ford

To

Van

Bu

ren

S39

52

U2

21

32

6,5

37

2

94

,14

7

32

,39

0

0

0

0

0

0

32

6,5

37

Jeff

erso

n B

lvd

Fro

m C

raw

ford

To

Van

Bu

ren

S39

53

U2

21

2,0

88

,20

1

84

6,4

64

1

,24

1,7

37

0

0

0

0

0

2

,08

8,2

01

Jeff

erso

n B

lvd

Fro

m C

raw

ford

To

Van

Bu

ren

S39

54

U2

21

8,0

63

0

8

,06

3

0

0

0

0

0

8,0

63

Kn

ox

Fro

m K

aty

Tra

il T

o U

S 7

5S4

08

3U

22

14

52

8,4

92

1

76

,43

8

35

2,0

54

0

0

0

0

0

5

28

,49

2

Mea

do

wcr

eek

Dri

ve A

rap

aho

To

Cam

pb

ell -

P

edes

tria

n A

nd

Tra

ffic

S40

92

U2

21

22

70

,13

5

21

,52

7

24

8,6

08

0

0

0

0

0

2

70

,13

5

MLK

Fro

m R

B C

ullu

m T

o M

s. W

righ

tS3

98

2U

22

75

90

,78

4

57

5,5

72

1

5,2

13

0

0

0

0

0

5

90

,78

4

PUBL

IC W

ORK

S CA

PITA

L IM

PRO

VEM

ENTS

530

Pro

ject

Un

it

Nu

mb

erF

un

d

Nu

mb

erC

ou

nci

l D

istr

ict

Cap

ital

A

men

ded

Exp

end

itu

re t

o

Dat

eR

emai

nin

g B

alan

ceF

Y2

01

8-1

9

Adopted

FY

20

19

-20

Planned

F

Y2

02

0-2

1

Pro

ject

ed

FY

20

21

-22

P

roje

cted

F

Y2

02

2-2

3

Pro

ject

ed

To

tal

B

ud

get

To

tal C

om

ple

te S

tree

ts1

5,7

30

,30

9

5,7

42

,35

5

9,9

87

,95

4

0

0

0

0

0

15

,73

0,3

09

Gat

eway

Wes

t D

alla

s G

atew

ayS3

99

2U

22

61

,72

7,7

56

1,7

24

,25

53

,50

20

00

00

1,7

27

,75

6

Wes

t D

alla

s G

atew

ayS3

99

3U

22

69

51

,89

74

1,7

10

91

0,1

87

00

00

09

51

,89

7

Wes

t D

alla

s G

atew

ayS3

99

4T

22

65

47

,17

40

54

7,1

74

00

00

05

47

,17

4

Wes

t D

alla

s G

atew

ayS3

99

4U

22

63

1,1

53

,40

11

,14

9,1

69

30

,00

4,2

31

00

00

03

1,1

53

,40

1

To

tal G

atew

ay3

4,3

80

,22

82

,91

5,1

34

31

,46

5,0

94

00

00

03

4,3

80

,22

8

Hik

e an

d B

ike

Tra

ils

Bac

hm

an L

ake

Tra

ilU

_S6

14

F_1

T2

21

,47

58

75

80

00

00

07

58

F_2

U2

21

,44

6,0

18

28

,47

81

7,5

40

00

00

04

6,0

18

Co

om

bs

Tri

nit

y C

on

nec

tU

_W0

54

F_2

U2

23

33

0,0

00

03

30

,00

00

00

00

33

0,0

00

Fla

g P

ole

Hill

Trl

fro

m G

ofo

rth

To

Ftr

Prk

Fcl

ty

At

Jule

s M

uS6

16

2U

22

10

18

7,6

95

1

75

,70

0

11

,99

5

0

0

0

0

0

18

7,6

95

Fla

g P

ole

Hill

Trl

Frm

Go

fort

h T

o F

tr P

rk F

clty

A

t Ju

les

Mu

S61

63

U2

21

09

,32

3

4,7

48

4

,57

4

0

0

0

0

0

9,3

23

Fla

g P

ole

Hill

Trl

Frm

Go

fort

h T

o F

tr P

rk F

clty

A

t Ju

les

Mu

S61

64

U2

21

01

,02

5,2

00

2

4,0

80

1

,00

1,1

20

0

0

0

0

0

1

,02

5,2

00

Lake

Hig

hla

nd

s T

rail

Fro

m W

hit

e R

ock

Cre

ek

Tra

il T

o S

killm

anS6

17

2U

22

10

23

7,0

35

7

2,6

07

1

64

,42

8

0

0

0

0

0

23

7,0

35

Lake

Hig

hla

nd

s T

rail

Fro

m W

hit

e R

ock

Cre

ek

Tra

il T

o S

killm

anS6

17

4U

22

10

1,3

60

,00

0

0

1,3

60

,00

0

0

0

0

0

0

1,3

60

,00

0

No

rth

aven

Tra

il E

xten

sio

nS6

18

2U

22

11

,13

24

9,2

20

4

4,2

17

2

05

,00

3

0

0

0

0

0

24

9,2

20

No

rth

aven

Tra

il E

xten

sio

nS6

18

3U

22

11

,13

2,9

65

0

2

,96

5

0

0

0

0

0

2,9

65

No

rth

aven

Tra

il E

xten

sio

nS6

18

4U

22

11

,13

1,5

76

,16

6

54

6,8

29

1

,02

9,3

37

0

0

0

0

0

1

,57

6,1

66

Ru

nyo

n C

reek

Gre

enb

elt

Trl

-Gle

nd

ale

Prk

Lo

op

Trl

Frm

Wag

on

WS6

19

2U

22

3,8

51

7,7

08

4

69

,12

4

48

,58

4

0

0

0

0

0

51

7,7

08

Ru

nyo

n C

reek

Gre

enb

elt

Trl

-Gle

nd

ale

Prk

Lo

op

Trl

Frm

Wag

on

WS6

19

3T

22

3,8

7,8

20

2

,97

3

4,8

47

0

0

0

0

0

7

,82

0

Ru

nyo

n C

reek

Gre

enb

elt

Trl

-Gle

nd

ale

Prk

Lo

op

Trl

Frm

Wag

on

WS6

19

3U

22

3,8

31

9,6

52

7

,27

1

31

2,3

81

0

0

0

0

0

3

19

,65

2

Ru

nyo

n C

reek

Gre

enb

elt

Trl

-Gle

nd

ale

Prk

Lo

op

Trl

Frm

Wag

on

WS6

19

4U

22

3,8

2,9

07

,67

8

2,3

71

,74

5

53

5,9

33

0

0

0

0

0

2

,90

7,6

78

SOP

AC

Tra

il P

has

e 3

(Eas

t D

alla

s V

elo

way

)S6

21

2U

22

92

,08

1,8

82

87

0,1

35

1,2

11

,74

70

00

00

2,0

81

,88

2

SOP

AC

Tra

il P

has

e 3

(Eas

t D

alla

s V

elo

way

)S6

21

4T

22

98

18

,60

01

9,6

99

79

8,9

01

00

00

08

18

,60

0

Tri

nit

y St

ran

d P

has

e 2

Fro

m I

35

At

Oak

Law

n

To

Dar

ts In

wo

od

Sta

.S6

23

1U

22

65

5,2

77

4,7

85

50

,49

20

00

00

55

,27

7

Tri

nit

y St

ran

d P

has

e 2

Fro

m I

35

At

Oak

Law

n

To

Dar

ts In

wo

od

S62

34

U2

26

34

,20

00

34

,20

00

00

00

34

,20

0

PUBL

IC W

ORK

S CA

PITA

L IM

PRO

VEM

ENTS

531

Pro

ject

Un

it

Nu

mb

erF

un

d

Nu

mb

erC

ou

nci

l D

istr

ict

Cap

ital

A

men

ded

Exp

end

itu

re t

o

Dat

eR

emai

nin

g B

alan

ceF

Y2

01

8-1

9

Adopted

FY

20

19

-20

Planned

F

Y2

02

0-2

1

Pro

ject

ed

FY

20

21

-22

P

roje

cted

F

Y2

02

2-2

3

Pro

ject

ed

To

tal

B

ud

get

Tri

nit

y St

ran

d P

has

e 2

Fro

m I

35

At

Oak

Law

n

To

DA

RT

Inw

oo

dS6

23

1T

22

62

65

,56

01

18

,48

81

47

,07

20

00

00

26

5,5

60

Tri

nit

y St

ran

d P

has

e 2

Fro

m I

35

At

Oak

Law

n

To

DA

RT

Inw

oo

dS6

23

2U

22

64

91

,11

01

07

,02

03

84

,09

10

00

00

49

1,1

10

Tri

nit

y St

ran

d P

has

e 2

Fro

m Ih

35

At

Oak

La

wn

To

DA

RT

Inw

oo

dS6

23

3U

22

61

,03

9,6

70

01

,03

9,6

70

00

00

01

,03

9,6

70

Tra

il F

rom

Tim

ber

glen

Par

k T

o B

arry

Bar

ker

Par

kS6

22

2U

22

12

30

7,2

16

2

18

,51

3

88

,70

3

0

0

0

0

0

30

7,2

16

Tra

il F

rom

Tim

ber

glen

Par

k T

o B

arry

Bar

ker

Par

kS6

22

4U

22

12

1,7

69

,44

5

0

1,7

69

,44

5

0

0

0

0

0

1,7

69

,44

5

Tri

nit

y R

iver

Tra

il F

rom

Syl

van

To

Mo

ore

Par

kS6

24

2U

22

1,4

,64

,11

2,4

20

4

,02

0,4

77

9

1,9

42

0

0

0

0

0

4

,11

2,4

20

Tri

nit

y R

iver

Tra

il F

rom

Syl

van

To

Mo

ore

Par

kS6

24

3U

22

1,4

,62

,30

5,9

80

0

2

,30

5,9

80

0

0

0

0

0

2

,30

5,9

80

To

tal H

ike

and

Bik

e T

rail

s2

2,0

58

,59

89

,10

7,6

49

12

,95

0,9

49

00

00

02

2,0

58

,59

8

Inte

rgo

vern

men

tal P

artn

ersh

ip P

roje

ct

Cam

p W

isd

om

Ro

ad P

roje

ctW

14

70

55

63

, 87

00

,00

00

70

0,0

00

00

00

07

00

,00

0

Cam

p W

isd

om

Ro

ad P

roje

ctW

14

72

T2

23

, 87

60

,00

01

1,5

50

74

8,4

50

00

00

07

60

,00

0

Cam

p W

isd

om

Ro

ad P

roje

ctW

14

73

T2

23

, 85

40

,00

02

51

,96

72

88

,03

30

00

00

54

0,0

00

CB

D F

air

Lin

k- H

all S

t to

I-3

0U

20

31

T2

22

12

5,1

79

10

9,4

53

15

,72

50

00

00

12

5,1

79

CB

D F

air

Lin

k- H

all S

t to

I-3

0U

20

32

T2

22

31

0,3

74

22

1,7

90

88

,58

40

00

00

31

0,3

74

CB

D F

air

Lin

k- H

all S

t to

I-3

0U

20

33

T2

22

35

5,0

69

15

,44

23

39

,62

60

00

00

35

5,0

69

CB

D F

air

Lin

k- H

all S

t to

I-3

0U

20

34

T2

22

2,4

94

,11

00

2,4

94

,11

00

00

00

2,4

94

,11

0

CB

D F

air

Lin

k- H

all S

t to

I-3

0U

20

37

T2

22

61

6,2

26

61

2,2

01

4,0

25

00

00

06

16

,22

6

Co

ckre

ll H

ill -

La R

eun

ion

to

Sin

glet

on

U2

05

2T

22

64

00

,20

51

46

,72

92

53

,47

60

00

00

40

0,2

05

Co

ckre

ll H

ill -

La R

eun

ion

to

Sin

glet

on

U2

05

3T

22

62

,50

1,6

82

1,8

25

2,4

99

,85

70

00

00

2,5

01

,68

2

Co

ckre

ll H

ill -

La R

eun

ion

to

Sin

glet

on

U2

05

4T

22

63

,60

3,4

84

8,3

34

3,5

95

,15

00

00

00

3,6

03

,48

4

Co

ckre

ll H

ill fr

om

Dav

is t

o t

he

Cit

y Li

mit

sU

20

62

T2

23

85

3,5

74

25

,70

78

27

,86

70

00

00

85

3,5

74

Co

ckre

ll H

ill fr

om

Dav

is t

o t

he

Cit

y Li

mit

sU

20

68

T2

23

41

,72

31

4,4

28

27

,29

50

00

00

41

,72

3

Co

ckre

ll H

ill F

rom

La

Reu

nio

n T

o S

ingl

eto

nU

_V1

36

F_1

V2

26

00

00

1,8

88

,95

60

00

1,8

88

,95

6

Dav

is -

Ham

pto

n t

o W

estm

ore

lan

dU

20

93

R2

21

,32

70

,33

00

27

0,3

30

00

00

02

70

,33

0

Dav

is -

Ham

pto

n t

o W

estm

ore

lan

dU

20

93

T2

21

,36

90

,80

63

,13

26

87

,67

40

00

00

69

0,8

06

Dav

is -

Ham

pto

n t

o W

estm

ore

lan

dU

20

94

R2

21

,32

09

,98

90

20

9,9

89

00

00

02

09

,98

9

Dav

is -

Ham

pto

n t

o W

estm

ore

lan

dU

20

94

T2

21

,32

,53

0,2

66

1,4

61

2,5

28

,80

50

00

00

2,5

30

,26

6

Dav

is -

Ham

pto

n t

o W

estm

ore

lan

dU

20

95

R2

21

,39

00

,73

30

90

0,7

33

00

00

09

00

,73

3

PUBL

IC W

ORK

S CA

PITA

L IM

PRO

VEM

ENTS

532

Pro

ject

Un

it

Nu

mb

erF

un

d

Nu

mb

erC

ou

nci

l D

istr

ict

Cap

ital

A

men

ded

Exp

end

itu

re t

o

Dat

eR

emai

nin

g B

alan

ceF

Y2

01

8-1

9

Adopted

FY

20

19

-20

Planned

F

Y2

02

0-2

1

Pro

ject

ed

FY

20

21

-22

P

roje

cted

F

Y2

02

2-2

3

Pro

ject

ed

To

tal

B

ud

get

Dav

is -

Ham

pto

n t

o W

estm

ore

lan

dU

20

96

T2

21

,31

13

,20

50

11

3,2

05

00

00

01

13

,20

5

Dav

is -

Ham

pto

n t

o W

estm

ore

lan

dU

20

97

T2

21

,35

67

,80

66

,60

95

61

,19

70

00

00

56

7,8

06

Dav

is S

tree

t fr

om

Co

ckre

ll H

ill t

o C

linto

n A

veU

_V1

35

F_1

V2

21

, 31

,60

3,0

26

01

,60

3,0

26

03

,19

8,4

87

00

04

,80

1,5

13

Do

lph

in R

oad

fro

m H

aske

ll to

Sp

rin

gU

_V1

39

F_1

V2

27

00

00

2,0

00

,00

00

00

2,0

00

,00

0

Gar

lan

d/G

asto

n/E

ast

Gra

nd

Inte

rsec

tio

n

Safe

ty Im

pro

vem

ents

U_V

13

2F

_1V

22

2, 9

, 14

00

00

00

1,1

00

,00

00

1,1

00

,00

0

Hat

cher

- H

aske

ll T

o In

du

sL1

94

4R

22

71

89

,59

4

0

18

9,5

94

0

0

0

0

0

1

89

,59

4

Hat

cher

Ave

Do

lph

in R

d T

N0

73

2T

22

72

27

,54

0

20

3,3

44

2

4,1

96

2

27

,54

0

IH-2

0 R

amp

s F

rom

Hay

mar

ket

Rd

To

W O

f US

17

5P

85

21

T2

25

,88

7,5

42

08

7,5

42

00

00

08

7,5

42

Ih-2

0 R

amp

s F

rom

Hay

mar

ket

Rd

To

W O

f Us

17

5P

85

22

T2

25

,85

74

,64

04

20

,00

01

54

,64

00

00

00

57

4,6

40

Ih-2

0 R

amp

s F

rom

Hay

mar

ket

Rd

To

W O

f Us

17

5P

85

28

T2

25

,83

2,4

22

03

2,4

22

00

00

03

2,4

22

Ind

ust

rial

Blv

d -

Cad

iz S

t to

Co

nti

nen

tal A

veU

21

50

55

61

,2,6

53

5,5

58

52

7,8

03

7,7

55

00

00

05

35

,55

8

Ind

ust

rial

Blv

d -

Cad

iz S

t to

Co

nti

nen

tal A

veU

21

52

T2

21

,2,6

1,3

16

,92

51

,28

8,3

26

28

,59

90

00

00

1,3

16

,92

5

Ind

ust

rial

Blv

d -

Cad

iz S

t to

Co

nti

nen

tal A

veU

21

52

U2

21

,2,6

89

,75

66

8,8

80

20

,87

60

00

00

89

,75

6

Ind

ust

rial

Blv

d -

Cad

iz S

t to

Co

nti

nen

tal A

veU

21

54

T2

21

,2,6

50

8,0

79

62

,77

14

45

,30

80

00

00

50

8,0

79

Ind

ust

rial

Blv

d -

Cad

iz S

t to

Co

nti

nen

tal A

veU

21

56

R2

21

,2,6

46

2,5

97

45

9,3

19

3,2

78

00

00

04

62

,59

7

Ind

ust

rial

Blv

d -

Cad

iz S

t to

Co

nti

nen

tal A

veU

21

57

T2

21

,2,6

22

6,2

85

22

5,0

88

1,1

96

00

00

02

26

,28

5

Ind

ust

rial

-S IH

30

-N C

om

mer

ceU

_R2

53

F_1

T2

21

,63

18

,37

41

8,3

74

30

0,0

00

00

00

03

18

,37

4

Ind

ust

rial

-S IH

30

-N C

om

mer

ceU

_R2

53

F_2

T2

21

,63

7,0

80

37

,08

00

00

00

03

7,0

80

Ind

ust

rial

-S IH

30

-N C

om

mer

ceU

_R2

53

F_3

R2

21

,61

0,7

92

10

,79

20

00

00

01

0,7

92

Ind

ust

rial

-S IH

30

-N C

om

mer

ceU

_R2

53

F_4

R2

21

,69

4,0

55

94

,05

50

00

00

09

4,0

55

Ind

ust

rial

-S IH

30

-N C

om

mer

ceU

_R2

53

F_5

R2

21

,64

4,7

61

44

,76

10

00

00

04

4,7

61

Ind

ust

rial

-S IH

30

-N C

om

mer

ceU

_R2

53

F_6

R2

21

,61

9,2

98

19

,29

71

00

00

01

9,2

98

Ind

ust

rial

-S IH

30

-N C

om

mer

ceU

_R2

53

F_8

P2

21

,63

4,2

77

34

,27

70

00

00

03

4,2

77

Ind

ust

rial

-S IH

30

-N C

om

mer

ceU

_R2

53

F_8

T2

21

,61

1,3

58

11

,35

80

00

00

01

1,3

58

LBJ/

Skill

man

Inte

rsec

tio

n Im

pro

vem

ents

U_V

13

3F

_1V

22

10

00

00

6,5

00

,00

00

00

6,5

00

,00

0

Mo

der

n S

tree

tcar

Ext

ensi

on

U_W

07

2F

_3T

22

14

1,4

52

,44

11

,13

5,8

58

31

6,5

83

00

00

01

,45

2,4

41

Mo

tor

St -

IH 3

5E

to

Med

ical

Cen

ter

Dr

U2

22

05

56

21

4,2

76

,49

04

65

,11

11

3,8

11

,37

90

00

00

14

,27

6,4

90

Mo

tor

St -

IH 3

5E

to

Med

ical

Cen

ter

Dr

U2

22

2T

22

21

,55

5,1

79

78

4,4

65

77

0,7

14

00

00

01

,55

5,1

79

Mo

tor

St -

IH 3

5E

to

Med

ical

Cen

ter

Dr

U2

22

8T

22

23

35

,26

21

78

,79

21

56

,47

00

00

00

33

5,2

62

PUBL

IC W

ORK

S CA

PITA

L IM

PRO

VEM

ENTS

533

Pro

ject

Un

it

Nu

mb

erF

un

d

Nu

mb

erC

ou

nci

l D

istr

ict

Cap

ital

A

men

ded

Exp

end

itu

re t

o

Dat

eR

emai

nin

g B

alan

ceF

Y2

01

8-1

9

Adopted

FY

20

19

-20

Planned

F

Y2

02

0-2

1

Pro

ject

ed

FY

20

21

-22

P

roje

cted

F

Y2

02

2-2

3

Pro

ject

ed

To

tal

B

ud

get

Mo

tor

Stre

et F

rom

Har

ry H

ines

To

Ste

mm

on

sU

_U7

95

F_3

T2

22

,14

33

6,5

43

2,4

51

33

4,0

92

00

00

03

36

,54

3

Mo

un

tain

Cre

ek P

arkw

ay F

rom

24

00

' Se

Of

Eag

le F

ord

To

Cla

rkS4

03

2T

22

35

,32

5,0

00

3,4

78

,58

71

,84

6,4

13

00

00

05

,32

5,0

00

MO

UN

TA

IN C

RE

EK

PA

RK

WA

Y F

RO

M 2

40

0'

SE O

F E

AG

LE F

OR

D T

O C

LAR

KS4

03

2U

22

32

02

,79

40

20

2,7

94

00

00

02

02

,79

4

No

rth

wes

t H

igh

way

/Pre

sto

n

Par

kin

g/T

ran

spo

rtat

ion

Inte

rfac

eU

_V1

41

F_1

V2

21

30

00

00

01

0,0

00

,00

00

10

,00

0,0

00

Par

k La

ne

- US

75

To

Gre

envi

lleU

22

72

T2

21

35

29

,72

98

,72

55

21

,00

40

00

00

52

9,7

29

Pra

irie

Cre

ek B

rid

ge o

ver

UP

RR

Tra

cks

U_V

14

3F

_1V

22

70

00

70

0,0

00

50

0,0

00

8,0

00

,00

00

09

,20

0,0

00

Riv

erfr

on

t F

rom

Up

pr

Tra

cks

To

Cad

izU

_V1

34

F_1

V2

21

, 2 ,6

73

,66

60

73

,66

60

00

00

73

,66

6

Skill

man

-Au

del

ia-W

hit

ehu

rst

R4

82

4R

22

10

52

,41

64

9,0

01

3,4

15

00

00

05

2,4

16

SOP

AC

-Kat

y T

rail

Dra

inag

e-E

rosi

on

Im

pro

vem

ents

U_V

13

8F

_1V

22

91

04

,84

90

10

4,8

49

05

91

,08

30

00

69

5,9

32

Spri

ng

Val

ley

at G

old

mar

kU

22

92

T2

21

11

58

,10

32

1,5

66

13

6,5

37

00

00

01

58

,10

3

Spri

ng

Val

ley

at G

old

mar

kU

22

94

T2

21

12

31

,79

21

3,7

79

21

8,0

13

00

00

02

31

,79

2

Spri

ng

Val

ley

Rd

Fro

m C

oit

Rd

To

Go

ldm

ark

Sid

ewal

k A

nd

Ped

esS4

04

2U

22

11

15

2,1

63

17

,83

61

34

,32

60

00

00

15

2,1

63

US

75

-Mo

ckin

gbir

d-L

ove

rs L

ane

Ped

estr

ian

Im

pro

vem

ents

U_V

14

4F

_1V

22

14

10

9,3

96

01

09

,39

60

60

,00

09

30

,00

00

01

,09

9,3

96

Val

ley

Vie

w/W

aln

ut

- IH

63

5 T

o C

ity

Lim

its

U2

34

1T

22

10

,11

89

3,4

10

41

1,2

78

48

2,1

32

00

00

08

93

,41

0

Val

ley

Vie

ww

aln

ut

- Ih

63

5 T

o C

ity

Lim

its

U2

34

8T

22

10

,11

14

,13

01

0,3

78

3,7

52

00

00

01

4,1

30

Wh

eatl

and

Ro

ad F

rom

Cit

y Li

mit

s T

o

Un

iver

sity

Hill

sU

_V1

45

F_1

V2

28

35

,00

10

35

,00

10

59

9,0

99

1,1

64

,99

90

01

,79

9,0

99

To

tal I

nte

rgo

vern

men

tal P

artn

ersh

ip P

roje

ct5

0,8

47

,08

31

1,5

33

,98

43

9,3

13

,09

97

00

,00

01

5,3

37

,62

51

0,0

94

,99

91

1,1

00

,00

00

88

,07

9,7

07

Pu

bli

c /

Pri

vate

Dev

elo

pm

ent

Infr

astr

uct

ure

Imp

-Pu

blic

U_R

25

6F

_3R

22

4,5

,74

14

,12

62

92

,06

41

22

,06

10

00

00

41

4,1

26

F_4

R2

24

,5,7

20

5,8

50

10

,23

71

95

,61

30

00

00

20

5,8

50

F_5

R2

24

,5,7

9,9

07

09

,90

70

00

00

9,9

07

F_6

R2

24

,5,7

35

5,6

68

03

55

,66

80

00

00

35

5,6

68

Mee

k St

reet

fro

m C

arb

on

dal

e St

to

Hu

ll St

P3

78

4R

22

77

3,9

77

72

,67

31

,30

40

00

00

73

,97

7

Mee

k St

reet

fro

m C

arb

on

dal

e St

to

Hu

ll St

P3

78

5R

22

73

00

,00

00

30

0,0

00

00

00

03

00

,00

0

To

tal P

ub

lic

/ P

riva

te D

evel

op

men

t1

,35

9,5

28

37

4,9

74

98

4,5

53

00

00

01

,35

9,5

28

Pu

bli

c A

rt

20

12

Pu

blic

Art

Pro

ject

s - S

tree

tsP

A1

31

U2

2C

ityw

ide

7,6

92

3

,70

0

3,9

92

0

0

0

0

0

7

,69

2

PUBL

IC W

ORK

S CA

PITA

L IM

PRO

VEM

ENTS

534

Pro

ject

Un

it

Nu

mb

erF

un

d

Nu

mb

erC

ou

nci

l D

istr

ict

Cap

ital

A

men

ded

Exp

end

itu

re t

o

Dat

eR

emai

nin

g B

alan

ceF

Y2

01

8-1

9

Adopted

FY

20

19

-20

Planned

F

Y2

02

0-2

1

Pro

ject

ed

FY

20

21

-22

P

roje

cted

F

Y2

02

2-2

3

Pro

ject

ed

To

tal

B

ud

get

20

12

PU

BLI

C A

RT

PR

OJE

CT

S - S

TR

EE

TS

PA

13

2U

22

Cit

ywid

e2

62

,40

8

13

,00

0

24

9,4

08

0

0

0

0

0

2

62

,40

8

Pu

blic

Art

Ad

min

-PB

WU

_PA

59

F_1

V2

2C

W2

6,2

02

02

6,2

02

00

00

02

6,2

02

Pu

blic

Art

Pro

j -F

loo

dU

_L7

81

F_0

L23

97

,73

36

7,5

69

30

,16

40

00

00

97

,73

3

Pu

blic

Art

Pro

ject

s-P

BW

U_P

A5

8F

_1V

22

CW

10

4,8

08

01

04

,80

80

00

00

10

4,8

08

To

tal P

ub

lic

Art

49

8,8

43

84

,26

94

14

,57

40

00

00

49

8,8

43

Res

urf

acin

g &

Rec

on

stru

ctio

n Im

pro

vem

ents

Res

urf

acin

g - R

eco

nst

ruct

ion

Imp

rove

men

tsU

_W1

86

F_0

71

7SW

4,1

00

,00

00

4,1

00

,00

04

,10

0,0

00

00

00

8,2

00

,00

0

To

tal R

esu

rfac

ing

& R

eco

nst

ruct

ion

Im

pro

vem

ents

4,1

00

,00

00

4,1

00

,00

04

,10

0,0

00

00

00

8,2

00

,00

0

Sid

ewal

k Im

pro

vem

ents

10

th S

tree

t H

isto

ric

Dis

tric

t Si

dew

alk

Imp

rove

men

tsU

_V1

49

F_1

V2

24

00

06

89

,85

70

00

06

89

,85

7

20

17

Sid

ewal

k Im

pro

vem

ents

for

Sen

iors

U_W

16

0F

_3T

22

Cit

ywid

e3

10

,57

91

31

,20

11

79

,37

80

00

00

31

0,5

79

Bar

abo

o D

r F

rom

Hig

hla

nd

Hill

s D

r T

o E

nd

Of

Pav

emen

tU

_V1

58

F_1

V2

27

5,7

88

05

,78

85

2,4

01

00

00

58

,18

9

Bri

sto

l Ave

Fro

m M

arch

Ave

To

Ho

pki

ns

Ave

U_V

15

5F

_1V

22

27

,94

10

7,9

41

71

,88

50

00

07

9,8

26

Ch

erb

ou

rg S

t F

rom

Car

bo

nd

ale

St T

o D

utc

h

Har

bo

r A

veU

_V1

59

F_1

V2

27

3,3

22

03

,32

23

0,0

72

00

00

33

,39

4

Co

un

cil D

istr

ict

5 S

idew

alk

Imp

rove

men

tsU

_V1

50

F_1

V2

25

41

,38

92

1,4

87

19

,90

35

78

,16

50

00

06

19

,55

4

Co

un

cil D

istr

ict

8 S

idew

alks

U_V

16

9F

_1V

22

86

1,6

40

06

1,6

40

55

8,0

00

00

00

61

9,6

40

Co

un

cil D

istr

ict

9 S

idew

alks

(Lo

cati

on

s T

BD

)U

_V1

51

F_1

V2

29

00

04

76

,77

60

00

04

76

,77

6

Dri

skel

l St

Fro

m C

olo

nia

l Ave

To

S C

entr

al S

er

Rd

U_V

16

0F

_1V

22

72

,08

70

2,0

87

18

,89

10

00

02

0,9

78

Eve

rgla

de

Rd

Fro

m N

Jim

Mill

er R

d T

o

Sym

ph

on

y La

ne

U_V

16

1F

_1V

22

75

,98

40

5,9

84

54

,16

90

00

06

0,1

53

Fel

low

s Ln

Fro

m C

arb

on

dal

e St

To

Hu

ll A

veU

_V1

62

F_1

V2

27

2,5

55

02

,55

52

3,1

33

00

00

25

,68

8

Fer

guso

n R

d S

idew

alk

Imp

Fro

m R

ock

y G

len

T

o G

ray

Clif

fU

_V1

63

F_1

V2

27

24

,35

80

24

,35

82

20

,50

00

00

02

44

,85

8

Fra

nkf

ord

(So

uth

Sid

e) F

rom

Dic

kers

on

St

To

C

oit

Rd

U_V

14

7F

_1V

22

12

00

00

01

00

,00

00

01

00

,00

0

Kim

bal

l Nei

ghb

orh

oo

d P

lus

Tar

get

Are

a Si

dew

alk

Imp

rove

men

tsU

_V1

48

F_1

V2

23

00

03

50

,00

00

00

03

50

,00

0

Kis

ka S

t F

rom

Yan

cy S

t T

o F

ello

ws

LnU

_V1

64

F_1

V2

27

8,0

69

08

,06

97

3,0

48

00

00

81

,11

7

Mc

Kin

ney

Ave

Ped

estr

ian

Saf

ety

Imp

rove

men

tU

_V1

71

F_1

V2

21

47

4,5

64

07

4,5

64

67

5,0

00

00

00

74

9,5

64

Oak

Law

n-C

edar

Sp

rin

gs A

rea

Imp

[SW

-Li

ghti

ng-

Ped

Saf

ety

Imp

]U

_V1

56

F_1

V2

22

49

,70

90

49

,70

94

50

,00

00

00

04

99

,70

9

Par

k R

ow

Ave

Fro

m S

ou

th C

entr

al E

xpy

To

Je

ffri

es S

tU

_V1

65

F_1

V2

27

16

,09

10

16

,09

11

45

,66

30

00

01

61

,75

4

PUBL

IC W

ORK

S CA

PITA

L IM

PRO

VEM

ENTS

535

Pro

ject

Un

it

Nu

mb

erF

un

d

Nu

mb

erC

ou

nci

l D

istr

ict

Cap

ital

A

men

ded

Exp

end

itu

re t

o

Dat

eR

emai

nin

g B

alan

ceF

Y2

01

8-1

9

Adopted

FY

20

19

-20

Planned

F

Y2

02

0-2

1

Pro

ject

ed

FY

20

21

-22

P

roje

cted

F

Y2

02

2-2

3

Pro

ject

ed

To

tal

B

ud

get

Per

ryto

n D

r Si

dew

alk

Co

nn

ecti

on

U_W

08

0F

_5R

22

31

01

,59

46

6,3

06

35

,28

80

00

00

10

1,5

94

Ro

thin

gto

n R

d F

rom

Ch

ario

t D

r T

o S

Bu

ckn

er

Blv

dU

_V1

66

F_1

V2

27

4,0

98

04

,09

83

7,0

94

00

00

41

,19

2

Sid

ewal

k Im

pro

vem

ent

R4

74

4R

22

8, C

ityw

ide

94

,58

02

7,1

52

67

,42

80

00

00

94

,58

0

Sid

ewal

k Im

pro

vem

ent

R4

74

5R

22

8, C

ityw

ide

94

,58

00

94

,58

00

00

00

94

,58

0

Sid

ewal

k Im

pro

vem

ent

R4

74

6R

22

8, C

ityw

ide

87

,52

70

87

,52

70

00

00

87

,52

7

Sid

ewal

k Im

pro

vem

ent

R4

74

7T

22

8, C

ityw

ide

98

,22

97

0,1

90

28

,03

90

00

00

98

,22

9

Sid

ewal

k Im

pro

vem

ents

alo

ng

Art

eria

l Str

eets

T

BD

U2

71

1T

22

1, 1

0, 1

19

3,0

78

89

,23

63

,84

20

00

00

93

,07

8

Sid

ewal

k Im

pro

vem

ents

alo

ng

Art

eria

l Str

eets

T

BD

U2

71

2T

22

1, 1

0, 1

11

,43

1,9

22

28

0,7

55

1,1

51

,16

70

00

00

1,4

31

,92

2

Sid

ewal

k Im

pro

vem

ents

alo

ng

Art

eria

l Str

eets

T

BD

U2

71

3R

22

1, 1

0, 1

12

74

,91

22

64

,38

31

0,5

29

00

00

02

74

,91

2

Sid

ewal

k Im

pro

vem

ents

alo

ng

Art

eria

l Str

eets

T

BD

U2

71

6R

22

1, 1

0, 1

13

6,9

47

33

,07

23

,87

50

00

00

36

,94

7

Sid

ewal

k Im

pro

vem

ents

alo

ng

Art

eria

l Str

eets

T

BD

U2

71

6T

22

1, 1

0, 1

12

,26

1,0

53

2,2

49

,53

61

1,5

17

00

00

02

,26

1,0

53

Sid

ewal

k Im

pro

vem

ents

alo

ng

Art

eria

l Str

eets

T

BD

U2

71

7T

22

1, 1

0, 1

12

34

,94

92

33

,33

51

,61

40

00

00

23

4,9

49

Sid

ewal

k Im

pro

vem

ents

alo

ng

Art

eria

l Str

eets

T

BD

U2

71

8T

22

1, 1

0, 1

11

22

,89

09

9,3

58

23

,53

20

00

00

12

2,8

90

Sid

ewal

k Im

pro

vem

ents

an

d B

arri

er F

ree

Ram

ps

P4

14

L09

8C

ityw

ide

1,0

77

,88

01

,00

8,9

65

68

,91

50

00

00

1,0

77

,88

0

Sid

ewal

k Im

pro

vem

ents

- C

D p

roje

cts

U_P

70

9F

_6T

22

Cit

ywid

e7

8,8

49

07

8,8

49

00

00

07

8,8

49

Sid

ewal

k Im

pro

vem

ents

Dis

tric

t 4

S41

72

U2

24

16

8,4

02

10

7,6

33

60

,76

90

00

00

16

8,4

02

Sid

ewal

k Im

pro

vem

ents

Dis

tric

t 4

S41

74

U2

24

11

9,7

98

01

19

,79

80

00

00

11

9,7

98

Sid

ewal

ks 5

0-5

0 a

nd

AD

A R

amp

sU

_V1

46

F_1

V2

2SW

1,2

40

,74

62

13

,64

51

,02

7,1

01

1,2

48

,00

01

,24

8,0

00

1,2

48

,00

01

,24

8,0

00

06

,23

2,7

46

Sou

th B

lvd

Fro

m S

ou

th C

entr

al E

xpy

To

M

ead

ow

St

U_V

16

7F

_1V

22

72

2,3

48

02

2,3

48

20

2,3

10

00

00

22

4,6

58

Tyl

er F

rom

Illin

ois

Ave

To

Leb

ano

n [E

ast

Sid

e O

nly

]U

_V1

52

F_1

V2

21

35

,99

00

35

,99

03

25

,80

00

00

03

61

,79

0

W J

effe

rso

n B

lvd

[S S

ide]

- N W

estm

ore

lan

d

Rd

To

N. P

lym

ou

thU

_V1

53

F_1

V2

21

36

,07

00

36

,07

03

26

,52

60

00

03

62

,59

6

W U

niv

ersi

ty B

lvd

Fro

m R

op

er S

t T

o K

enw

ell

StU

_V1

57

F_1

V2

22

9,4

28

09

,42

88

5,3

50

00

00

94

,77

8

Wen

del

kin

St

Fro

m P

enn

sylv

ania

Ave

To

D

risk

ell S

tU

_V1

68

F_1

V2

27

11

,92

50

11

,92

51

07

,95

10

00

01

19

,87

6

Wh

ite

Ro

ck C

reek

Tra

il A

cces

s P

ath

Sid

ewal

k C

on

nec

tio

nU

_W0

79

F_2

T2

21

02

22

,69

61

33

,68

68

9,0

09

00

00

02

22

,69

6

Will

ow

Ln

[No

rth

Sid

e] F

rom

Pre

sto

n R

d T

o

Hill

cres

t R

dU

_V1

70

F_1

V2

21

11

35

,51

10

13

5,5

11

1,2

26

,72

40

00

01

,36

2,2

35

Wri

ght

Stre

et F

rom

S. O

ak C

liff T

o E

dge

fiel

dU

_V1

54

F_1

V2

21

44

,45

30

44

,45

34

02

,41

30

00

04

46

,86

6

To

tal S

idew

alk

Imp

rove

men

ts8

,75

4,5

31

5,0

29

,93

93

,72

4,5

92

8,4

29

,72

81

,24

8,0

00

1,3

48

,00

01

,24

8,0

00

02

1,0

28

,25

9

Sid

ewal

k P

etit

ion

PUBL

IC W

ORK

S CA

PITA

L IM

PRO

VEM

ENTS

536

Pro

ject

Un

it

Nu

mb

erF

un

d

Nu

mb

erC

ou

nci

l D

istr

ict

Cap

ital

A

men

ded

Exp

end

itu

re t

o

Dat

eR

emai

nin

g B

alan

ceF

Y2

01

8-1

9

Adopted

FY

20

19

-20

Planned

F

Y2

02

0-2

1

Pro

ject

ed

FY

20

21

-22

P

roje

cted

F

Y2

02

2-2

3

Pro

ject

ed

To

tal

B

ud

get

Gre

entr

ee L

n.-

Ro

ckw

ay D

r. -

Fis

her

Rd

. To

W

estb

roo

k - F

ish

erU

_V1

73

F_1

V2

29

12

,12

90

12

,12

91

09

,80

00

00

01

21

,92

9

Jeff

ries

St.

- T

ann

er S

t. T

o W

arre

n A

ve.

[Sid

ewal

k]U

_V1

72

F_1

V2

27

3,6

78

03

,67

83

3,3

00

00

00

36

,97

8

To

tal S

idew

alk

Pet

itio

n1

5,8

07

01

5,8

07

14

3,1

00

00

00

15

8,9

07

Stre

et a

nd

All

ey Im

pro

vem

ent

Pro

ject

s

Stre

et a

nd

Alle

y Im

pro

vem

ent

Pro

ject

sU

_W2

22

F_0

71

5C

ityw

ide

20

,40

0,3

73

7,7

00

,86

61

2,6

99

,50

72

0,4

00

,37

32

0,4

00

,37

32

0,4

00

,37

32

0,4

00

,37

32

0,4

00

,37

31

22

,40

2,2

38

Stre

et D

esig

n a

nd

Pav

ing

Man

ual

U_W

06

3F

_4R

22

Cit

ywid

e4

6,0

00

7,8

03

38

,19

70

00

00

46

,00

0

To

tal S

tree

t an

d A

lley

Imp

rove

men

t P

roje

cts

20

,44

6,3

73

7,7

08

,66

91

2,7

37

,70

42

0,4

00

,37

32

0,4

00

,37

32

0,4

00

,37

32

0,4

00

,37

32

0,4

00

,37

31

22

,44

8,2

38

Stre

et P

etit

ion

Cre

nsh

aw D

r F

rom

Cu

shin

g D

r T

o O

ld

Seag

ovi

lle R

dS4

18

2U

22

51

23

,33

0

66

,57

6

56

,75

4

0

0

0

0

0

12

3,3

30

Cre

nsh

aw D

r F

rom

Cu

shin

g D

r T

o O

ld

Seag

ovi

lle R

dS4

18

3U

22

57

31

,35

1

2,7

31

7

28

,62

0

0

0

0

0

0

73

1,3

51

Dir

k St

. - A

lley

Sou

th O

f Mar

tel A

ve. T

o M

arte

l A

ve. [

St]

U_V

18

7F

_1V

22

14

14

,51

5

0

14

,51

5

0

0

13

1,4

00

0

0

1

45

,91

5

Fer

nh

eath

Ln

Fro

m S

ou

th B

eltl

ine

Rd

To

Dea

d

En

dS4

20

2U

22

81

,28

5,6

99

7

3,5

84

1

,21

2,1

15

0

0

0

0

0

1

,28

5,6

99

Gar

den

view

Dr

Fro

m A

lto

Gar

den

Dr

To

Lo

ma

Gar

den

Av

S42

12

U2

25

22

0,4

10

1

19

,43

2

10

0,9

78

0

0

0

0

0

2

20

,41

0

Gar

den

view

Dr

Fro

m A

lto

Gar

den

Dr

To

Lo

ma

Gar

den

Av

S42

14

U2

25

56

2,1

13

0

5

62

,11

3

0

0

0

0

0

56

2,1

13

Gin

ger

Ave

. - D

acki

Ave

. To

Go

ldie

Ave

.-B

ran

do

n S

t.

U_V

18

2F

_1V

22

31

95

,75

6

0

19

5,7

56

0

0

1

,77

2,1

00

0

0

1

,96

7,8

56

Har

lan

dal

e A

ve. -

Oh

io A

ve. T

o Il

lino

is A

ve.

U_V

18

3F

_1V

22

45

3,5

87

0

5

3,5

87

0

0

4

85

,10

0

0

0

53

8,6

87

Ho

rd A

ve. -

Mo

ler

St. T

o B

ran

do

n S

t.

U_V

18

1F

_1V

22

38

4,5

06

0

8

4,5

06

0

0

7

65

,00

0

0

0

84

9,5

06

Lon

gho

rn S

tree

t F

rom

Bar

X S

t T

o F

ergu

son

R

dS4

22

2U

22

71

10

,76

1

98

,59

6

12

,16

5

0

0

0

0

0

11

0,7

61

Lon

gho

rn S

tree

t F

rom

Bar

X S

t T

o F

ergu

son

R

dS4

22

3U

22

77

73

,11

7

64

9,4

71

1

23

,64

7

0

0

0

0

0

77

3,1

17

Lon

sdal

e A

ve. S

arah

Lee

Ln

. to

Lak

e Ju

ne

Rd

. U

_V1

84

F_1

V2

25

1,9

28

,13

2

10

,20

0

1,9

17

,93

2

0

0

49

2,9

34

0

0

2

,42

1,0

66

Lon

sdal

e fr

om

Sar

ah L

ee t

o L

ake

Jun

e R

dU

_W0

52

F_2

U2

29

10

9,0

74

1

03

,32

7

5,7

46

0

0

0

0

0

1

09

,07

4

Mic

hig

an A

ve F

rom

San

er A

ve T

o H

ob

son

Ave

S42

32

U2

24

64

,29

8

39

,31

3

24

,98

5

0

0

0

0

0

64

,29

8

Mic

hig

an A

ve F

rom

San

er A

ve T

o H

ob

son

Ave

S42

33

U2

24

37

9,8

65

3

57

3

79

,50

8

0

0

0

0

0

37

9,8

65

Rid

gecr

est

Rd

. - H

olly

Hill

Dr.

To

SO

PA

C T

r E

O

f Eas

trid

geU

_V1

86

F_1

V2

21

30

0

0

5

51

,20

0

0

4,9

60

,80

0

0

0

5,5

12

,00

0

Sou

th E

win

g A

ve F

rom

Sle

eth

St

To

An

n A

rbo

r A

veU

_V1

88

F_1

V2

24

88

,98

0

0

88

,98

0

0

0

80

5,5

00

0

0

8

94

,48

0

Tro

jan

St.

- B

urm

a R

d. T

o F

ello

ws

Ln.

U_V

18

5F

_1V

22

70

0

0

0

0

1

,08

9,3

66

0

0

1

,08

9,3

66

To

tal S

tree

t P

etit

ion

6,7

25

,49

41

,16

3,5

86

5,5

61

,90

75

51

,20

00

10

,50

2,2

00

00

17

,77

8,8

94

PUBL

IC W

ORK

S CA

PITA

L IM

PRO

VEM

ENTS

537

Pro

ject

Un

it

Nu

mb

erF

un

d

Nu

mb

erC

ou

nci

l D

istr

ict

Cap

ital

A

men

ded

Exp

end

itu

re t

o

Dat

eR

emai

nin

g B

alan

ceF

Y2

01

8-1

9

Adopted

FY

20

19

-20

Planned

F

Y2

02

0-2

1

Pro

ject

ed

FY

20

21

-22

P

roje

cted

F

Y2

02

2-2

3

Pro

ject

ed

To

tal

B

ud

get

Stre

et R

eco

nst

ruct

ion

10

th S

t fr

om

I-3

5 t

o C

lare

nd

on

Dr

U_V

19

8F

_1V

22

40

00

00

3,2

52

,26

00

03

,25

2,2

60

61

00

Blk

Of C

alm

Mea

do

wU

_V2

82

F_1

V2

21

25

2,8

54

05

2,8

54

04

75

,68

50

00

52

8,5

39

Ab

erd

een

Ave

Fro

m E

dge

mer

e R

d T

o

Th

acke

ry S

tU

_V2

85

F_1

V2

21

37

9,3

97

07

9,3

97

07

14

,56

90

00

79

3,9

66

Ad

air

St F

rom

Co

bb

St

To

50

0 F

t N

ort

h O

f C

ob

b S

tU

_V2

87

F_1

V2

21

48

,15

30

8,1

53

07

3,3

77

00

08

1,5

30

Alp

ha

Rd

fro

m B

arto

n D

r to

No

el R

dU

_V2

93

F_1

V2

21

10

00

10

6,6

50

09

59

,85

30

01

,06

6,5

03

Alp

ha

Rd

Fro

m E

nd

Of P

avem

ent

To

Bar

ton

Dr

U_V

31

0F

_1V

22

11

11

6,7

55

01

16

,75

50

01

,05

0,7

93

00

1,1

67

,54

8

Alp

ha

Rd

fro

m N

oel

Rd

to

Mo

ntf

ort

Dr

U_V

29

4F

_1V

22

11

00

02

02

,93

20

1,8

26

,38

50

02

,02

9,3

17

An

zio

Cir

fro

m G

arap

an D

r to

S P

olk

St

U_V

19

9F

_1V

22

40

00

00

1,1

40

,90

00

01

,14

0,9

00

Arb

or

Par

k D

r fr

om

Ro

bin

Mea

do

w D

r to

W

hit

ehu

rst

Dr

U_V

21

5F

_1V

22

10

00

01

33

,92

11

,20

5,2

86

00

01

,33

9,2

07

Arb

orc

rest

Dr

Fro

m B

luew

oo

d D

r T

o

Par

trid

ge D

rU

_V2

62

F_1

V2

28

90

,64

20

90

,64

20

81

5,7

78

00

09

06

,42

0

Ave

nu

e H

Fro

m E

11

Th

St

To

San

der

son

Ave

U_V

24

7F

_1V

22

48

4,2

92

08

4,2

92

00

75

8,6

25

00

84

2,9

17

Bab

cock

Dr

Fro

m B

ern

al D

r T

o C

anad

a D

rU

_V2

56

F_1

V2

26

43

,64

20

43

,64

20

03

92

,78

20

04

36

,42

4

Bea

ll St

reet

Fro

m D

olp

hin

To

Gif

ford

Str

eet

S42

82

U2

27

54

,76

51

7,7

96

36

,96

90

00

00

54

,76

5

Bea

ll St

reet

Fro

m D

olp

hin

To

Gif

ford

Str

eet

S42

84

U2

27

31

0,3

35

03

10

,33

50

00

00

31

0,3

35

Bis

mar

k D

r F

rom

E. L

edb

ette

r T

o 5

1St

S44

83

U2

24

79

4,0

32

10

3,8

03

69

0,2

29

00

00

07

94

,03

2

Blo

sso

mh

eath

Ln

Fro

m L

bj S

erv

N T

o T

his

tle

LnU

_V2

75

F_1

V2

21

14

4,7

01

04

4,7

01

04

02

,30

80

00

44

7,0

09

Blo

sso

mh

eath

Ln

fro

m T

his

tle

Ln t

o A

lph

a R

dU

_V2

22

F_1

V2

21

10

00

50

,90

24

58

,12

20

00

50

9,0

24

Bo

mb

ay A

ve fr

om

Hu

ron

Dr

to T

hu

rsto

n D

rU

_V1

93

F_1

V2

22

00

01

28

,66

21

,15

7,9

56

00

01

,28

6,6

18

Bo

nn

ie V

iew

Fro

m O

vert

on

To

Sp

rin

gvie

wS3

08

2U

22

47

8,4

95

61

,41

81

7,0

77

00

00

07

8,4

95

Bo

nn

ie V

iew

Fro

m O

vert

on

To

Sp

rin

gvie

wS3

08

3U

22

44

47

,50

52

,70

04

44

,80

50

00

00

44

7,5

05

Bo

nn

ie V

iew

Rd

fro

m A

nn

Arb

or

Ave

to

C

um

min

gs S

tU

_V2

00

F_1

V2

24

00

02

25

,50

52

,02

9,5

49

00

02

,25

5,0

54

Bo

un

db

roo

k A

ve F

rom

Gre

envi

lle A

ve T

o

Wo

od

bro

ok

Dr

U_V

26

8F

_1V

22

10

40

,88

10

40

,88

10

36

7,9

26

00

04

08

,80

7

Bra

dfo

rd D

r fr

om

Map

le S

pri

ngs

Blv

d t

o

Hed

gero

w D

rU

_V1

94

F_1

V2

22

00

01

94

,49

81

,75

0,4

78

00

01

,94

4,9

76

Bro

ken

Bo

w R

d fr

om

96

35

Bro

ken

Bo

w R

d t

o

Fie

ldcr

est

Dr

U_V

21

6F

_1V

22

10

00

06

0,1

80

54

1,6

22

00

06

01

,80

2

Bro

oks

hir

e D

r F

rom

Orc

hid

Ln

To

Bro

oks

hir

e C

irU

_V2

76

F_1

V2

21

13

1,6

03

03

1,6

03

00

28

4,4

28

00

31

6,0

31

Bu

rro

aks

Cir

Fro

m B

urr

oak

s D

r T

o E

nd

Of

Pav

emen

tU

_V2

63

F_1

V2

28

43

,50

00

43

,50

00

39

1,5

00

00

04

35

,00

0

Can

ada

Dr

Fro

m B

abco

ck D

r T

o L

eesb

urg

St

U_V

30

7F

_1V

22

67

6,8

99

07

6,8

99

06

92

,09

40

00

76

8,9

93

PUBL

IC W

ORK

S CA

PITA

L IM

PRO

VEM

ENTS

538

Pro

ject

Un

it

Nu

mb

erF

un

d

Nu

mb

erC

ou

nci

l D

istr

ict

Cap

ital

A

men

ded

Exp

end

itu

re t

o

Dat

eR

emai

nin

g B

alan

ceF

Y2

01

8-1

9

Adopted

FY

20

19

-20

Planned

F

Y2

02

0-2

1

Pro

ject

ed

FY

20

21

-22

P

roje

cted

F

Y2

02

2-2

3

Pro

ject

ed

To

tal

B

ud

get

Can

ada

Dr

Fro

m T

amer

isk

St T

o

Wes

tmo

rela

nd

Rd

S30

92

U2

26

33

5,1

90

22

3,5

88

11

1,6

02

00

00

03

35

,19

0

Can

ada

Dr

Fro

m T

amer

isk

St T

o

Wes

tmo

rela

nd

Rd

S30

94

U2

26

3,5

64

,22

74

0,2

29

3,5

23

,99

80

00

00

3,5

64

,22

7

Car

pen

ter

Ave

Fro

m S

Mal

com

X B

lvd

To

M

ead

ow

St

U_V

26

1F

_1V

22

72

97

,58

21

36

,03

01

61

,55

30

09

3,6

58

00

39

1,2

40

Ced

ard

ale

Pav

ing

& D

rain

age

Imp

rove

men

tsW

15

43

T2

28

1,9

68

,52

61

,58

3,1

15

38

5,4

12

00

00

01

,96

8,5

26

Ced

ard

ale

Pav

ing

& D

rain

age

Imp

rove

men

tsW

15

44

T2

28

3,2

82

,51

11

,37

9,4

80

1,9

03

,03

10

00

00

3,2

82

,51

1

Ch

imn

ey H

ill L

n fr

om

Ab

ram

s R

d t

o W

igh

tman

P

lU

_V2

17

F_1

V2

21

00

00

17

2,6

85

1,5

54

,16

10

00

1,7

26

,84

6

Ch

urc

h S

t F

rom

I-3

5 T

o C

liff T

o E

nd

U_V

24

8F

_1V

22

45

7,2

32

05

7,2

32

00

51

5,0

85

00

57

2,3

17

Cla

ren

do

n D

r (2

-28

' Lan

es) f

rom

Ew

ing

to

Up

ton

U_V

29

2F

_1V

22

40

00

00

01

,71

5,6

57

01

,71

5,6

57

Cle

arsp

rin

gs R

d F

rom

Co

it R

d T

o S

aplin

g W

ayU

_V2

77

F_1

V2

21

14

7,3

96

04

7,3

96

00

42

6,5

68

00

47

3,9

64

Co

bb

St

Fro

m C

ob

b S

t T

o A

dai

r St

U_V

28

8F

_1V

22

14

11

,03

10

11

,03

10

99

,27

50

00

11

0,3

06

Co

nch

o S

t F

rom

Ric

hm

on

d A

ve T

o B

elm

on

t A

veU

_V2

89

F_1

V2

21

43

9,3

26

03

9,3

26

03

53

,93

60

00

39

3,2

62

Cro

wn

ove

r C

t fr

om

Gen

star

Ln

to

En

d o

f P

avem

ent

U_V

22

8F

_1V

22

12

00

08

4,4

40

75

9,9

64

00

08

44

,40

4

Cu

rrin

Dr

Fro

m P

ebb

led

ow

ne

Dr

To

En

d O

f P

avem

ent

U_V

27

8F

_1V

22

11

18

,48

90

18

,48

90

01

66

,40

00

01

84

,88

9

Cu

rrin

Dr

fro

m S

t M

ich

aels

Dr

to

Peb

ble

do

wn

e D

rU

_V2

23

F_1

V2

21

10

00

80

,95

10

72

8,5

60

00

80

9,5

11

Dav

enp

ort

Rd

Fro

m W

ind

ing

Cre

ek R

d T

o

Cre

ek B

end

Rd

U_V

31

2F

_1V

22

12

77

,67

60

77

,67

60

69

9,0

85

00

07

76

,76

1

Do

nn

ybro

ok

Ln F

rom

N P

rair

ie C

reek

Rd

To

R

iver

way

Dr

U_V

25

4F

_1V

22

56

5,7

20

06

5,7

20

05

91

,48

00

00

65

7,2

00

Do

ve C

reek

Way

Fro

m M

yrtl

ewo

od

Dri

ve T

o

Swan

see

Stre

etU

_V2

45

F_1

V2

23

13

0,5

30

01

30

,53

00

1,1

74

,77

40

00

1,3

05

,30

4

E C

orn

ing

Ave

Fro

m A

rizo

na

To

S M

arsa

lis A

veU

_V2

49

F_1

V2

24

94

,46

20

94

,46

20

08

50

,16

00

09

44

,62

2

E D

avis

St

Fro

m B

eckl

ey A

ve T

o P

atto

n A

veU

_V3

03

F_1

V2

21

11

6,2

79

01

16

,27

90

1,0

46

,51

40

00

1,1

62

,79

3

E O

vert

on

Rd

Fro

m S

Mar

salis

Ave

To

S E

win

gU

_V3

05

F_1

V2

24

15

3,1

12

01

53

,11

20

00

1,3

78

,00

90

1,5

31

,12

1

Ed

elw

eiss

Cir

Fro

m H

illcr

est

Rd

To

En

d O

f P

avem

ent

U_V

27

9F

_1V

22

11

35

,63

80

35

,63

80

03

20

,74

50

03

56

,38

3

Ew

ing

Ave

S F

rom

Gal

low

ay A

ve T

o G

eno

a A

veS3

11

2U

22

41

75

,49

71

62

,25

71

3,2

40

00

00

01

75

,49

7

Ew

ing

Ave

S F

rom

Gal

low

ay A

ve T

o G

eno

a A

veS3

11

4T

22

42

16

,31

60

21

6,3

16

00

00

02

16

,31

6

Ew

ing

Ave

S F

rom

Gal

low

ay A

ve T

o G

eno

a A

veS3

11

4U

22

41

,39

8,8

35

40

1,7

88

99

7,0

47

00

00

01

,39

8,8

35

Fill

mo

re D

r fr

om

Em

pir

e C

entr

al t

o R

egis

ter

Ave

U_V

19

5F

_1V

22

20

00

13

4,2

85

1,2

08

,56

10

00

1,3

42

,84

6

Fo

rdh

am F

rom

Bo

nn

ie V

iew

To

Illin

ois

S31

21

T2

24

14

0,8

58

15

,89

21

24

,96

60

00

00

14

0,8

58

Fo

rdh

am F

rom

Bo

nn

ie V

iew

To

Illin

ois

S31

22

U2

24

22

8,1

95

21

4,1

81

14

,01

40

00

00

22

8,1

95

Fo

rdh

am F

rom

Bo

nn

ie V

iew

To

Illin

ois

S31

23

T2

24

30

5,1

07

03

05

,10

70

00

00

30

5,1

07

Fo

rdh

am F

rom

Bo

nn

ie V

iew

To

Illin

ois

S31

23

U2

24

94

1,3

17

19

,23

99

22

,07

70

00

00

94

1,3

17

PUBL

IC W

ORK

S CA

PITA

L IM

PRO

VEM

ENTS

539

Pro

ject

Un

it

Nu

mb

erF

un

d

Nu

mb

erC

ou

nci

l D

istr

ict

Cap

ital

A

men

ded

Exp

end

itu

re t

o

Dat

eR

emai

nin

g B

alan

ceF

Y2

01

8-1

9

Adopted

FY

20

19

-20

Planned

F

Y2

02

0-2

1

Pro

ject

ed

FY

20

21

-22

P

roje

cted

F

Y2

02

2-2

3

Pro

ject

ed

To

tal

B

ud

get

Fo

rdh

am F

rom

Bo

nn

ie V

iew

To

Illin

ois

S31

24

U2

24

84

1,9

28

08

41

,92

80

00

00

84

1,9

28

Fra

nkf

ord

Rd

(WB

Lan

e O

nly

) fro

m C

ity

Lim

it

to A

pp

leri

dge

Dr

U_V

29

5F

_1V

22

12

00

01

35

,32

60

1,2

17

,93

60

01

,35

3,2

62

Fra

nkf

ord

Rd

Fro

m F

ran

kfo

rd R

d T

o A

ram

is L

nU

_V2

83

F_1

V2

21

23

8,1

52

03

8,1

52

03

43

,36

80

00

38

1,5

20

Gal

low

ay A

ve F

rom

Fer

nw

oo

d A

ve T

o S

D

enle

y D

rU

_V2

50

F_1

V2

24

93

,98

30

93

,98

30

08

45

,84

40

09

39

,82

7

Ger

ald

ine

Dr

Fro

m K

end

ale

Dr

To

Lo

mb

ard

y Ln

U_V

25

7F

_1V

22

68

5,1

85

08

5,1

85

00

76

6,6

62

00

85

1,8

47

Gilb

ert

Ave

Fro

m O

ak L

awn

Ave

To

Rea

gan

St

U_V

29

0F

_1V

22

14

42

,56

80

42

,56

80

38

3,1

08

00

04

25

,67

6

Go

od

win

Ave

fro

m L

aner

i Ave

to

Gle

nco

e St

U_V

23

2F

_1V

22

14

00

06

2,2

97

56

0,6

71

00

06

22

,96

8

Gra

ssy

Rid

ge T

rl F

rom

Pen

guin

Dr

To

Sc

ott

sbo

ro L

nU

_V2

46

F_1

V2

23

70

,84

90

70

,84

99

1,2

21

75

0,1

39

00

09

12

,20

9

Gre

enh

ollo

w L

n F

rom

Co

it R

d T

o S

aplin

g W

ayU

_V2

80

F_1

V2

21

14

6,9

00

04

6,9

00

00

42

2,1

03

00

46

9,0

03

Hai

nes

Ave

Fro

m W

. Co

lora

do

Blv

d T

o W

. G

reen

bri

ar L

nU

_V2

36

F_1

V2

21

00

01

53

,79

91

,38

4,1

89

00

01

,53

7,9

88

Hal

ifax

St

fro

m C

ash

Rd

to

Pu

lask

i St

U_V

20

6F

_1V

22

60

00

10

5,6

68

09

51

,01

40

01

,05

6,6

82

Ham

pto

n R

d S

Fro

m C

row

Cre

ek D

r T

o N

ort

h

Of W

Led

bet

ter

DS3

13

2U

22

41

,40

0,2

88

21

0,3

49

1,1

89

,93

90

00

00

1,4

00

,28

8

Ham

pto

n R

d S

Fro

m C

row

Cre

ek D

r T

o N

ort

h

Of W

Led

bet

ter

DS3

13

4U

22

44

55

,61

21

,58

14

54

,03

10

00

00

45

5,6

12

Hay

St

Fro

m R

ing

St T

o E

nd

Of P

avem

ent

U_V

23

9F

_1V

22

21

5,3

47

01

5,3

47

01

38

,12

10

00

15

3,4

68

Ho

dd

e St

fro

m W

oo

dm

on

t D

r to

N J

im M

iller

R

dU

_V2

04

F_1

V2

25

00

01

63

,04

31

,46

7,3

89

00

01

,63

0,4

32

Hu

ghes

Ln

fro

m W

ilder

nes

s C

t to

Pre

sto

n R

dU

_V2

24

F_1

V2

21

10

00

92

,51

10

83

2,5

97

00

92

5,1

08

Imp

eria

l St

Fro

m B

ertr

and

Ave

To

Lag

ow

St

S43

62

U2

27

87

,63

02

5,0

78

62

,55

20

00

00

87

,63

0

Imp

eria

l St

Fro

m B

ertr

and

Ave

To

Lag

ow

St

S43

63

U2

27

56

2,1

55

05

62

,15

50

00

00

56

2,1

55

JB J

acks

on

Fro

m G

ran

d T

o M

LKS4

37

2T

22

77

75

,50

74

59

,31

93

16

,18

80

00

00

77

5,5

07

Jb J

acks

on

Fro

m G

ran

d T

o M

LKS4

37

2U

22

71

66

,91

81

59

,35

07

,56

80

00

00

16

6,9

18

Jb J

acks

on

Fro

m G

ran

d T

o M

LKS4

37

3U

22

79

42

,08

61

8,2

48

92

3,8

38

00

00

09

42

,08

6

Joyc

e W

ay fr

om

Th

acke

ry S

t to

Hill

cres

t R

dU

_V2

30

F_1

V2

21

30

00

85

,26

77

67

,40

60

00

85

2,6

73

Ker

nac

k St

Fro

m P

hin

ney

Ave

To

Bu

rns

Ave

U_V

23

7F

_1V

22

17

5,9

79

07

5,9

79

06

83

,80

70

00

75

9,7

86

Lan

shir

e D

r F

rom

Ch

isw

ell R

d T

o A

ud

elia

Rd

U_V

26

9F

_1V

22

10

62

,01

60

62

,01

60

55

8,1

41

00

06

20

,15

7

Lau

rel H

ill D

r F

rom

Bu

deu

dy

Dr

To

En

d O

f P

avem

ent

U_V

26

4F

_1V

22

89

,41

00

9,4

10

08

4,6

89

00

09

4,0

99

Lau

rel H

ill D

r fr

om

Kle

ber

g R

d t

o B

ud

eud

y D

rU

_V2

11

F_1

V2

28

00

05

7,7

82

52

0,0

38

00

05

77

,82

0

Led

bet

ter

Dr

(E) F

rom

Ko

lloch

Dr

To

M

ayfo

rge

Dr

S45

42

U2

24

86

,71

52

0,5

10

66

,20

50

00

00

86

,71

5

Led

bet

ter

Dr

(E) F

rom

Ko

lloch

Dr

To

M

ayfo

rge

Dr

S45

43

U2

24

49

1,3

85

04

91

,38

50

00

00

49

1,3

85

Lem

mo

n A

ve E

fro

m L

emm

on

Ave

E t

o O

ak

Gro

ve A

veU

_V2

97

F_1

V2

21

40

00

57

,74

90

51

9,7

41

00

57

7,4

90

PUBL

IC W

ORK

S CA

PITA

L IM

PRO

VEM

ENTS

540

Pro

ject

Un

it

Nu

mb

erF

un

d

Nu

mb

erC

ou

nci

l D

istr

ict

Cap

ital

A

men

ded

Exp

end

itu

re t

o

Dat

eR

emai

nin

g B

alan

ceF

Y2

01

8-1

9

Adopted

FY

20

19

-20

Planned

F

Y2

02

0-2

1

Pro

ject

ed

FY

20

21

-22

P

roje

cted

F

Y2

02

2-2

3

Pro

ject

ed

To

tal

B

ud

get

Lem

mo

n A

ve fr

om

Do

ugl

as A

ve t

o W

yclif

f Ave

U_V

29

6F

_1V

22

14

00

01

14

,42

30

1,0

29

,80

70

01

,14

4,2

30

Len

el P

l (P

artn

ersh

ip W

/ D

ist

2) f

rom

Clo

ver

Ln t

o W

emd

on

Dr

U_V

20

8F

_1V

22

60

00

00

78

6,8

54

00

78

6,8

54

Len

el P

l [P

artn

ersh

ip W

- Dis

t 6

]Fro

m C

love

r Ln

To

Wem

do

n D

rU

_V2

40

F_1

V2

22

78

,68

50

78

,68

50

07

08

,16

90

07

86

,85

4

Len

el P

l Fro

m L

ivel

y Ln

To

Clo

ver

LnU

_V2

58

F_1

V2

26

96

,32

40

96

,32

40

08

66

,91

80

09

63

,24

2

Len

el P

l fro

m W

emd

on

Dr

to M

ixo

n D

rU

_V2

07

F_1

V2

26

00

00

01

,51

5,1

09

00

1,5

15

,10

9

Lock

hav

en D

r F

rom

E N

ort

hw

est

Hw

y T

o

Lock

yer

Dr

U_V

27

1F

_1V

22

10

44

,78

40

44

,78

40

40

3,0

52

00

04

47

,83

6

Lock

hav

en D

r F

rom

Lo

ckye

r D

r T

o L

ynfo

rd D

rU

_V2

70

F_1

V2

21

04

6,3

38

04

6,3

38

04

17

,04

30

00

46

3,3

81

Lock

hav

en D

r fr

om

Lyn

ford

Dr

to L

ansh

ire

Dr

U_V

21

8F

_1V

22

10

00

02

5,9

80

23

3,8

24

00

02

59

,80

4

Lyn

ford

Dr

fro

m F

ern

dal

e R

d t

o L

ock

hav

en D

rU

_V2

19

F_1

V2

21

00

00

73

,21

26

58

,90

40

00

73

2,1

16

Map

le A

ve F

rom

70

0 S

ou

th O

f Mo

ckin

gbir

d

Ln T

o M

ock

ingb

ird

LS3

16

2U

22

21

41

,66

61

38

,51

43

,15

20

00

00

14

1,6

66

Map

le A

ve F

rom

70

0 S

ou

th O

f Mo

ckin

gbir

d

Ln T

o M

ock

ingb

ird

LS3

16

3U

22

25

88

,53

41

0,6

88

57

7,8

46

00

00

05

88

,53

4

Map

le A

ve F

rom

Mah

on

St

To

Ced

ar S

pri

ngs

R

dU

_V3

14

F_1

V2

21

45

4,7

56

05

4,7

56

00

49

2,8

01

00

54

7,5

57

Map

le A

ve fr

om

McK

inn

ey A

ve t

o M

aho

n S

tU

_V2

98

F_1

V2

21

40

00

11

3,2

49

01

,01

9,2

39

00

1,1

32

,48

8

Map

le A

ve F

rom

Ran

dal

l St

To

Wo

lf S

tU

_V3

15

F_1

V2

21

44

8,9

84

04

8,9

84

00

44

0,8

57

00

48

9,8

41

Mar

fa A

ve F

rom

Big

low

St

To

Eas

ter

Ave

U_V

25

1F

_1V

22

48

5,6

55

08

5,6

55

00

77

0,8

99

00

85

6,5

54

Mar

fa A

ve fr

om

Fer

nw

oo

d A

ve t

o S

Lan

cast

er

Rd

U_V

20

1F

_1V

22

40

00

12

4,5

85

01

,12

1,2

64

00

1,2

45

,84

9

May

forg

e D

r F

rom

Le

Fo

rge

Ave

To

E

Led

bet

ter

Dr

S45

52

T2

24

14

0,9

56

01

40

,95

60

00

00

14

0,9

56

May

forg

e D

r F

rom

Le

Fo

rge

Ave

To

E

Led

bet

ter

Dr

S45

52

U2

24

29

4,5

85

82

,77

42

11

,81

10

00

00

29

4,5

85

May

forg

e D

r F

rom

Le

Fo

rge

Ave

To

E

Led

bet

ter

Dr

S45

53

T2

24

44

3,3

06

04

43

,30

60

00

00

44

3,3

06

May

forg

e D

r F

rom

Le

Fo

rge

Ave

To

E

Led

bet

ter

Dr

S45

58

T2

24

39

0,0

00

03

90

,00

00

00

00

39

0,0

00

May

wo

od

Ave

fro

m F

rio

Dr

to S

Den

ley

Dr

U_V

20

2F

_1V

22

40

00

00

1,0

77

,74

90

01

,07

7,7

49

McC

om

mas

Blv

d fr

om

McM

illan

Ave

to

W

orc

ola

St

U_V

23

3F

_1V

22

14

00

06

1,1

56

55

0,4

01

00

06

11

,55

7

Mea

do

w C

rest

Dr

Fro

m In

wo

od

Ro

ad T

o

Lam

plig

hte

r La

ne

U_V

28

6F

_1V

22

13

77

,85

90

77

,85

90

70

0,7

27

00

07

78

,58

6

Mea

do

w P

ark

Dr

fro

m S

ton

e C

anyo

n R

d t

o

Reg

al P

ark

LnU

_V2

25

F_1

V2

21

10

00

77

,54

40

69

7,8

99

00

77

5,4

43

Mer

it D

r F

rom

Clo

du

s F

ield

s D

r T

o C

hu

rch

ill

Way

U_V

31

1F

_1V

22

11

25

5,9

84

02

55

,98

40

2,3

03

,85

60

00

2,5

59

,84

0

Mer

it F

rom

Ch

urc

h H

ill W

ay T

o L

bj

U_V

30

2F

_1V

22

11

35

,20

30

35

,20

30

00

2,9

64

,79

70

3,0

00

,00

0

Milh

of D

r F

rom

Bar

nes

Bri

dge

Rd

To

Plu

mm

er

Dr

U_V

26

7F

_1V

22

91

03

,01

20

10

3,0

12

09

27

,10

90

00

1,0

30

,12

1

Mim

ms

Dr

fro

m F

eath

erw

oo

d D

r to

Mim

ms

Dr

U_V

22

9F

_1V

22

12

00

08

0,7

86

72

7,0

71

00

08

07

,85

7

Mim

osa

Ln

fro

m E

dge

mer

e R

d t

o H

illcr

est

Rd

U_V

23

1F

_1V

22

13

00

01

56

,28

91

,40

6,6

03

00

01

,56

2,8

92

PUBL

IC W

ORK

S CA

PITA

L IM

PRO

VEM

ENTS

541

Pro

ject

Un

it

Nu

mb

erF

un

d

Nu

mb

erC

ou

nci

l D

istr

ict

Cap

ital

A

men

ded

Exp

end

itu

re t

o

Dat

eR

emai

nin

g B

alan

ceF

Y2

01

8-1

9

Adopted

FY

20

19

-20

Planned

F

Y2

02

0-2

1

Pro

ject

ed

FY

20

21

-22

P

roje

cted

F

Y2

02

2-2

3

Pro

ject

ed

To

tal

B

ud

get

Min

go S

tree

t F

rom

Do

lph

in T

o G

ault

S43

92

U2

27

45

,64

51

4,8

33

30

,81

20

00

00

45

,64

5

Min

go S

tree

t F

rom

Do

lph

in T

o G

ault

S43

94

U2

27

25

8,6

55

02

58

,65

50

00

00

25

8,6

55

Mo

nta

gue

Ave

fro

m Y

ewp

on

Ave

to

Ram

on

aU

_V2

03

F_1

V2

24

00

01

04

,73

20

94

2,5

88

00

1,0

47

,32

0

Mo

rgan

Dr

Fro

m P

laza

Blv

d T

o N

and

ina

Dr

U_V

30

8F

_1V

22

86

8,9

78

06

8,9

78

00

06

20

,80

10

68

9,7

79

Mo

rrel

l Ave

Fro

m B

on

nie

Vie

w R

d T

o H

igh

St

U_V

30

6F

_1V

22

44

5,2

30

04

5,2

30

00

04

07

,07

10

45

2,3

01

Mu

rray

St

Fro

m M

ain

St

To

Can

ton

St

U_V

24

1F

_1V

22

25

7,0

54

05

7,0

54

00

51

3,4

90

00

57

0,5

44

Mye

rs C

ir fr

om

Mye

rs C

ir t

o E

lam

Rd

U_V

21

2F

_1V

22

80

00

10

2,9

46

92

6,5

13

00

01

,02

9,4

59

N C

liff S

t F

rom

Hu

tch

ins

Ave

To

Rev

eren

d C

bt

Smit

h S

tU

_V2

52

F_1

V2

24

44

,28

20

44

,28

20

03

98

,54

00

04

42

,82

2

N H

all S

t F

rom

Co

chra

n S

t T

o C

entr

al E

xpw

y Sr

v R

dU

_V3

18

F_1

V2

21

45

1,6

80

05

1,6

80

04

65

,11

70

00

51

6,7

97

N H

all S

t F

rom

Mu

nge

r A

ve T

o C

och

ran

St

U_V

31

7F

_1V

22

14

35

,98

60

35

,98

60

32

3,8

70

00

03

59

,85

6

N H

all S

t F

rom

Ro

ss A

ve T

o M

un

ger

Blv

dU

_V3

16

F_1

V2

21

47

6,5

80

07

6,5

80

06

89

,21

90

00

76

5,7

99

N L

anca

ster

Ave

Fro

m E

. Co

lora

do

Blv

d T

o

Ad

dis

on

St

U_V

23

8F

_1V

22

14

1,4

43

04

1,4

43

03

72

,98

70

00

41

4,4

30

N M

oro

cco

Ave

Fro

m G

oo

dm

an S

t T

o N

Ju

stin

A

veU

_V2

59

F_1

V2

26

69

,89

90

69

,89

90

62

9,0

93

00

06

98

,99

2

N M

un

ger

Blv

d fr

om

Ju

niu

s St

to

Gas

ton

Ave

U_V

30

1F

_1V

22

14

00

08

4,8

54

07

63

,68

50

08

48

,53

9

N M

un

ger

Blv

d fr

om

Tre

mo

nt

St t

o W

ort

h S

tU

_V3

00

F_1

V2

21

40

00

69

,54

00

62

5,8

62

00

69

5,4

02

N M

un

ger

Blv

d F

rom

Wo

rth

St

To

Ju

niu

s St

U_V

31

9F

_1V

22

14

62

,01

60

62

,01

60

05

58

,14

10

06

20

,15

7

N W

alto

n S

t F

rom

Elm

St

To

En

d O

f Pav

emen

tU

_V2

42

F_1

V2

22

49

,61

30

49

,61

30

04

46

,51

30

04

96

,12

6

Nag

le S

t fr

om

Den

ton

Dr

to O

verl

ake

Dr

U_V

20

9F

_1V

22

60

00

11

2,5

38

01

,01

2,8

39

00

1,1

25

,37

7

No

rth

aven

Rd

fro

m R

oya

lsh

ire

Dr

to C

rest

B

roo

k D

rU

_V2

26

F_1

V2

21

10

00

79

,94

27

19

,48

00

00

79

9,4

22

No

rth

bo

un

d S

Wes

tmo

rela

nd

At

Kim

bal

l Hig

h

Sch

Par

kin

g Lo

tU

_V3

04

F_1

V2

23

95

,00

00

95

,00

00

00

85

5,0

00

09

50

,00

0

No

rth

cree

k Ln

fro

m L

B J

Ser

v N

to

En

d o

f P

avem

ent

U_V

22

7F

_1V

22

11

00

07

9,4

46

71

5,0

15

00

07

94

,46

1

Oak

Pla

za fr

om

Kle

ber

g R

d t

o E

nd

of

Pav

emen

tU

_V2

13

F_1

V2

28

00

07

0,6

48

63

5,8

34

00

07

06

,48

2

Pal

isad

e D

r F

rom

N P

rair

ie C

reek

Rd

To

R

iver

way

Dr

U_V

25

5F

_1V

22

59

0,1

46

09

0,1

46

08

11

,31

30

00

90

1,4

59

Par

k M

ano

r D

r F

rom

Sim

pso

n S

tuar

t R

d T

o

Hap

py

Can

yon

Dr

U_V

26

5F

_1V

22

81

3,7

76

01

3,7

76

01

23

,98

20

00

13

7,7

58

Pie

rce

St fr

om

St

Rit

a D

r to

W K

iest

Blv

dU

_V1

96

F_1

V2

23

00

01

37

,79

01

,24

0,1

14

00

01

,37

7,9

04

Pre

akn

ess

Ln fr

om

Po

lari

ty D

r to

S W

alto

n

Wal

ker

Serv

EU

_V1

97

F_1

V2

23

00

01

43

,76

01

,29

3,8

44

00

01

,43

7,6

04

Qu

ebec

St

Fro

m S

har

p S

t T

o M

ock

ingb

ird

Ln

U_V

26

0F

_1V

22

67

1,4

92

07

1,4

92

00

64

3,4

25

00

71

4,9

17

Rac

e St

Fro

m E

nd

Of P

avem

ent

To

N

Was

hin

gto

n A

veU

_V2

43

F_1

V2

22

57

,50

10

57

,50

10

05

17

,50

80

05

75

,00

9

Ray

enel

l Ave

fro

m H

od

de

St t

o C

F H

awn

Ser

v S

U_V

20

5F

_1V

22

50

00

17

3,3

63

1,5

60

,26

40

00

1,7

33

,62

7

PUBL

IC W

ORK

S CA

PITA

L IM

PRO

VEM

ENTS

542

Pro

ject

Un

it

Nu

mb

erF

un

d

Nu

mb

erC

ou

nci

l D

istr

ict

Cap

ital

A

men

ded

Exp

end

itu

re t

o

Dat

eR

emai

nin

g B

alan

ceF

Y2

01

8-1

9

Adopted

FY

20

19

-20

Planned

F

Y2

02

0-2

1

Pro

ject

ed

FY

20

21

-22

P

roje

cted

F

Y2

02

2-2

3

Pro

ject

ed

To

tal

B

ud

get

Rem

ove

Dip

On

EB

Ro

yal L

n 4

00

Ft

Eas

t O

f G

reen

ville

Ave

U_V

30

9F

_1V

22

10

7,5

00

07

,50

00

67

,50

00

00

75

,00

0

Rid

ged

ale

Ave

fro

m M

cMill

an A

ve t

o W

orc

ola

St

U_V

23

4F

_1V

22

14

00

06

1,3

21

55

1,8

89

00

06

13

,21

0

Ro

llin

g R

ock

Ln

fro

m H

ackn

ey L

n t

o F

ern

H

ollo

w D

rU

_V2

20

F_1

V2

21

00

00

52

,54

04

72

,85

70

00

52

5,3

97

Ru

gged

Dr

fro

m B

erkl

ey A

ve t

o F

ern

dal

e A

veU

_V1

89

F_1

V2

21

00

09

4,7

15

85

2,4

33

00

09

47

,14

8

S M

urd

eau

x Ln

fro

m G

reat

Tri

nit

y F

ore

st W

ay

to O

lust

a D

rU

_V2

14

F_1

V2

28

00

07

0,0

36

63

0,3

27

00

07

00

,36

3

S P

atto

n A

ve fr

om

E 1

0th

St

to E

. Jef

fers

on

B

lvd

U_V

19

0F

_1V

22

10

00

38

,26

83

44

,41

00

00

38

2,6

78

S V

an B

ure

n A

ve fr

om

W P

emb

roke

Ave

to

P

age

Ave

U_V

19

1F

_1V

22

10

00

59

,19

75

32

,77

10

00

59

1,9

68

San

Jac

into

St

Fro

m N

Pea

rl S

t T

o C

rock

ett

StU

_V2

91

F_1

V2

21

44

2,3

69

04

2,3

69

03

81

,32

20

00

42

3,6

91

Sap

ling

Way

Fro

m C

lear

spri

ngs

Rd

To

G

reen

ho

llow

Ln

U_V

28

1F

_1V

22

11

24

,59

10

24

,59

10

02

21

,32

10

02

45

,91

2

Shaw

St

fro

m N

avar

o S

t to

Har

sto

n S

tU

_V2

10

F_1

V2

26

00

09

7,8

85

88

0,9

69

00

09

78

,85

4

Spri

ng

Gro

ve F

rom

Alp

ha

To

Co

itS4

43

2U

22

11

33

8,3

25

27

3,3

52

64

,97

30

00

00

33

8,3

25

Spri

ng

Gro

ve F

rom

Alp

ha

To

Co

itS4

43

3U

22

11

2,9

34

02

,93

40

00

00

2,9

34

Spri

ng

Gro

ve F

rom

Alp

ha

To

Co

itS4

43

4U

22

11

1,9

51

,08

60

1,9

51

,08

60

00

00

1,9

51

,08

6

St P

aul[

S]-G

ano

To

25

0F

T S

ou

thU

_R5

05

F_4

R2

21

0,8

57

10

,85

70

00

00

01

0,8

57

Tim

ber

Oak

s D

r F

rom

Sh

ado

w R

idge

Dr

To

Sh

ado

w R

idge

Dr

U_V

28

4F

_1V

22

12

80

,85

20

80

,85

20

72

7,6

67

00

08

08

,51

9

Van

ette

Ln

Fro

m F

itzs

imm

on

s D

r T

o S

M

arsa

lis A

veU

_V2

53

F_1

V2

24

56

,11

20

56

,11

20

05

05

,00

60

05

61

,11

8

W 1

2th

St

fro

m B

risc

oe

Blv

d t

o H

amp

ton

Rd

U_V

19

2F

_1V

22

10

00

60

,19

95

41

,79

10

00

60

1,9

90

Wan

eta

Dr

Fro

m R

ob

in R

d T

o In

wo

od

Rd

U_V

24

4F

_1V

22

23

6,6

47

03

6,6

47

03

29

,82

40

00

36

6,4

71

Web

b C

hap

el R

d F

rom

Silv

erto

n D

r T

o

No

rth

aven

Rd

U_V

31

3F

_1V

22

13

30

1,8

83

03

01

,88

30

2,7

16

,94

90

00

3,0

18

,83

2

Wes

t Sh

ore

Dr

Fro

m T

oka

lon

Dr

To

Mea

do

w

Lake

Ave

S57

44

U2

29

30

2,9

16

18

,71

22

84

,20

40

00

00

30

2,9

16

Wes

tfie

ld D

r F

rom

Gla

dw

oo

d L

n T

o

Cle

arw

ater

Dr

U_V

27

2F

_1V

22

10

53

,49

90

53

,49

90

48

1,4

89

00

05

34

,98

8

Wes

tfie

ld D

r fr

om

Wo

od

bro

ok

Dr

to

Gla

dw

oo

d L

nU

_V2

21

F_1

V2

21

00

00

57

,41

85

16

,76

40

00

57

4,1

82

Will

is A

ve fr

om

McM

illan

Ave

to

Wo

rco

la S

tU

_V2

35

F_1

V2

21

40

00

61

,40

45

52

,63

40

00

61

4,0

38

Wo

od

bro

ok

Dr

Fro

m C

lear

wat

er D

r T

o

Gra

ywo

od

Dr

U_V

27

4F

_1V

22

10

25

,56

70

25

,56

70

23

0,1

03

00

02

55

,67

0

Wo

od

bro

ok

Dr

Fro

m G

rayw

oo

d D

r T

o

Wes

tfie

ld D

rU

_V2

73

F_1

V2

21

02

5,7

32

02

5,7

32

02

31

,59

10

00

25

7,3

23

Wo

od

mea

do

w F

rom

La

Pra

da

Wes

t T

o T

he

En

d O

f Div

ided

Ro

adw

ayS3

20

4U

22

91

,42

6,1

43

14

,13

91

,41

2,0

04

00

00

01

,42

6,1

43

Wo

od

wic

k D

r F

rom

W C

amp

Wis

do

m E

d T

o

Cle

arw

oo

d D

rU

_V2

66

F_1

V2

28

40

,63

30

40

,63

30

36

5,6

94

00

04

06

,32

7

To

tal S

tree

t R

eco

nst

ruct

ion

31

,33

9,3

69

5,8

19

,82

12

5,5

19

,54

95

,22

0,0

40

56

,44

9,2

85

35

,99

9,5

82

7,9

41

,33

50

13

6,9

49

,61

1

PUBL

IC W

ORK

S CA

PITA

L IM

PRO

VEM

ENTS

543

Pro

ject

Un

it

Nu

mb

erF

un

d

Nu

mb

erC

ou

nci

l D

istr

ict

Cap

ital

A

men

ded

Exp

end

itu

re t

o

Dat

eR

emai

nin

g B

alan

ceF

Y2

01

8-1

9

Adopted

FY

20

19

-20

Planned

F

Y2

02

0-2

1

Pro

ject

ed

FY

20

21

-22

P

roje

cted

F

Y2

02

2-2

3

Pro

ject

ed

To

tal

B

ud

get

Stre

et R

esu

rfac

ing

20

17

Cit

y-C

ou

nty

Str

eet

Mai

nte

nan

ceW

17

90

55

6C

ityw

ide

2,1

02

,81

80

2,1

02

,81

80

00

00

2,1

02

,81

8

20

17

Pla

nn

ed B

on

d F

un

din

g R

epla

cem

ent

W1

92

1T

22

Cit

ywid

e1

,10

0,0

00

73

0,1

84

36

9,8

16

00

00

01

,10

0,0

00

20

17

Pla

nn

ed B

on

d F

un

din

g R

epla

cem

ent

W1

92

1U

22

Cit

ywid

e6

0,0

00

06

0,0

00

00

00

06

0,0

00

20

17

Pla

nn

ed B

on

d F

un

din

g R

epla

cem

ent

W1

92

2T

22

Cit

ywid

e7

70

,00

00

77

0,0

00

00

00

07

70

,00

0

20

17

Pla

nn

ed B

on

d F

un

din

g R

epla

cem

ent

W1

92

2U

22

Cit

ywid

e6

50

,00

00

65

0,0

00

00

00

06

50

,00

0

20

17

Pla

nn

ed B

on

d F

un

din

g R

epla

cem

ent

W1

92

3R

22

Cit

ywid

e1

,70

0,0

00

17

,41

01

,68

2,5

90

00

00

01

,70

0,0

00

20

17

Pla

nn

ed B

on

d F

un

din

g R

epla

cem

ent

W1

92

3T

22

Cit

ywid

e2

20

,00

00

22

0,0

00

00

00

02

20

,00

0

20

17

Pla

nn

ed B

on

d F

un

din

g R

epla

cem

ent

W1

92

3U

22

Cit

ywid

e5

50

,00

00

55

0,0

00

00

00

05

50

,00

0

20

17

Pla

nn

ed B

on

d F

un

din

g R

epla

cem

ent

W1

92

4R

22

Cit

ywid

e2

00

,00

00

20

0,0

00

00

00

02

00

,00

0

20

17

Pla

nn

ed B

on

d F

un

din

g R

epla

cem

ent

W1

92

5R

22

Cit

ywid

e3

00

,00

00

30

0,0

00

00

00

03

00

,00

0

20

17

Pla

nn

ed B

on

d F

un

din

g R

epla

cem

ent

W1

92

6R

22

Cit

ywid

e2

00

,00

00

20

0,0

00

00

00

02

00

,00

0

20

17

Pla

nn

ed B

on

d F

un

din

g R

epla

cem

ent

W1

92

6T

22

Cit

ywid

e2

50

,00

00

25

0,0

00

00

00

02

50

,00

0

20

17

Pla

nn

ed B

on

d F

un

din

g R

epla

cem

ent

W1

92

7T

22

Cit

ywid

e5

00

,00

00

50

0,0

00

00

00

05

00

,00

0

20

17

Pla

nn

ed B

on

d F

un

din

g R

epla

cem

ent

W1

92

8T

22

Cit

ywid

e5

00

,00

00

50

0,0

00

00

00

05

00

,00

0

Ab

ram

s R

d fr

om

E U

niv

ersi

ty B

lvd

to

Ch

esle

y Ln

U_V

94

2F

_1V

22

90

00

00

45

0,0

00

00

45

0,0

00

Ab

ram

s R

d fr

om

Gle

nn

ox

Ln t

o E

Lo

vers

Ln

U_V

94

9F

_1V

22

90

00

00

01

29

,58

50

12

9,5

85

Ab

ram

s R

d fr

om

Tra

mm

el D

r to

E U

niv

ersi

ty

Blv

dU

_V9

21

F_1

V2

29

00

00

01

45

,98

10

01

45

,98

1

Aca

pu

lco

Dr

fro

m B

ar H

arb

or

Dr

to B

ar

Har

bo

r D

rU

_V4

73

F_1

V2

23

00

03

60

,45

90

00

03

60

,45

9

Ad

elai

de

Dr

fro

m Y

ewp

on

Ave

to

Ram

on

aU

_V6

58

F_1

V2

24

20

9,4

70

02

09

,47

00

00

00

20

9,4

70

Ad

ler

Dr

fro

m A

dle

r D

r to

Co

ckre

ll H

ill R

dU

_V7

99

F_1

V2

23

00

00

04

14

,17

30

04

14

,17

3

Ad

leta

Blv

d fr

om

Ad

leta

Ct

to A

dle

ta B

lvd

U_V

77

4F

_1V

22

10

00

00

04

43

,39

60

04

43

,39

6

Alc

o A

ve fr

om

N. P

lym

ou

th R

d t

o N

Ham

pto

n

Rd

U_V

43

5F

_1V

22

10

00

33

4,2

95

00

00

33

4,2

95

Alc

ott

St

fro

m N

Fit

zhu

gh A

ve t

o L

ee S

tU

_V4

86

F_1

V2

21

40

00

07

4,5

68

00

07

4,5

68

Alle

gro

Dr

fro

m B

alal

aika

Rd

to

Fir

ebir

d D

rU

_V5

82

F_1

V2

28

00

01

46

,77

00

00

01

46

,77

0

Alle

n S

t fr

om

McK

inn

ey A

ve t

o L

acle

de

StU

_V9

70

F_1

V2

21

40

00

00

01

55

,48

20

15

5,4

82

Alm

a fr

om

Co

ckre

ll A

ve t

o E

nd

of P

avem

ent

U_V

61

5F

_1V

22

20

00

16

9,7

85

00

00

16

9,7

85

Am

ber

ton

Pkw

y fr

om

Ch

imn

ey S

wee

p L

n t

o

Ch

imn

ey C

orn

erU

_V3

97

F_1

V2

21

00

00

12

6,1

90

00

00

12

6,1

90

Am

ber

ton

Pkw

y fr

om

Em

ber

glo

w L

n t

o

Ch

imn

ey S

wee

p L

nU

_V5

18

F_1

V2

21

02

03

,12

00

20

3,1

20

00

00

02

03

,12

0

PUBL

IC W

ORK

S CA

PITA

L IM

PRO

VEM

ENTS

544

Pro

ject

Un

it

Nu

mb

erF

un

d

Nu

mb

erC

ou

nci

l D

istr

ict

Cap

ital

A

men

ded

Exp

end

itu

re t

o

Dat

eR

emai

nin

g B

alan

ceF

Y2

01

8-1

9

Adopted

FY

20

19

-20

Planned

F

Y2

02

0-2

1

Pro

ject

ed

FY

20

21

-22

P

roje

cted

F

Y2

02

2-2

3

Pro

ject

ed

To

tal

B

ud

get

Am

ber

ton

Pkw

y fr

om

Gre

envi

lle A

ve t

o

Em

ber

glo

w L

nU

_V5

24

F_1

V2

21

00

00

03

67

,28

40

00

36

7,2

84

An

nap

olis

Ln

fro

m R

idge

law

n D

r to

Ber

wyn

Ln

U_V

79

5F

_1V

22

90

00

00

02

28

,19

80

22

8,1

98

An

toin

ette

St

fro

m G

reen

hav

en D

r to

Hill

bu

rn

Dr

U_V

79

2F

_1V

22

80

00

01

82

,81

90

00

18

2,8

19

Ara

pah

o R

d fr

om

Go

lden

Cre

ek R

d t

o

Mea

do

wcr

eek

Dr

U_V

93

9F

_1V

22

12

00

00

08

70

,36

30

08

70

,36

3

Ara

pah

o R

d fr

om

Hill

cres

t R

d t

o M

ean

der

ing

Way

U_V

94

7F

_1V

22

12

00

00

1,0

02

,10

90

00

1,0

02

,10

9

Ara

pah

o R

d fr

om

Mea

do

wcr

eek

Dr

to

Hill

cres

t R

dU

_V9

31

F_1

V2

21

20

00

00

71

4,9

49

00

71

4,9

49

Arb

orc

rest

Dr

fro

m G

len

cair

n D

r to

S R

L T

ho

rnto

n S

erv

WU

_V6

59

F_1

V2

28

00

00

93

,74

10

00

93

,74

1

Arb

orh

ill D

r fr

om

Arb

orh

ill D

r to

Arb

or

Par

k D

rU

_V5

43

F_1

V2

21

01

65

,53

20

16

5,5

32

00

00

01

65

,53

2

Ash

Ln

fro

m C

ald

wel

l Ave

to

S F

itzh

ugh

Ave

U_V

40

2F

_1V

22

21

16

,34

60

11

6,3

46

00

00

01

16

,34

6

Ath

a D

r fr

om

N L

on

gacr

e Ln

to

Tin

a Ln

U_V

77

0F

_1V

22

80

00

01

35

,27

90

00

13

5,2

79

Ath

a D

r fr

om

Tin

a Ln

to

Wo

od

mo

nt

Dr

U_V

55

1F

_1V

22

80

00

57

,41

80

00

05

7,4

18

Atl

as D

r fr

om

Fri

o D

r to

S L

anca

ster

Rd

U_V

52

0F

_1V

22

43

24

,71

80

32

4,7

18

00

00

03

24

,71

8

Au

del

ia R

d fr

om

Fai

rcre

st D

r to

Ro

yal L

nU

_V9

61

F_1

V2

21

00

00

00

57

1,8

47

00

57

1,8

47

Ave

nu

e F

fro

m E

11

th S

t Sa

nd

erso

n A

veU

_V3

23

F_1

V2

24

40

9,0

62

04

09

,06

20

00

00

40

9,0

62

Axt

on

Ln

fro

m A

bra

ms

Rd

to

Kel

man

St

U_V

74

9F

_1V

22

90

00

16

5,1

89

00

00

16

5,1

89

Bal

alai

ka R

d F

rom

Alle

gro

Dr

To

Lau

ra L

nU

_V8

39

F_1

V2

28

58

,79

00

58

,79

00

00

00

58

,79

0

Bal

alai

ka R

d fr

om

Du

et D

r to

Alle

gro

Dr

U_V

83

4F

_1V

22

80

00

63

,83

20

00

06

3,8

32

Bam

bi S

t fr

om

Elk

ton

Cir

to

Do

wd

y F

erry

Rd

U_V

35

8F

_1V

22

86

0,4

71

06

0,4

71

00

00

06

0,4

71

Bam

bi S

t fr

om

Mu

rdo

ck R

d t

o E

lkto

n C

irU

_V8

16

F_1

V2

28

00

00

01

43

,40

80

01

43

,40

8

Ban

tin

g W

ay fr

om

En

chan

ted

Ln

to

Ash

bro

ok

Rd

U_V

81

2F

_1V

22

70

00

00

17

8,0

17

00

17

8,0

17

Bar

abo

o D

r fr

om

En

d o

f Pav

emen

t to

Tio

ga S

tU

_V5

79

F_1

V2

28

00

01

51

,67

50

00

01

51

,67

5

Bee

chm

on

t D

r fr

om

Fer

guso

n R

d t

o F

elic

ia C

tU

_V8

27

F_1

V2

27

00

00

02

06

,24

50

02

06

,24

5

Bee

man

-ER

L T

ho

rnto

n t

o H

end

erso

nU

_W2

51

F_3

U2

24

00

,00

02

29

,90

41

70

,09

60

00

00

40

0,0

00

Bel

ford

Dr

fro

m A

shfo

rd D

r to

Rav

end

ale

LnU

_V4

36

F_1

V2

29

00

09

4,5

99

00

00

94

,59

9

Bel

mo

nt

Ave

fro

m M

atild

a St

to

Ski

llman

St

U_V

59

2F

_1V

22

14

00

04

65

,38

20

00

04

65

,38

2

Bel

mo

nt

Ave

fro

m S

um

mit

Ave

to

Gre

envi

lle

Ave

U_V

32

0F

_1V

22

14

00

01

11

,30

40

00

01

11

,30

4

Ben

edic

t D

r fr

om

Ch

apel

Hill

Rd

to

Kim

ber

ly

LnU

_V4

60

F_1

V2

29

00

02

77

,76

10

00

02

77

,76

1

Ben

net

t A

ve fr

om

Mo

nar

ch S

t to

Fu

qu

a St

U_V

55

4F

_1V

22

20

00

12

8,0

42

00

00

12

8,0

42

Ben

nin

gto

n D

r fr

om

Tra

mm

el D

r to

M

idd

leb

ury

Dr

U_V

66

8F

_1V

22

90

00

00

15

0,3

37

00

15

0,3

37

PUBL

IC W

ORK

S CA

PITA

L IM

PRO

VEM

ENTS

545

Pro

ject

Un

it

Nu

mb

erF

un

d

Nu

mb

erC

ou

nci

l D

istr

ict

Cap

ital

A

men

ded

Exp

end

itu

re t

o

Dat

eR

emai

nin

g B

alan

ceF

Y2

01

8-1

9

Adopted

FY

20

19

-20

Planned

F

Y2

02

0-2

1

Pro

ject

ed

FY

20

21

-22

P

roje

cted

F

Y2

02

2-2

3

Pro

ject

ed

To

tal

B

ud

get

Ben

son

St

fro

m S

Was

hin

gto

n A

ve t

o S

Hill

A

veU

_V5

97

F_1

V2

22

00

01

33

,05

00

00

01

33

,05

0

Ben

tley

Ave

fro

m C

hal

mer

s St

to

S H

amp

ton

R

dU

_V3

49

F_1

V2

21

00

02

29

,81

00

00

02

29

,81

0

Ber

kley

Ave

fro

m R

ugg

ed D

r to

S E

dge

fiel

d

Ave

U_V

53

6F

_1V

22

10

00

25

7,2

50

00

00

25

7,2

50

Ber

wyn

Ln

fro

m R

idge

law

n D

r to

E U

niv

ersi

ty

Blv

dU

_V7

35

F_1

V2

29

00

00

01

41

,55

60

01

41

,55

6

Bic

kers

St

fro

m M

elin

da

Hill

s D

r to

N

Wes

tmo

rela

nd

Rd

U_V

94

3F

_1V

22

60

00

01

75

,51

30

00

17

5,5

13

Bis

ho

p C

olle

ge D

r fr

om

Lo

vin

goo

d D

r to

En

d

of P

avem

ent

U_V

40

6F

_1V

22

81

6,6

36

01

6,6

36

00

00

01

6,6

36

Bis

son

et A

ve fr

om

Ath

a D

r to

An

tler

Ave

U_V

36

8F

_1V

22

81

67

,72

70

16

7,7

27

00

00

01

67

,72

7

Bla

ckb

urn

St

fro

m N

Has

kell

Ave

to

No

ble

Ave

U_V

96

3F

_1V

22

14

00

00

01

68

,96

20

01

68

,96

2

Bla

ckb

urn

St

fro

m T

urt

le C

reek

Blv

d t

o O

ak

Law

n A

veU

_V9

57

F_1

V2

21

40

00

00

26

1,5

38

00

26

1,5

38

Bla

ckb

urn

St

fro

m T

urt

le C

reek

Blv

d t

o T

ravi

s St

U_V

97

1F

_1V

22

14

00

00

02

67

,77

40

02

67

,77

4

Bla

nch

Cir

fro

m H

illsi

de

Dr

to N

on

esu

ch R

dU

_V7

73

F_1

V2

29

00

00

01

62

,06

80

01

62

,06

8

Ble

ssin

g C

ir fr

om

En

d o

f Pav

emen

t to

Ble

ssin

g D

rU

_V6

48

F_1

V2

29

00

00

05

8,5

50

00

58

,55

0

Blu

ffd

ale

Dr

fro

m B

erki

nsh

ire

Dr

to

Bro

okh

urs

t D

rU

_V8

05

F_1

V2

29

00

00

00

93

,57

00

93

,57

0

Blu

ffto

n fr

om

Fre

epo

rt D

r to

En

d o

f Pav

emen

tU

_V7

26

F_1

V2

27

00

00

27

6,4

58

00

02

76

,45

8

Bo

ca C

hic

a C

ir fr

om

En

d o

f Pav

emen

t to

Bo

ca

Ch

ica

Dr

U_V

32

5F

_1V

22

34

9,0

10

4,2

13

44

,79

70

00

00

49

,01

0

Bo

ca C

hic

a D

r fr

om

Bo

ca C

hic

a C

ir t

o B

ar

Har

bo

r D

rU

_V4

14

F_1

V2

23

74

6,9

58

22

0,7

44

52

6,2

15

00

00

07

46

,95

8

Bo

nh

am S

t fr

om

Mid

way

Rd

to

En

d o

f P

avem

ent

U_V

68

4F

_1V

22

13

00

00

02

94

,39

70

02

94

,39

7

Bo

nn

ywo

od

Ln

fro

m S

Ham

pto

n R

d t

o

Way

lan

d D

rU

_V6

02

F_1

V2

23

00

00

35

6,0

34

00

03

56

,03

4

Bra

nch

fiel

d D

r fr

om

W L

awth

er D

r to

Fis

her

R

dU

_V8

03

F_1

V2

29

00

00

00

22

4,2

88

02

24

,28

8

Bra

nd

eis

Ln fr

om

Cre

igh

ton

Dr

to R

idge

law

n

Dr

U_V

78

4F

_1V

22

90

00

00

17

3,2

84

00

17

3,2

84

Bre

nd

enw

oo

d D

r fr

om

Gas

ton

Ave

to

Ava

lon

A

veU

_V4

17

F_1

V2

29

00

09

6,8

29

00

00

96

,82

9

Bre

nn

ans

Pl f

rom

En

d o

f Pav

emen

t to

B

ren

nan

s D

rU

_V8

43

F_1

V2

29

00

00

00

42

,42

90

42

,42

9

Bre

ntr

idge

Ct

fro

m B

ren

trid

ge D

r to

En

d o

f P

avem

ent

U_V

40

3F

_1V

22

10

00

01

11

,40

60

00

01

11

,40

6

Bre

ntr

idge

Dr

fro

m D

eerm

on

t T

rl t

o

Bre

ntr

idge

Ct

U_V

49

4F

_1V

22

10

00

06

4,6

90

00

00

64

,69

0

Bri

ar T

ree

Dr

fro

m V

illag

e Ln

to

Vill

age

LnU

_V4

27

F_1

V2

21

10

00

24

4,5

59

00

00

24

4,5

59

Bri

arid

ge R

d fr

om

Sp

rin

g C

reek

Rd

to

Co

it R

dU

_V8

13

F_1

V2

21

10

00

00

21

1,8

03

00

21

1,8

03

Bro

adm

oo

r D

r fr

om

Bro

adm

oo

r D

r to

Gar

lan

d

Rd

U_V

84

7F

_1V

22

90

00

00

01

27

,01

30

12

7,0

13

Bro

ckb

ank

Dr

fro

m C

oo

gan

Dr

to R

oya

l Ln

U_V

87

5F

_1V

22

60

00

24

2,7

41

00

00

24

2,7

41

Bro

okh

urs

t D

r fr

om

Ed

gela

ke D

r to

No

rth

clif

f D

rU

_V6

82

F_1

V2

29

00

00

03

22

,76

30

03

22

,76

3

PUBL

IC W

ORK

S CA

PITA

L IM

PRO

VEM

ENTS

546

Pro

ject

Un

it

Nu

mb

erF

un

d

Nu

mb

erC

ou

nci

l D

istr

ict

Cap

ital

A

men

ded

Exp

end

itu

re t

o

Dat

eR

emai

nin

g B

alan

ceF

Y2

01

8-1

9

Adopted

FY

20

19

-20

Planned

F

Y2

02

0-2

1

Pro

ject

ed

FY

20

21

-22

P

roje

cted

F

Y2

02

2-2

3

Pro

ject

ed

To

tal

B

ud

get

Bro

wn

St

fro

m S

hel

by

Ave

to

Rea

gan

St

U_V

56

9F

_1V

22

20

00

06

1,8

09

00

06

1,8

09

Bu

ckn

ell D

r fr

om

Ben

nin

gto

n D

r to

Tra

mm

el

Dr

U_V

65

1F

_1V

22

90

00

00

11

7,3

75

00

11

7,3

75

Bu

rlew

St

fro

m B

ryan

St

to S

an J

acin

to S

tU

_V6

46

F_1

V2

22

00

00

12

2,1

08

00

01

22

,10

8

Cad

iz S

t fr

om

S E

rvay

St

to B

row

der

St

U_V

89

4F

_1V

22

20

00

14

7,4

64

00

00

14

7,4

64

Cam

pb

ell R

d fr

om

Co

legr

ove

Dr

to H

illcr

est

Rd

U_V

91

8F

_1V

22

12

00

00

31

6,4

18

00

03

16

,41

8

Cam

pb

ell R

d fr

om

Hill

cres

t R

d t

o M

ean

der

ing

Way

U_V

91

9F

_1V

22

12

00

09

28

,46

70

00

09

28

,46

7

Cam

pb

ell R

d fr

om

Mea

nd

erin

g W

ay t

o C

oit

Rd

U_V

94

1F

_1V

22

12

00

01

,37

8,8

60

00

00

1,3

78

,86

0

Cam

pb

ell R

d fr

om

Pre

sto

n R

d t

o P

rest

on

Ben

d

Ct

U_V

95

9F

_1V

22

12

00

00

00

73

3,5

06

07

33

,50

6

Cam

pb

ell R

d fr

om

Pre

sto

n R

d t

o P

rest

on

Tra

il D

rU

_V9

52

F_1

V2

21

10

00

00

01

65

,94

30

16

5,9

43

Cap

ito

l Ave

fro

m N

Pea

k St

to

N C

arro

ll A

veU

_V5

41

F_1

V2

22

00

01

71

,96

20

00

01

71

,96

2

Car

illo

n D

r fr

om

Ro

llin

g H

ills

Ln t

o P

eyto

n D

rU

_V4

23

F_1

V2

21

11

13

,84

20

11

3,8

42

00

00

01

13

,84

2

Car

illo

n D

r fr

om

Sp

rin

g G

rove

Ave

to

Ro

llin

g H

ills

LnU

_V4

61

F_1

V2

21

10

00

52

,51

30

00

05

2,5

13

Car

issa

Dr

fro

m C

aris

sa C

ir t

o J

up

iter

Rd

U_V

83

1F

_1V

22

90

00

00

01

47

,79

90

14

7,7

99

Car

issa

Dr

fro

m R

idge

lake

Dr

to S

un

lan

d S

tU

_V7

63

F_1

V2

29

00

00

00

21

4,8

55

02

14

,85

5

Car

neg

ie D

r fr

om

Car

neg

ie P

l to

Pea

vy R

dU

_V8

23

F_1

V2

29

00

00

00

97

,24

10

97

,24

1

Car

riag

e Ln

Fro

m D

entc

rest

Dr

To

Bel

t Li

ne

Rd

U_V

40

8F

_1V

22

11

52

,37

60

52

,37

60

00

00

52

,37

6

Car

rollw

oo

d D

r fr

om

Bri

arn

oll

Dr

to D

ebb

e D

rU

_V3

45

F_1

V2

21

21

95

,09

80

19

5,0

98

00

00

01

95

,09

8

Car

rou

sel C

ir fr

om

Lyr

e Ln

to

Lyr

e ln

U_V

67

6F

_1V

22

90

00

00

14

8,5

53

00

14

8,5

53

Cau

lan

Dr

fro

m W

illo

wd

ell D

r to

Gal

va D

rU

_V6

11

F_1

V2

21

00

00

05

4,0

57

00

05

4,0

57

Ced

ar S

pri

ngs

Rd

fro

m F

airm

ou

nt

St t

o R

ou

th

StU

_V8

88

F_1

V2

21

40

00

04

47

,85

50

00

44

7,8

55

Cen

ter

Co

urt

Dr

fro

m B

asel

ine

Dr

to C

him

ney

H

ill L

nU

_V3

33

F_1

V2

21

00

00

92

,23

30

00

09

2,2

33

Ch

amp

a D

r fr

om

Bla

nn

ing

Dr

to H

amb

rick

Rd

U_V

37

2F

_1V

22

90

00

52

,68

50

00

05

2,6

85

Ch

apel

Hill

Rd

fro

m C

ath

edra

l Dr

to K

imb

erly

Ln

U_V

42

9F

_1V

22

91

03

,86

00

10

3,8

60

00

00

01

03

,86

0

Ch

apel

Hill

Rd

fro

m W

Law

ther

Dr

to

Cat

hed

ral D

rU

_V5

57

F_1

V2

29

00

00

16

9,0

65

00

01

69

,06

5

Ch

arin

g C

ross

Ln

fro

m S

taff

ord

shir

e D

r to

F

licke

r Ln

U_V

59

4F

_1V

22

10

96

,28

00

96

,28

00

00

00

96

,28

0

Ch

ario

t D

r fr

om

Tra

ce R

d t

o W

imb

elto

n W

ayU

_V8

40

F_1

V2

27

00

00

03

38

,06

10

03

38

,06

1

Ch

arle

sto

wn

Dr

fro

m N

ues

tra

Dr

to P

rest

on

R

dU

_V6

03

F_1

V2

21

30

00

00

41

1,9

43

00

41

1,9

43

Ch

eco

ta D

r fr

om

N M

aste

rs D

r to

Am

ity

LnU

_V6

83

F_1

V2

25

00

02

83

,93

50

00

02

83

,93

5

Ch

este

rto

n D

r fr

om

Lyn

bro

ok

Dr

to L

anw

ard

D

rU

_V6

49

F_1

V2

21

00

00

01

10

,44

60

00

11

0,4

46

PUBL

IC W

ORK

S CA

PITA

L IM

PRO

VEM

ENTS

547

Pro

ject

Un

it

Nu

mb

erF

un

d

Nu

mb

erC

ou

nci

l D

istr

ict

Cap

ital

A

men

ded

Exp

end

itu

re t

o

Dat

eR

emai

nin

g B

alan

ceF

Y2

01

8-1

9

Adopted

FY

20

19

-20

Planned

F

Y2

02

0-2

1

Pro

ject

ed

FY

20

21

-22

P

roje

cted

F

Y2

02

2-2

3

Pro

ject

ed

To

tal

B

ud

get

Ch

isw

ell R

d fr

om

Lan

shir

e D

r to

Au

del

ia R

dU

_V6

32

F_1

V2

21

00

00

08

6,4

70

00

08

6,4

70

Ch

rist

ense

n D

r fr

om

Lat

ta S

t to

Glo

ver

Pas

sU

_V5

25

F_1

V2

25

00

02

43

,73

60

00

02

43

,73

6

Ch

urc

h C

ir fr

om

En

d o

f Pav

emen

t to

Ch

urc

h

Rd

U_V

80

9F

_1V

22

10

00

00

06

4,2

78

00

64

,27

8

Ch

urc

hill

Way

Fro

m W

hit

ley

To

Pre

sto

nS4

79

4U

22

11

11

6,9

90

01

16

,99

00

00

00

11

6,9

90

Cla

rksd

ale

Pl f

rom

Cla

rksd

ale

Dr

to E

nd

of

Pav

emen

tU

_V7

98

F_1

V2

29

00

00

00

53

,47

40

53

,47

4

Cla

ssen

Dr

fro

m E

No

rth

wes

t H

wy

to V

an

Dyk

e R

dU

_V7

85

F_1

V2

29

00

00

03

83

,06

20

03

83

,06

2

Cla

ssen

Dr

fro

m N

ort

hla

ke D

r to

Wat

ervi

ew

Rd

U_V

70

7F

_1V

22

90

00

00

22

2,9

50

00

22

2,9

50

Cla

ybro

ok

Dr

fro

m C

liffr

ose

Ln

to

Wal

nu

t H

ill

LnU

_V4

70

F_1

V2

21

00

00

00

16

5,1

89

00

16

5,1

89

Cle

arb

roo

k Ln

fro

m D

uxb

ury

Dr

to C

hes

wic

k St

U_V

50

5F

_1V

22

90

00

23

8,3

16

00

00

23

8,3

16

Cle

arsp

rin

gs R

d fr

om

Sap

ling

Way

to

W

ater

fall

Way

U_V

58

4F

_1V

22

11

00

00

16

3,8

51

00

01

63

,85

1

Cle

arsp

rin

gs R

d fr

om

Wat

erfa

ll W

ay t

o

Mah

am R

dU

_V6

86

F_1

V2

21

10

00

01

71

,60

30

00

17

1,6

03

Cle

arw

ater

Dr

fro

m A

ngl

eto

n P

l to

Wes

tfie

ld

Dr

U_V

40

5F

_1V

22

10

00

01

56

,06

40

00

01

56

,06

4

Cle

arw

ater

Dr

fro

m W

estf

ield

Dr

to S

tult

s R

dU

_V5

04

F_1

V2

21

00

00

20

7,4

80

00

00

20

7,4

80

Cle

arw

ater

Dr

fro

m W

oo

db

roo

k D

r to

A

ngl

eto

n P

lU

_V3

81

F_1

V2

21

00

00

10

1,0

13

00

00

10

1,0

13

Clif

f Cre

ek C

ross

ing

Dr

fro

m K

irn

wo

od

Dr

to

Mar

vin

D L

ove

Ser

v E

U_V

42

5F

_1V

22

80

00

44

3,9

79

00

00

44

3,9

79

Clu

b G

len

Dr

fro

m W

hit

ehu

rst

Dr

to A

rbo

r T

rail

Dr

U_V

34

7F

_1V

22

10

00

01

55

,55

10

00

01

55

,55

1

Clu

b M

ano

r D

r fr

om

S H

amp

ton

Rd

to

Clu

b

Wo

od

Dr

U_V

48

4F

_1V

22

33

46

,32

81

30

,97

52

15

,35

30

00

00

34

6,3

28

Clu

b T

erra

ce D

r S

Ham

pto

n R

d t

o C

lub

Wo

od

D

rU

_V3

99

F_1

V2

23

36

0,0

39

17

6,3

96

18

3,6

42

00

00

03

60

,03

9

Co

chra

n C

hap

el C

ir fr

om

Mid

way

Rd

to

C

och

ran

Ch

apel

Cir

U_V

33

9F

_1V

22

13

14

0,0

00

01

40

,00

00

00

00

14

0,0

00

Co

ckre

ll H

ill fr

om

Bro

nze

Way

to

Bas

s W

ayU

_V8

85

F_1

V2

23

00

00

42

7,8

93

00

04

27

,89

3

Co

le S

t fr

om

N R

iver

fro

nt

Blv

d t

o S

locu

m S

tU

_V3

80

F_1

V2

26

00

02

45

,79

40

00

02

45

,79

4

Co

leri

dge

St

fro

m E

asto

n D

d t

o S

asan

qu

a Ln

U_V

82

4F

_1V

22

90

00

00

03

0,6

64

03

0,6

64

Co

mm

erce

St

fro

m E

ast

Sid

e A

ve t

o B

enso

n S

tU

_V8

08

F_1

V2

22

00

00

68

,87

40

00

68

,87

4

Co

nch

o S

t fr

om

McC

om

mas

Blv

d t

o M

arte

l A

veU

_V3

93

F_1

V2

21

40

00

10

4,5

46

00

00

10

4,5

46

Co

nch

o S

t fr

om

Mo

nti

cello

Ave

to

Mer

ced

es

Ave

U_V

40

9F

_1V

22

14

00

00

05

8,7

90

00

58

,79

0

Co

ngr

ess

Ave

fro

m R

eaga

n S

t to

T

hro

ckm

ort

on

St

U_V

61

6F

_1V

22

27

1,3

44

07

1,3

44

00

00

07

1,3

44

Co

rin

th S

t fr

om

S H

ard

wo

od

St

to S

Ces

ar

Ch

avez

Blv

dU

_V5

33

F_1

V2

22

00

08

9,6

47

00

00

89

,64

7

Co

rtez

Dr

fro

m L

arga

Dr

to E

l Cen

tro

Dr

U_V

49

8F

_1V

22

20

00

15

8,8

91

00

00

15

8,8

91

Co

rtez

Dr

fro

m M

ixo

n D

r to

Len

el P

lU

_V5

21

F_1

V2

22

00

01

87

,88

70

00

01

87

,88

7

PUBL

IC W

ORK

S CA

PITA

L IM

PRO

VEM

ENTS

548

Pro

ject

Un

it

Nu

mb

erF

un

d

Nu

mb

erC

ou

nci

l D

istr

ict

Cap

ital

A

men

ded

Exp

end

itu

re t

o

Dat

eR

emai

nin

g B

alan

ceF

Y2

01

8-1

9

Adopted

FY

20

19

-20

Planned

F

Y2

02

0-2

1

Pro

ject

ed

FY

20

21

-22

P

roje

cted

F

Y2

02

2-2

3

Pro

ject

ed

To

tal

B

ud

get

Co

sgro

ve D

r fr

om

Mer

rim

an P

kwy

to T

abo

r D

rU

_V7

28

F_1

V2

21

00

00

00

15

0,3

21

00

15

0,3

21

Co

tilli

on

Dr

fro

m F

ergu

son

Rd

to

Pu

erto

Ric

o

Dr

U_V

71

0F

_1V

22

90

00

00

99

,64

20

09

9,6

42

Co

vey

Ct

fro

m Q

uai

l Ru

n t

o E

nd

of P

avem

ent

U_V

57

6F

_1V

22

10

10

0,0

00

01

00

,00

00

00

00

10

0,0

00

Cra

gmo

nt

Ave

fro

m A

bb

ott

Ave

to

Gle

nw

oo

d

Ave

U_V

32

2F

_1V

22

14

80

,45

27

4,3

47

6,1

06

60

,69

30

00

01

41

,14

5

Cre

ek C

ove

Dr

fro

m G

reat

Tri

nit

y F

ore

st W

ay

to E

zeki

al A

veU

_V7

77

F_1

V2

28

00

00

19

7,6

02

00

01

97

,60

2

Cre

el C

reek

Cir

fro

m C

reel

Cre

ek t

o E

nd

of

Pav

emen

tU

_V5

75

F_1

V2

29

00

00

60

,74

50

00

60

,74

5

Cre

el C

reek

Dr

fro

m C

reel

Cre

ek C

ir t

o

Spri

ngw

ater

Dr

U_V

44

5F

_1V

22

90

00

04

9,1

52

00

04

9,1

52

Cre

el C

reek

Dr

fro

m M

erce

r D

r to

Cre

el C

reek

C

irU

_V6

34

F_1

V2

29

00

00

16

1,3

13

00

01

61

,31

3

Cri

cket

Dr

fro

m S

Tre

go S

t to

S P

leas

ant

Wo

od

s D

rU

_V4

53

F_1

V2

25

17

5,4

79

01

75

,47

90

00

00

17

5,4

79

Cro

mw

ell D

r fr

om

Wh

irla

way

Rd

to

Fla

xley

Dr

U_V

68

5F

_1V

22

13

00

00

03

64

,60

90

03

64

,60

9

Cro

ssm

an A

ve F

rom

Pu

eblo

St

To

No

mas

St

U_V

73

3F

_1V

22

65

7,5

90

05

7,5

90

00

00

05

7,5

90

Cyp

ress

Hill

s D

r. fr

om

Bla

ck B

erry

Ln

to

La

Co

sa D

r.U

_V3

37

F_1

V2

21

16

6,3

71

3,7

92

62

,57

80

00

00

66

,37

1

Cyp

ress

Hill

s D

r fr

om

Fo

x T

rl t

o B

lack

Ber

ry

LnU

_V4

46

F_1

V2

21

10

00

20

1,1

70

00

00

20

1,1

70

Dal

e G

lad

e D

r fr

om

E S

ho

re D

r to

N S

t A

ugu

stin

e D

rU

_V7

81

F_1

V2

25

00

02

33

,24

00

00

02

33

,24

0

Dan

ville

Dr

fro

m H

olc

om

b R

d t

o O

ak H

ill C

irU

_V6

54

F_1

V2

25

15

7,0

94

01

57

,09

40

00

00

15

7,0

94

Dar

t A

ve fr

om

Wo

od

mo

nt

Dr

to B

isso

net

Ave

U_V

53

5F

_1V

22

80

00

17

9,6

98

00

00

17

9,6

98

Daw

n D

r fr

om

Gu

s T

ho

mas

son

Rd

to

Th

ale

Dr

U_V

63

6F

_1V

22

90

00

01

74

,82

70

00

17

4,8

27

Day

ton

ia A

ve fr

om

San

ford

Ave

to

Tav

aro

s A

veU

_V7

40

F_1

V2

29

00

01

13

,84

20

00

01

13

,84

2

Deb

be

Dr

fro

m B

riar

no

ll D

r to

Car

rollw

oo

d D

rU

_V3

30

F_1

V2

21

21

44

,74

60

14

4,7

46

00

00

01

44

,74

6

Deb

be

Dr

fro

m J

ud

i St

to M

ean

der

ing

Way

U_V

49

7F

_1V

22

12

13

7,6

46

01

37

,64

60

00

00

13

7,6

46

Deb

be

Dr

fro

m M

ean

der

ing

Way

to

Bri

arn

oll

Dr

U_V

48

3F

_1V

22

12

14

3,8

89

01

43

,88

90

00

00

14

3,8

89

Dee

pw

oo

d S

t fr

om

Car

ter

Rd

to

Wes

tern

Hill

s D

rU

_V6

29

F_1

V2

28

00

00

25

0,9

73

00

02

50

,97

3

Dee

rmo

nt

Trl

fro

m B

ren

trid

ge D

r to

W

his

per

ing

Hill

s D

rU

_V4

67

F_1

V2

21

00

00

14

6,7

35

00

00

14

6,7

35

Del

ano

Pl f

rom

N H

aske

ll A

ve t

o N

Pea

k St

U_V

72

1F

_1V

22

20

00

01

19

,74

10

00

11

9,7

41

Des

dem

on

a D

r fr

om

Bar

nes

Bri

dge

Rd

to

H

ou

sley

Dr

U_V

66

7F

_1V

22

90

00

00

10

3,5

17

00

10

3,5

17

Dic

eman

Dr

fro

m S

anfo

rd A

ve t

o T

avar

os

Ave

U_V

75

6F

_1V

22

90

00

00

11

7,3

75

00

11

7,3

75

Dix

ie L

n fr

om

Ash

Cre

ek D

r to

Mar

ipo

sa D

rU

_V7

90

F_1

V2

29

00

00

00

18

2,7

50

01

82

,75

0

Do

lore

s w

ay fr

om

McK

issi

ck L

n t

o In

dia

n

Rid

ge T

rlU

_V5

01

F_1

V2

28

00

01

32

,74

10

00

01

32

,74

1

Do

rrin

gto

n D

r fr

om

Fer

guso

n R

d t

o T

eleg

rap

h

Ave

U_V

42

4F

_1V

22

70

00

31

9,5

73

00

00

31

9,5

73

PUBL

IC W

ORK

S CA

PITA

L IM

PRO

VEM

ENTS

549

Pro

ject

Un

it

Nu

mb

erF

un

d

Nu

mb

erC

ou

nci

l D

istr

ict

Cap

ital

A

men

ded

Exp

end

itu

re t

o

Dat

eR

emai

nin

g B

alan

ceF

Y2

01

8-1

9

Adopted

FY

20

19

-20

Planned

F

Y2

02

0-2

1

Pro

ject

ed

FY

20

21

-22

P

roje

cted

F

Y2

02

2-2

3

Pro

ject

ed

To

tal

B

ud

get

Do

ugl

as A

ve fr

om

Her

sch

el A

ve t

o P

resc

ott

A

veU

_V7

34

F_1

V2

21

40

00

00

70

,55

50

07

0,5

55

Do

ugl

as A

ve fr

om

Lu

ther

Ln

to

W N

ort

hw

est

Hw

yU

_V9

12

F_1

V2

21

30

00

26

7,4

03

00

00

26

7,4

03

Do

ugl

as A

ve fr

om

New

ton

Ave

to

Wyc

liff A

veU

_V8

25

F_1

V2

21

40

00

00

57

,72

70

05

7,7

27

Do

ugl

as A

ve fr

om

Wyc

liff A

ve t

o H

ersc

hel

Ave

U_V

81

5F

_1V

22

14

00

00

07

0,1

44

00

70

,14

4

Do

ve B

roo

k C

ir fr

om

Sto

ne

Can

yon

Rd

to

En

d

of P

avem

ent

U_V

58

7F

_1V

22

11

00

00

87

,91

10

00

87

,91

1

Do

ve M

ead

ow

Dr

fro

m W

hit

ehu

rst

Dr

to

Mid

dle

Gle

n D

rU

_V4

42

F_1

V2

21

00

00

19

2,7

32

00

00

19

2,7

32

E 7

Th

St

Fro

m N

Bec

kley

Ave

To

N C

raw

ford

St

U_V

61

0F

_1V

22

15

8,8

59

05

8,8

59

00

00

05

8,8

59

E C

olo

rad

o B

lvd

fro

m Z

ang

to N

Mar

salis

Ave

U_V

88

3F

_1V

22

15

85

,24

40

58

5,2

44

00

00

05

85

,24

4

E J

erd

en L

n fr

om

Ro

ckw

oo

d S

t to

Cu

mb

erla

nd

St

U_V

33

5F

_1V

22

45

5,0

52

05

5,0

52

00

00

05

5,0

52

E K

iest

Blv

d fr

om

Kel

logg

Ave

to

Bo

nn

ie V

iew

R

dU

_V8

96

F_1

V2

24

2,0

51

,54

41

,02

5,7

70

1,0

25

,77

45

,37

10

00

02

,05

6,9

15

E M

ock

ingb

ird

Ln

fro

m H

illsi

de

Dr

to Y

ose

mit

e Ln

U_V

86

6F

_1V

22

92

17

,11

90

21

7,1

19

00

00

02

17

,11

9

E M

ock

ingb

ird

Ln

fro

m Y

ose

mit

e Ln

to

W

illia

mso

n R

dU

_V8

61

F_1

V2

29

00

04

31

,49

40

00

04

31

,49

4

E O

aken

wal

d S

t to

Plo

wm

an A

ve t

o N

Zan

g B

lvd

U_V

51

6F

_1V

22

10

00

13

5,8

62

00

00

13

5,8

62

E P

enta

gon

Pkw

y fr

om

Vet

eran

s D

r to

En

d o

f P

avem

ent

U_V

85

7F

_1V

22

83

79

,35

80

37

9,3

58

00

00

03

79

,35

8

Eas

t Si

de

Ave

fro

m S

Has

kell

Ave

to

S P

eak

StU

_V7

25

F_1

V2

22

00

00

14

0,6

99

00

01

40

,69

9

Eas

ton

Rd

fro

m G

arla

nd

Rd

to

San

Fel

ipe

Dr

U_V

96

6F

_1V

22

90

00

01

91

,39

40

00

19

1,3

94

Eas

ton

Rd

fro

m H

erm

osa

Dr

to G

us

Th

om

asso

n R

dU

_V8

84

F_1

V2

29

00

00

10

7,5

65

00

01

07

,56

5

Eas

ton

Rd

fro

m L

osa

Dr

to H

erm

osa

Dr

U_V

88

2F

_1V

22

90

00

02

03

,85

10

00

20

3,8

51

Eas

ton

Rd

fro

m S

an F

elip

e D

r to

Lo

sa D

rU

_V8

73

F_1

V2

29

00

00

13

7,2

00

00

01

37

,20

0

Ech

o V

alle

y D

r fr

om

Lo

ma

Vis

ta D

r to

Rae

ford

D

rU

_V3

69

F_1

V2

21

00

00

50

,83

30

00

05

0,8

33

Ech

o V

alle

y D

r fr

om

Rae

ford

Dr

to W

hit

ehu

rst

Dr

U_V

55

8F

_1V

22

10

16

8,8

93

01

68

,89

30

00

00

16

8,8

93

Ed

ged

ale

Dr

Fro

m S

ilver

dal

e D

r T

o R

acin

e D

rU

_V4

34

F_1

V2

28

53

,54

20

53

,54

20

00

00

53

,54

2

Ed

iso

n S

t fr

om

Slo

cum

St

to H

i Lin

e D

rU

_V4

41

F_1

V2

26

00

02

08

,85

30

00

02

08

,85

3

Ed

war

ds

Cir

fro

m S

Po

lk S

t to

Sav

oy

StU

_V3

86

F_1

V2

24

15

8,6

03

01

58

,60

30

00

00

15

8,6

03

Egy

pti

an D

r fr

om

McK

issi

ck L

n t

o In

dia

n R

idge

T

rlU

_V4

18

F_1

V2

28

00

01

14

,52

80

00

01

14

,52

8

Eld

erle

af D

r fr

om

En

d o

f Pav

emen

t to

Eld

er

Oak

s Ln

U_V

35

9F

_1V

22

32

57

,71

71

15

,28

71

42

,43

00

00

00

25

7,7

17

Eld

ero

aks

fro

m W

. Cam

p W

isd

om

Rd

to

S.

Ham

pto

n R

dU

_V4

77

F_1

V2

23

10

8,4

74

10

8,4

74

01

98

,75

10

00

03

07

,22

5

Eld

ero

aks

Pl f

rom

En

d o

f Pav

emen

t to

E

lder

oak

s La

ne

U_V

35

7F

_1V

22

32

18

,39

21

69

,34

94

9,0

43

00

00

02

18

,39

2

Eld

ora

do

Ave

fro

m E

lsb

eth

Ave

to

N B

eckl

ey

Ave

U_V

77

9F

_1V

22

11

71

,50

00

17

1,5

00

00

00

01

71

,50

0

PUBL

IC W

ORK

S CA

PITA

L IM

PRO

VEM

ENTS

550

Pro

ject

Un

it

Nu

mb

erF

un

d

Nu

mb

erC

ou

nci

l D

istr

ict

Cap

ital

A

men

ded

Exp

end

itu

re t

o

Dat

eR

emai

nin

g B

alan

ceF

Y2

01

8-1

9

Adopted

FY

20

19

-20

Planned

F

Y2

02

0-2

1

Pro

ject

ed

FY

20

21

-22

P

roje

cted

F

Y2

02

2-2

3

Pro

ject

ed

To

tal

B

ud

get

Elih

u S

t fr

om

En

d o

f Pav

emen

t to

JB

Jac

kso

n

Jr B

lvd

U_V

44

4F

_1V

22

70

00

12

2,0

05

00

00

12

2,0

05

Ella

Ave

fro

m E

zeki

al A

ve t

o A

lco

rn A

veU

_V3

34

F_1

V2

28

33

1,4

07

03

31

,40

70

00

00

33

1,4

07

Els

ie F

aye

Heg

gin

s St

fro

m S

Cen

tral

Exp

y to

S

Mal

colm

X B

lvd

.U

_V8

56

F_1

V2

27

2,1

14

,56

17

62

,69

61

,35

1,8

65

00

00

02

,11

4,5

61

Els

ie F

aye

Heg

gin

s St

fro

m S

Mal

colm

X B

lvd

to

Mea

do

w S

tU

_V8

52

F_1

V2

27

72

5,7

94

10

8,3

24

61

7,4

70

00

00

07

25

,79

4

Em

met

t St

fro

m S

Wes

tmo

rela

nd

Rd

to

S

Rav

inia

Rd

U_V

48

5F

_1V

22

10

00

28

8,5

29

00

00

28

8,5

29

En

chan

ted

Ln

fro

m B

reak

wo

od

Dr

to U

rban

C

rest

Rd

U_V

77

6F

_1V

22

70

00

03

26

,14

90

00

32

6,1

49

En

der

ly P

l fro

m B

anti

ng

Way

to

Sam

uel

l Blv

dU

_V8

10

F_1

V2

27

00

00

01

08

,76

50

01

08

,76

5

En

gle

Ave

fro

m S

Wav

erly

Dr

to C

lear

view

Cir

U_V

34

3F

_1V

22

48

4,2

75

08

4,2

75

00

00

08

4,2

75

Esm

ald

a D

r fr

om

To

ron

to S

t to

No

mas

St

U_V

33

8F

_1V

22

60

00

12

0,5

99

00

00

12

0,5

99

Est

acad

o D

r fr

om

Co

ldw

ater

Cir

to

Ash

Cre

ek

Dr

U_V

75

7F

_1V

22

90

00

00

20

9,6

07

00

20

9,6

07

Exe

ter

Ave

fro

m S

un

nyv

ale

St t

o T

aco

ma

StU

_V5

74

F_1

V2

24

00

01

90

,53

70

00

01

90

,53

7

Fab

rica

tio

n S

t fr

om

To

pek

a A

ve t

o S

ylva

n A

veU

_V3

70

F_1

V2

26

00

05

1,3

13

00

00

51

,31

3

Fai

rcre

st D

r fr

om

A1

16

39

to

Fer

nd

ale

Rd

U_V

71

4F

_1V

22

10

00

00

01

18

,23

20

01

18

,23

2

Fai

rhav

en L

n fr

om

McC

utc

heo

n L

n t

o B

lan

ton

St

U_V

53

7F

_1V

22

50

00

48

0,5

77

00

00

48

0,5

77

Fai

rmo

un

t St

fro

m S

hel

by

Ave

to

Rea

gan

St

U_V

38

8F

_1V

22

27

0,5

55

07

0,5

55

00

00

07

0,5

55

Fal

lon

Pl f

rom

Haz

elh

urs

t Ln

to

Haz

elh

urs

t Ln

U_V

82

2F

_1V

22

70

00

00

19

3,7

26

00

19

3,7

26

Fal

ls D

r fr

om

S C

ock

rell

Hill

Rd

to

An

dre

ws

StU

_V4

40

F_1

V2

21

00

01

69

,25

90

00

01

69

,25

9

Fen

chu

rch

Rd

fro

m B

uxh

ill D

r to

Lan

shir

e D

rU

_V6

37

F_1

V2

21

00

00

11

8,0

61

00

00

11

8,0

61

Fen

chu

rch

Rd

fro

m F

itzr

oy

Dr

to S

had

ydal

e Ln

U_V

47

2F

_1V

22

10

00

05

2,2

05

00

00

52

,20

5

Fen

chu

rch

Rd

fro

m S

had

ydal

e Ln

to

Bu

xhill

Dr

U_V

52

3F

_1V

22

10

00

05

8,9

62

00

00

58

,96

2

Fer

nal

d A

ve fr

om

Dix

fiel

d D

r to

Lo

chw

oo

d

Blv

dU

_V7

24

F_1

V2

29

00

00

03

50

,03

20

03

50

,03

2

Fer

nal

d A

ve fr

om

Yea

ger

Dr

to H

olt

Dr

U_V

75

0F

_1V

22

90

00

00

20

9,0

93

00

20

9,0

93

Fer

nd

ale

Ave

fro

m S

Ed

gefi

eld

Ave

to

S

Clin

ton

Ave

U_V

54

6F

_1V

22

10

00

14

9,2

05

00

00

14

9,2

05

Fer

ris

Bra

nch

Blv

d fr

om

Wh

iteh

urs

t D

r to

W

Fer

ris

Bra

nch

Blv

dU

_V3

67

F_1

V2

21

00

00

17

5,5

82

00

00

17

5,5

82

Fer

ris

Cre

ek L

n fr

om

Ch

imn

ey H

ill L

n t

o E

nd

of

Pav

emen

tU

_V3

63

F_1

V2

21

00

00

14

5,8

09

00

00

14

5,8

09

Fir

ebir

d D

r fr

om

Po

stgl

en D

r to

Tro

ygle

n D

rU

_V4

71

F_1

V2

28

00

01

45

,60

40

00

01

45

,60

4

Fit

zro

y D

r fr

om

Au

del

ia R

d t

o F

ench

urc

h R

dU

_V7

44

F_1

V2

21

00

00

98

,51

00

00

09

8,5

10

Fla

nar

y Ln

fro

m G

arlin

gho

use

Ln

to

Am

ado

r A

veU

_V6

66

F_1

V2

21

20

00

16

3,1

65

00

00

16

3,1

65

Fo

rest

Ct

fro

m E

nd

of P

avem

ent

to F

ore

st L

nU

_V7

93

F_1

V2

21

10

00

01

21

,86

80

00

12

1,8

68

PUBL

IC W

ORK

S CA

PITA

L IM

PRO

VEM

ENTS

551

Pro

ject

Un

it

Nu

mb

erF

un

d

Nu

mb

erC

ou

nci

l D

istr

ict

Cap

ital

A

men

ded

Exp

end

itu

re t

o

Dat

eR

emai

nin

g B

alan

ceF

Y2

01

8-1

9

Adopted

FY

20

19

-20

Planned

F

Y2

02

0-2

1

Pro

ject

ed

FY

20

21

-22

P

roje

cted

F

Y2

02

2-2

3

Pro

ject

ed

To

tal

B

ud

get

Fo

rest

Lan

e F

rom

Cro

mw

ell T

o M

arch

R

esu

rfac

ing

Pro

ject

U_V

98

1F

_1V

22

14

1,1

00

,00

05

89

,77

85

10

,22

20

00

00

1,1

00

,00

0

Fo

rest

Ln

fro

m G

riss

om

Ln

to

Jo

sey

LnU

_V9

55

F_1

V2

26

00

06

54

,85

60

00

06

54

,85

6

Fo

rt W

ort

h A

ve fr

om

Bah

ama

Dr

to W

C

olo

rad

o B

lvd

U_V

85

8F

_1V

22

10

00

08

44

,63

80

00

84

4,6

38

Fra

nkf

ord

Rd

fro

m H

illcr

est

Rd

to

Co

it R

dU

_V9

33

F_1

V2

21

20

00

00

2,2

12

,00

70

02

,21

2,0

07

Fra

nkf

ord

Rd

fro

m P

rest

on

Rd

to

Hill

cres

t R

dU

_V9

28

F_1

V2

21

20

00

00

1,7

54

,01

60

01

,75

4,0

16

Fre

nch

Set

tlem

ent

Rd

fro

m L

a R

eun

ion

Pkw

y to

No

rwic

h S

tU

_V8

50

F_1

V2

26

00

05

12

,40

80

00

05

12

,40

8

Gal

ena

St fr

om

No

rwo

od

Dr

to F

enw

ick

Dr

U_V

70

5F

_1V

22

90

00

00

17

7,3

31

00

17

7,3

31

Gar

den

ia P

l fro

m G

ard

enia

Dr

to G

ard

enia

Dr

U_V

75

8F

_1V

22

90

00

00

59

,44

20

05

9,4

42

Gas

ton

Pkw

y fr

om

Old

Gat

e Ln

to

Kn

ob

Oak

D

rU

_V8

44

F_1

V2

29

00

00

00

12

1,4

56

01

21

,45

6

Gat

ewo

od

Pl f

rom

En

d o

f Pav

emen

t to

Ju

pit

er

Rd

U_V

84

5F

_1V

22

90

00

00

01

68

,17

30

16

8,1

73

Gilb

ert

Ave

fro

m K

nig

ht

St t

o D

ou

glas

Ave

U_V

64

5F

_1V

22

14

00

00

08

8,0

82

00

88

,08

2

Gla

des

ide

Ct

fro

m G

lad

esid

e C

t to

Pre

sto

n

Tra

il D

rU

_V6

56

F_1

V2

21

10

00

01

09

,93

20

00

10

9,9

32

Gle

n S

pri

ngs

Cir

fro

m E

nd

of P

avem

ent

to

Gle

n S

pri

ngs

Dr

U_V

58

0F

_1V

22

10

55

,84

00

55

,84

00

00

00

55

,84

0

Gle

n S

pri

ngs

Dr

fro

m G

len

Sp

rin

gs C

ir t

o

Wh

iteh

urs

t D

rU

_V4

57

F_1

V2

21

07

1,3

10

07

1,3

10

00

00

07

1,3

10

Gle

n S

pri

ngs

Dr

fro

m R

ob

in M

ead

ow

Dr

to

Gle

n S

pri

ngs

Cir

U_V

60

8F

_1V

22

10

82

,25

10

82

,25

10

00

00

82

,25

1

Go

lden

Hill

s D

r fr

om

Bel

lcre

st D

r to

Bis

ho

p

Co

llege

Dr

U_V

53

0F

_1V

22

80

00

22

6,8

26

00

00

22

6,8

26

Go

od

ing

Dr

fro

m K

illio

n D

r to

Mer

rell

Rd

U_V

62

7F

_1V

22

13

00

00

02

61

,33

20

02

61

,33

2

Go

uld

St

fro

m M

cKee

St

to B

eau

mo

nt

StU

_V6

04

F_1

V2

22

00

00

64

,89

70

00

64

,89

7

Gra

nd

view

Ave

fro

m L

ind

sley

Ave

to

San

ta F

e A

veU

_V3

56

F_1

V2

22

23

4,1

35

02

34

,13

50

00

00

23

4,1

35

Gre

en O

aks

Cir

fro

m G

reen

ville

Ave

to

En

d o

f P

avem

ent

U_V

36

0F

_1V

22

10

00

01

63

,26

80

00

01

63

,26

8

Gre

enh

aven

Dr

fro

m A

nto

inet

te S

t to

CF

H

awn

Ser

v S

U_V

42

6F

_1V

22

82

20

,24

00

22

0,2

40

00

00

02

20

,24

0

Gre

ensp

an A

ve fr

om

W M

illet

Dr

to W

Cam

p

Wis

do

m R

dU

_V4

65

F_1

V2

23

3,0

00

03

,00

07

19

,89

80

00

07

22

,89

8

Gre

entr

ee L

n fr

om

Gre

enb

roo

k Ln

to

W C

ircl

e D

rU

_V8

14

F_1

V2

29

00

00

00

21

2,6

60

02

12

,66

0

Gre

enw

ich

Ln

fro

m H

amp

stea

d L

n t

o F

ore

st

LnU

_V7

80

F_1

V2

21

10

00

01

62

,13

60

00

16

2,1

36

Gri

sso

m L

n fr

om

Ro

yal L

n t

o N

ova

Dr

U_V

79

4F

_1V

22

60

00

00

89

6,6

33

00

89

6,6

33

Gro

ss R

d fr

om

N B

uck

ner

Blv

d t

o P

eavy

Rd

U_V

80

0F

_1V

22

70

00

00

33

0,2

75

00

33

0,2

75

Gro

vew

ay D

r fr

om

Kir

nw

oo

d D

r to

Cle

ard

ale

Dr

U_V

76

0F

_1V

22

80

00

01

36

,34

30

00

13

6,3

43

Gu

s T

ho

mas

son

Rd

fro

m D

awn

Dr

to

Des

dem

on

a D

rU

_V9

37

F_1

V2

29

00

00

90

,55

20

00

90

,55

2

Gu

s T

ho

mas

son

Rd

fro

m E

asto

n R

d t

o S

ylvi

a D

rU

_V8

93

F_1

V2

29

00

00

36

5,0

21

00

03

65

,02

1

PUBL

IC W

ORK

S CA

PITA

L IM

PRO

VEM

ENTS

552

Pro

ject

Un

it

Nu

mb

erF

un

d

Nu

mb

erC

ou

nci

l D

istr

ict

Cap

ital

A

men

ded

Exp

end

itu

re t

o

Dat

eR

emai

nin

g B

alan

ceF

Y2

01

8-1

9

Adopted

FY

20

19

-20

Planned

F

Y2

02

0-2

1

Pro

ject

ed

FY

20

21

-22

P

roje

cted

F

Y2

02

2-2

3

Pro

ject

ed

To

tal

B

ud

get

Gu

s T

ho

mas

son

Rd

fro

m L

ibb

y Ln

to

May

lee

Blv

dU

_V8

78

F_1

V2

29

00

00

15

5,0

70

00

01

55

,07

0

Gu

s T

ho

mas

son

Rd

fro

m M

ater

ho

rn D

r to

Li

bb

y Ln

U_V

90

9F

_1V

22

90

00

02

51

,96

80

00

25

1,9

68

Gu

s T

ho

mas

son

Rd

fro

m S

ylvi

a D

r to

Daw

n D

rU

_V8

97

F_1

V2

29

00

00

90

,24

30

00

90

,24

3

Haa

s D

r fr

om

51

st S

t to

Dah

lia D

rU

_V6

18

F_1

V2

24

00

03

79

,42

60

00

03

79

,42

6

Ham

bri

ck R

d fr

om

Ch

amp

a D

r to

No

rth

lake

Dr

U_V

61

4F

_1V

22

90

00

01

27

,87

00

00

12

7,8

70

Hap

py

Can

yon

Dr

fro

m B

arab

oo

Dr

to P

ark

Man

or

Dr

U_V

56

0F

_1V

22

80

00

33

1,7

15

00

00

33

1,7

15

Har

aby

Ct

fro

m P

rest

on

Tra

il D

r to

En

d o

f P

avem

ent

U_V

64

4F

_1V

22

11

00

00

83

,04

00

00

83

,04

0

Har

gro

ve D

r F

rom

Ora

del

l Ln

To

Web

b

Ch

apel

Ext

U_V

67

1F

_1V

22

25

7,0

75

05

7,0

75

00

00

05

7,0

75

Har

mo

ny

Ln fr

om

Sin

gin

g H

ills

Dr

to L

azy

Riv

er D

rU

_V5

59

F_1

V2

23

00

02

70

,90

10

00

02

70

,90

1

Har

ry H

ines

Blv

d fr

om

Mo

od

y St

to

N F

ield

St

U_V

96

4F

_1V

22

14

00

00

07

3,4

71

00

73

,47

1

Har

tsd

ale

Dr

fro

m F

ort

h W

ort

h A

ve t

o W

C

olo

rad

o B

lvd

U_V

45

5F

_1V

22

10

00

21

7,8

74

00

00

21

7,8

74

Har

vest

Hill

Rd

fro

m S

pu

rlin

g D

r to

Pre

sto

n

Rd

U_V

84

9F

_1V

22

13

00

03

21

,94

00

00

03

21

,94

0

Hav

erfo

rd D

r fr

om

Bu

ckn

ell D

r to

Tra

mm

el D

rU

_V7

16

F_1

V2

29

00

00

01

90

,67

40

01

90

,67

4

Hav

erfo

rd D

r fr

om

Tra

mm

el D

r to

Mid

dle

bu

ry

Dr

U_V

74

5F

_1V

22

90

00

00

15

6,0

65

00

15

6,0

65

Haw

tho

rne

Ave

fro

m B

ow

ser

Ave

to

Ho

llan

d

Ave

U_V

41

0F

_1V

22

14

00

06

8,9

09

00

00

68

,90

9

Haw

tho

rne

Ave

fro

m H

artf

ord

St

to C

edar

Sp

rin

gs R

dU

_V5

13

F_1

V2

22

00

01

11

,64

40

00

01

11

,64

4

Hay

mea

do

w D

r fr

om

Co

it R

d t

o S

pri

ng

Val

ley

Rd

U_V

46

4F

_1V

22

11

00

05

30

,96

40

00

05

30

,96

4

Haz

elh

urs

t Ln

fro

m A

shb

roo

k R

d t

o F

allo

n P

lU

_V7

18

F_1

V2

27

00

00

10

3,5

52

00

01

03

,55

2

Haz

elh

urs

t Ln

fro

m H

ove

nka

mp

Dr

to

Mar

view

Ln

U_V

83

5F

_1V

22

70

00

00

10

6,9

13

00

10

6,9

13

Hed

geap

ple

Dr

fro

m D

eser

t W

illo

w D

r to

B

uck

ingh

am R

dU

_V3

36

F_1

V2

21

00

00

81

,05

00

00

08

1,0

50

Hen

der

son

Ave

(N) F

rom

Ric

har

d T

o R

oss

S35

33

U2

22

,14

74

0,2

00

07

40

,20

00

00

00

74

0,2

00

Hen

dri

cks

Ave

fro

m F

ern

wo

od

Ave

to

Ced

ar

Hav

en A

veU

_V3

26

F_1

V2

24

00

09

4,7

71

00

00

94

,77

1

Hen

ry S

t fr

om

Co

mm

erce

St

to C

anto

n S

tU

_V5

47

F_1

V2

22

00

08

3,2

46

00

00

83

,24

6

Hic

kory

Hill

Dr

fro

m G

old

en C

reek

Rd

to

En

d

of P

avem

ent

U_V

47

9F

_1V

22

11

00

01

31

,50

60

00

01

31

,50

6

Hig

hla

nd

Hill

s D

r fr

om

Bo

nn

ie V

iew

Rd

to

Si

mp

son

Stu

art

Rd

U_V

73

9F

_1V

22

83

54

,77

10

35

4,7

71

00

00

03

54

,77

1

Hig

hla

nd

Wo

od

s C

ir fr

om

Hig

hla

nd

Wo

od

s D

r to

En

d o

f Pav

emen

tU

_V6

22

F_1

V2

28

00

00

59

,71

60

00

59

,71

6

Hill

bro

ok

St fr

om

So

uth

Rid

ge D

r to

No

rth

R

idge

Dr

U_V

54

9F

_1V

22

90

00

53

,54

20

00

05

3,5

42

Hill

bu

rn D

r fr

om

Bru

ton

Rd

to

Rav

ehill

Ln

U_V

35

0F

_1V

22

53

65

,92

50

36

5,9

25

00

00

03

65

,92

5

Hill

bu

rn D

r fr

om

Um

ph

ress

Rd

to

Till

man

St

U_V

57

8F

_1V

22

52

17

,49

60

21

7,4

96

00

00

02

17

,49

6

PUBL

IC W

ORK

S CA

PITA

L IM

PRO

VEM

ENTS

553

Pro

ject

Un

it

Nu

mb

erF

un

d

Nu

mb

erC

ou

nci

l D

istr

ict

Cap

ital

A

men

ded

Exp

end

itu

re t

o

Dat

eR

emai

nin

g B

alan

ceF

Y2

01

8-1

9

Adopted

FY

20

19

-20

Planned

F

Y2

02

0-2

1

Pro

ject

ed

FY

20

21

-22

P

roje

cted

F

Y2

02

2-2

3

Pro

ject

ed

To

tal

B

ud

get

Hill

cres

t R

d fr

om

McC

allu

m B

lvd

to

Ris

eden

D

rU

_V9

65

F_1

V2

21

20

00

00

08

14

,91

10

81

4,9

11

Hill

cres

t R

d fr

om

Par

k Ln

to

Wal

nu

t H

ill L

nU

_V8

80

F_1

V2

21

30

00

09

34

,13

20

00

93

4,1

32

Ho

lco

mb

Rd

fro

m E

den

Val

ley

Ln t

o F

iles

StU

_V6

07

F_1

V2

25

00

02

95

,83

80

00

02

95

,83

8

Ho

llan

d A

ve fr

om

Do

ugl

as A

ve t

o W

yclif

f Ave

U_V

56

4F

_1V

22

14

00

00

10

7,3

93

00

01

07

,39

3

Ho

llan

d A

ve fr

om

Tu

rtle

Cre

ek B

lvd

to

Bo

wse

r A

veU

_V8

36

F_1

V2

21

40

00

00

10

6,3

99

00

10

6,3

99

Ho

lt D

r fr

om

Str

and

St

to D

orc

hes

ter

Dr

U_V

75

5F

_1V

22

90

00

00

53

,71

40

05

3,7

14

Ho

usl

ey D

r fr

om

Des

dem

on

a D

r to

Ho

usl

ey

Dr

U_V

73

7F

_1V

22

90

00

71

,61

80

00

07

1,6

18

Ho

usl

ey D

r fr

om

Ho

usl

ey D

r to

Jo

aqu

in D

rU

_V4

38

F_1

V2

29

00

01

07

,94

20

00

01

07

,94

2

Hu

nn

icu

t R

d fr

om

Hig

hla

nd

Rd

to

Do

rrin

gto

n

Dr

U_V

73

1F

_1V

22

70

00

00

61

8,1

20

00

61

8,1

20

Hym

ie C

ircl

e fr

om

Gle

ngr

een

Dr

to S

hay

na

Dr

U_V

43

7F

_1V

22

51

53

,44

00

15

3,4

40

00

00

01

53

,44

0

Illin

ois

Ave

fro

m O

rial

Ave

to

Bro

okh

aven

U_V

76

5F

_1V

22

40

00

79

5,0

74

00

00

79

5,0

74

Inca

Dr

fro

m E

astg

ate

Cir

to

Ho

rizo

n D

rU

_V5

03

F_1

V2

23

00

02

94

,22

50

00

02

94

,22

5

Jen

nie

Lee

Cir

fro

m J

enn

ie L

ee L

n t

o E

nd

of

Pav

emen

tU

_V3

31

F_1

V2

25

69

,41

20

69

,41

20

00

00

69

,41

2

Jen

nie

Lee

Ln

fro

m N

Pra

irie

Cre

ek R

d t

o

Cyp

ress

Ave

U_V

60

0F

_1V

22

70

00

03

46

,91

00

00

34

6,9

10

Jen

nie

Lee

Ln

fro

m N

St

Au

gust

ine

Dr

to

A7

01

4U

_V9

02

F_1

V2

27

00

02

47

,13

20

00

02

47

,13

2

Joaq

uin

Dr

fro

m H

ou

sley

Dr

to S

an F

ran

cisc

o

Dr

U_V

48

2F

_1V

22

90

00

14

7,5

59

00

00

14

7,5

59

Jub

ilee

Trl

fro

m W

ebb

Ch

apel

Rd

to

Mar

sh L

nU

_V3

44

F_1

V2

21

30

00

83

0,6

43

00

00

83

0,6

43

Jud

ge D

up

ree

Dr

fro

m G

entl

e R

iver

Dr

to

Silv

erh

ill D

rU

_V5

62

F_1

V2

28

00

01

44

,91

80

00

01

44

,91

8

Jun

ius

St fr

om

N M

un

ger

Blv

d t

o D

um

as S

tU

_V4

21

F_1

V2

21

40

00

69

,21

70

00

06

9,2

17

Kal

ani P

l fro

m H

ugh

es L

n t

o E

nd

of P

avem

ent

U_V

58

1F

_1V

22

11

00

01

45

,46

60

00

01

45

,46

6

Kee

nel

and

Pkw

y fr

om

Blu

egra

ss D

r to

Ch

erry

La

ure

l Ln

U_V

72

0F

_1V

22

60

00

01

65

,25

70

00

16

5,2

57

Kel

ly B

lvd

fro

m H

arb

inge

r Ln

to

Fra

nkf

ord

Rd

U_V

90

1F

_1V

22

12

37

4,5

90

03

74

,59

00

00

00

37

4,5

90

Kel

ly B

lvd

fro

m O

ld M

ill R

d t

o H

arb

inge

r Ln

U_V

89

2F

_1V

22

13

36

7,1

47

03

67

,14

70

00

00

36

7,1

47

Kel

man

St

fro

m T

ram

mel

Dr

to A

xto

n L

nU

_V6

05

F_1

V2

29

00

00

61

,80

90

00

61

,80

9

Kel

sey

Rd

fro

m In

wo

od

Rd

to

Mea

der

s Ln

U_V

69

0F

_1V

22

13

00

00

04

12

,52

60

04

12

,52

6

Ken

dal

l fro

m H

arry

Hin

es B

lvd

to

Mac

atee

Dr

U_V

39

1F

_1V

22

23

52

,13

60

35

2,1

36

00

00

03

52

,13

6

Kie

st M

ead

ow

fro

m K

iest

Kn

oll

to e

nd

of

pav

emen

tU

_V7

51

F_1

V2

23

28

7,4

34

83

,74

02

03

,69

40

00

00

28

7,4

34

Kila

rney

Dr

fro

m T

ran

qu

illa

Dr

to P

eavy

Rd

U_V

55

5F

_1V

22

90

00

12

7,1

84

00

00

12

7,1

84

Kilk

irk

Ln fr

om

Ru

ido

sa A

ve t

o E

nd

of

Pav

emen

tU

_V6

23

F_1

V2

29

00

00

37

6,0

65

00

03

76

,06

5

PUBL

IC W

ORK

S CA

PITA

L IM

PRO

VEM

ENTS

554

Pro

ject

Un

it

Nu

mb

erF

un

d

Nu

mb

erC

ou

nci

l D

istr

ict

Cap

ital

A

men

ded

Exp

end

itu

re t

o

Dat

eR

emai

nin

g B

alan

ceF

Y2

01

8-1

9

Adopted

FY

20

19

-20

Planned

F

Y2

02

0-2

1

Pro

ject

ed

FY

20

21

-22

P

roje

cted

F

Y2

02

2-2

3

Pro

ject

ed

To

tal

B

ud

get

Kin

gsle

y R

d fr

om

Cro

fto

n D

r to

Win

edal

e D

rU

_V4

63

F_1

V2

21

00

00

11

6,3

11

00

00

11

6,3

11

Kir

kmea

do

w L

n fr

om

Mid

way

Rd

to

T

imb

ergl

en R

dU

_V3

61

F_1

V2

21

21

82

,23

60

18

2,2

36

00

00

01

82

,23

6

Kir

nw

oo

d C

t fr

om

En

d o

f Pav

emen

t to

K

irn

wo

od

Dr

U_V

52

8F

_1V

22

80

00

66

,67

90

00

06

6,6

79

Kn

igh

t St

fro

m C

on

gres

s A

ve t

o D

icka

son

Ave

U_V

61

2F

_1V

22

20

00

09

8,2

35

00

09

8,2

35

Kn

ollv

iew

Dr

fro

m H

illcr

est

Rd

to

Hill

cres

t R

dU

_V6

53

F_1

V2

21

10

00

02

00

,14

10

00

20

0,1

41

Kn

oxv

ille

St fr

om

Go

lf C

lub

Dr

to W

Illin

ois

A

veU

_V6

77

F_1

V2

23

00

00

44

4,3

22

00

04

44

,32

2

Ko

mal

ty D

r fr

om

Okl

aun

ion

Dr

to T

iaw

ah D

rU

_V7

68

F_1

V2

28

00

00

10

7,0

85

00

01

07

,08

5

Lah

om

a St

fro

m K

ings

Rd

to

Cre

stvi

ew D

rU

_V5

29

F_1

V2

22

00

02

94

,08

50

00

02

94

,08

5

Lake

mer

e D

r fr

om

Lyn

bro

ok

Dr

to P

lan

o R

dU

_V6

79

F_1

V2

21

00

00

01

66

,35

50

00

16

6,3

55

Lam

plig

hte

r Ln

fro

m M

ead

ow

Cre

st D

r to

Del

R

oy

Dr

U_V

84

6F

_1V

22

13

00

01

15

,35

10

00

01

15

,35

1

Lau

rel V

alle

y R

d fr

om

Go

lden

Cre

ek R

d t

o

Bro

ok

Lake

Dr

U_V

37

5F

_1V

22

12

18

2,3

73

01

82

,37

30

00

00

18

2,3

73

Lava

lle L

n fr

om

Wo

od

bro

ok

Dr

to G

reen

ville

A

veU

_V6

64

F_1

V2

21

00

00

01

11

,99

00

00

11

1,9

90

Led

gest

on

e D

r fr

om

Cre

stm

on

t D

r to

Ab

ram

s R

dU

_V3

27

F_1

V2

21

40

00

32

9,6

91

00

00

32

9,6

91

Lem

mo

n A

ve E

fro

m N

ob

le A

ve t

o M

cKin

ney

A

veU

_V9

04

F_1

V2

21

40

00

00

98

,61

30

09

8,6

13

Lem

mo

n A

ve fr

om

Lem

mo

n A

ve t

o H

ow

ell S

tU

_V9

00

F_1

V2

21

40

00

00

98

,99

00

09

8,9

90

Lem

mo

n A

ve fr

om

Rea

gan

St

to T

hro

ckm

ort

on

St

U_V

92

2F

_1V

22

14

00

00

01

95

,95

60

01

95

,95

6

Lem

mo

n A

ve fr

om

Th

rock

mo

rto

n S

t to

Kn

igh

t St

U_V

94

4F

_1V

22

14

00

00

02

36

,87

60

02

36

,87

6

Len

el P

L fr

om

Wal

nu

t H

ill L

n t

o L

ivel

yU

_V4

81

F_1

V2

26

44

3,2

25

04

43

,22

50

00

00

44

3,2

25

Lin

go L

n fr

om

Har

tlin

e D

r to

San

Mar

cus

Ave

U_V

41

9F

_1V

22

91

04

,03

20

10

4,0

32

00

00

01

04

,03

2

Lin

kwo

od

Dr

fro

m F

ern

dal

e R

d t

o L

ock

hav

en

Dr

U_V

74

1F

_1V

22

10

00

00

01

52

,01

80

01

52

,01

8

Lip

pit

t A

ve fr

om

Ju

pit

er R

d t

o M

ayfa

ir B

lvd

U_V

71

5F

_1V

22

90

00

00

11

5,0

08

00

11

5,0

08

Lip

pit

t A

ve fr

om

Sah

ara

Way

to

Nee

rin

g D

rU

_V6

73

F_1

V2

29

00

00

05

3,8

85

00

53

,88

5

Lip

ton

shir

e D

r fr

om

McC

ree

Rd

to

Lak

emer

e D

rU

_V5

02

F_1

V2

21

03

,00

00

3,0

00

21

8,0

89

00

00

22

1,0

89

Llan

o A

ve fr

om

Mat

ilda

St t

o D

elm

ar A

veU

_V6

42

F_1

V2

21

40

00

01

12

,50

40

00

11

2,5

04

Lock

har

t A

ve fr

om

Ru

sto

wn

Dr

to S

hilo

h D

rU

_V7

75

F_1

V2

27

00

00

04

81

,57

20

04

81

,57

2

Lom

a V

ista

Dr

fro

m C

lub

Mea

do

ws

Dr

to E

cho

V

alle

y D

rU

_V6

88

F_1

V2

21

00

00

02

60

,95

40

00

26

0,9

54

Lon

gmea

do

w D

r fr

om

Fer

nd

ale

Rd

to

La

rch

wo

od

Dr

U_V

66

0F

_1V

22

10

00

05

5,7

38

00

00

55

,73

8

Lon

gmea

do

w D

r fr

om

Lar

chw

oo

d D

r to

Li

pto

nsh

ire

Dr

U_V

61

3F

_1V

22

10

00

05

0,8

33

00

00

50

,83

3

Lon

gmea

do

w D

r F

rom

Lip

ton

shir

e D

r T

o

Leas

ide

Dr

U_V

45

4F

_1V

22

10

52

,51

30

52

,51

30

00

00

52

,51

3

PUBL

IC W

ORK

S CA

PITA

L IM

PRO

VEM

ENTS

555

Pro

ject

Un

it

Nu

mb

erF

un

d

Nu

mb

erC

ou

nci

l D

istr

ict

Cap

ital

A

men

ded

Exp

end

itu

re t

o

Dat

eR

emai

nin

g B

alan

ceF

Y2

01

8-1

9

Adopted

FY

20

19

-20

Planned

F

Y2

02

0-2

1

Pro

ject

ed

FY

20

21

-22

P

roje

cted

F

Y2

02

2-2

3

Pro

ject

ed

To

tal

B

ud

get

Lore

e D

r fr

om

Car

neg

ie D

r to

Mer

cer

Dr

U_V

77

8F

_1V

22

90

00

00

57

,11

00

05

7,1

10

Lovi

ng

Ave

fro

m P

asad

ena

Ave

to

Win

sted

Dr

U_V

70

6F

_1V

22

90

00

00

35

,46

60

03

5,4

66

Lovi

ng

Ave

fro

m S

ho

ok

Ave

to

Wild

gro

ve A

veU

_V6

87

F_1

V2

29

00

00

06

5,7

19

00

65

,71

9

Lovi

ngt

on

Dr

fro

m G

enst

ar L

n t

o A

mad

or

Ave

U_V

58

5F

_1V

22

12

16

3,8

51

01

63

,85

10

00

00

16

3,8

51

Mac

k La

ne

fro

m B

ruto

n R

d t

o R

aveh

ill L

nU

_V5

12

F_1

V2

25

25

3,6

83

02

53

,68

30

00

00

25

3,6

83

Mah

am R

d fr

om

Sp

rin

g V

alle

y to

N C

entr

al

Serv

WU

_V9

62

F_1

V2

21

10

00

1,2

26

,60

20

00

01

,22

6,6

02

Mai

n S

tree

t F

rom

Har

wo

od

To

Lam

arS3

63

2T

22

14

22

,43

02

1,0

89

1,3

41

00

00

02

2,4

30

Mai

n S

tree

t F

rom

Har

wo

od

To

Lam

arS3

63

2U

22

14

82

,24

53

5,2

02

47

,04

30

00

00

82

,24

5

Mai

n S

tree

t F

rom

Har

wo

od

To

Lam

arS3

63

4U

22

14

71

6,0

40

56

,38

76

59

,65

30

00

00

71

6,0

40

Map

le G

len

Dr

fro

m A

36

77

to

Wes

tben

d D

rU

_V6

61

F_1

V2

21

00

00

84

,30

90

00

08

4,3

09

Map

le G

len

Dr

fro

m W

estb

end

Dr

to

Arb

org

ate

Dr

U_V

56

1F

_1V

22

10

14

3,7

51

01

43

,75

10

00

00

14

3,7

51

Map

le R

ou

th C

on

n fr

om

Th

om

as A

ve t

o

McK

inn

ey A

veU

_V9

17

F_1

V2

21

40

00

00

13

9,4

30

00

13

9,4

30

Mar

lin D

r fr

om

Mo

dlin

St

to L

a P

rad

a D

rU

_V7

11

F_1

V2

29

00

00

01

75

,13

60

01

75

,13

6

Mar

sh L

n fr

om

Bri

argr

ove

Ln

to

Fra

nkf

ord

Rd

U_V

96

0F

_1V

22

12

00

05

97

,88

30

00

05

97

,88

3

Mar

tin

Lu

ther

Kin

g Jr

fro

m S

Erv

ay S

t to

S

Cen

tral

Ser

v W

U_V

86

2F

_1V

22

70

00

50

0,7

80

00

00

50

0,7

80

Mat

erh

orn

Dr

fro

m S

hilo

h R

d t

o C

rest

Rid

ge

Dr

U_V

47

8F

_1V

22

90

00

15

5,5

51

00

00

15

5,5

51

Mat

ilda

fro

m M

cCo

mm

as t

o V

and

erb

iltU

_V4

51

F_1

V2

21

44

37

,04

74

37

,04

70

00

00

04

37

,04

7

Mat

ilda

fro

m P

enro

se t

o M

arte

lU

_V4

33

F_1

V2

21

48

0,8

11

80

,81

10

00

00

08

0,8

11

Mat

ilda

St fr

om

Bel

mo

nt

Ave

to

Ora

m S

tU

_V4

01

F_1

V2

21

43

05

,00

00

30

5,0

00

00

00

03

05

,00

0

Mat

ilda

St fr

om

Mar

tel A

ve t

o M

cCo

mm

as

Blv

dU

_V4

11

F_1

V2

21

41

35

,65

71

35

,65

70

00

00

01

35

,65

7

Mat

ilda

St fr

om

Ora

m S

t to

Ro

ss A

veU

_V6

40

F_1

V2

21

45

26

,98

60

52

6,9

86

00

00

05

26

,98

6

Mat

ilda

St fr

om

Van

der

bilt

Ave

to

Vel

asco

Ave

U_V

37

7F

_1V

22

14

73

6,3

13

37

0,0

28

36

6,2

84

00

00

07

36

,31

3

Mat

ilda

St fr

om

Vel

asco

Ave

to

Bel

mo

nt

Ave

U_V

38

2F

_1V

22

14

34

1,1

82

03

41

,18

20

00

00

34

1,1

82

Mat

ilda

St fr

om

Win

ton

to

Pen

rose

Ave

U_V

49

9F

_1V

22

14

37

0,2

34

15

6,6

23

21

3,6

11

00

00

03

70

,23

4

Mat

lan

d D

r/C

lub

Wo

od

Dr

fro

m S

Ham

pto

n

Dr

to C

lub

Ter

race

Dr

U_V

42

0F

_1V

22

30

00

33

9,9

82

00

00

33

9,9

82

McK

inn

ey A

ve fr

om

Alle

n S

t to

Oak

Gro

ve A

veU

_V9

72

F_1

V2

21

40

00

00

01

17

,75

20

11

7,7

52

McK

inn

ey A

ve fr

om

Bo

ll St

to

Wo

rth

ingt

on

St

U_V

97

4F

_1V

22

14

00

00

00

11

4,9

05

01

14

,90

5

McK

inn

ey A

ve fr

om

Fai

rmo

un

t St

to

Ro

uth

St

U_V

97

5F

_1V

22

14

00

00

00

11

6,3

45

01

16

,34

5

McK

inn

ey A

ve fr

om

Map

le R

ou

th C

on

n t

o

Leo

nar

d S

tU

_V9

79

F_1

V2

21

40

00

00

06

7,1

59

06

7,1

59

PUBL

IC W

ORK

S CA

PITA

L IM

PRO

VEM

ENTS

556

Pro

ject

Un

it

Nu

mb

erF

un

d

Nu

mb

erC

ou

nci

l D

istr

ict

Cap

ital

A

men

ded

Exp

end

itu

re t

o

Dat

eR

emai

nin

g B

alan

ceF

Y2

01

8-1

9

Adopted

FY

20

19

-20

Planned

F

Y2

02

0-2

1

Pro

ject

ed

FY

20

21

-22

P

roje

cted

F

Y2

02

2-2

3

Pro

ject

ed

To

tal

B

ud

get

McK

inn

ey A

ve fr

om

N H

all S

t to

Lem

mo

n A

veU

_V9

76

F_1

V2

21

40

00

00

01

55

,51

60

15

5,5

16

McK

inn

ey A

ve fr

om

Ro

uth

St

to B

oll

StU

_V9

73

F_1

V2

21

40

00

00

01

12

,33

30

11

2,3

33

McK

inn

ey A

ve fr

om

Wo

rth

ingt

on

St

to A

llen

St

U_V

97

8F

_1V

22

14

00

00

00

12

8,3

51

01

28

,35

1

McL

arty

Dr

fro

m W

ild H

on

ey D

r to

St

agec

oac

h T

rlU

_V5

15

F_1

V2

28

00

01

25

,81

20

00

01

25

,81

2

Mea

do

w S

t fr

om

Pen

nsy

lvan

ia A

ve t

o

Tu

skeg

ee S

tU

_V6

38

F_1

V2

27

00

00

48

6,2

48

00

04

86

,24

8

Mea

do

wla

rk L

n fr

om

San

ta M

aria

Ln

to

Sp

erry

St

U_V

82

9F

_1V

22

90

00

01

06

,39

90

00

10

6,3

99

Mea

do

wsi

de

Dr

fro

m L

aure

l Wo

od

Ln

to

K

end

allw

oo

d D

rU

_V6

62

F_1

V2

21

10

00

01

97

,29

40

00

19

7,2

94

Mea

nd

erin

g W

ay fr

om

Alp

ha

Rd

to

Pu

rple

Sa

ge R

dU

_V9

10

F_1

V2

21

11

,03

9,7

62

6,9

94

1,0

32

,76

80

00

00

1,0

39

,76

2

Mea

nd

erin

g W

ay fr

om

Bru

shcr

eek

Ln t

o A

lph

a R

dU

_V8

72

F_1

V2

21

14

81

,19

02

40

,59

42

40

,59

60

00

00

48

1,1

90

Mea

nd

erin

g W

ay fr

om

LB

J Se

rv N

to

B

rush

cree

k Ln

. IU

_V9

26

F_1

V2

21

11

79

,37

36

6,3

35

11

3,0

38

00

00

01

79

,37

3

Mea

nd

erin

g W

ay fr

om

Pu

rple

Sag

e to

Sp

rin

g G

rove

U_V

92

4F

_1V

22

11

76

,24

00

76

,24

00

00

00

76

,24

0

Mea

nd

erin

g W

ay fr

om

Sp

rin

g G

rove

Ave

to

F

ar H

ills

LnU

_V9

77

F_1

V2

21

10

00

22

0,0

69

00

00

22

0,0

69

Meh

alia

Dr

fro

m B

arab

oo

Dr

to F

lags

taff

Dr

U_V

59

1F

_1V

22

83

,00

00

3,0

00

18

7,1

50

00

00

19

0,1

50

Mer

cer

Dr

fro

m N

Bu

ckn

er B

lvd

to

Mar

ipo

sa

Dr

U_V

55

3F

_1V

22

90

00

30

5,9

22

00

00

30

5,9

22

Mer

rim

ac A

ve fr

om

Lan

eri A

ve t

o G

len

coe

StU

_V5

11

F_1

V2

21

40

00

01

29

,89

40

00

12

9,8

94

Mer

riw

oo

d D

r fr

om

En

d o

f Pav

emen

t to

C

hu

rch

Rd

U_V

36

4F

_1V

22

10

00

01

41

,48

80

00

01

41

,48

8

Mic

hig

an A

ve fr

om

E Il

lino

is A

ve t

o E

Oh

io A

veU

_V3

21

F_1

V2

24

00

07

3,6

76

00

00

73

,67

6

Mid

dle

Co

ve D

r fr

om

Mea

do

wcr

eek

Dr

to

Win

dy

Mea

do

w D

rU

_V5

72

F_1

V2

21

22

32

,58

80

23

2,5

88

00

00

02

32

,58

8

Mid

dle

Gle

n D

r fr

om

Do

ve M

ead

ow

Dr

to M

ill

Ho

llow

Dr

U_V

41

2F

_1V

22

10

00

01

55

,55

10

00

01

55

,55

1

Mid

dle

bu

ry D

r fr

om

Ro

ckh

urs

t D

r to

Ru

tger

s D

rU

_V7

54

F_1

V2

29

00

00

03

0,5

96

00

30

,59

6

Mid

dle

bu

ry D

r fr

om

Ru

tger

s D

r to

Hav

erfo

rd

Dr

U_V

56

6F

_1V

22

90

00

00

10

6,5

70

00

10

6,5

70

Mid

par

k R

d fr

om

Go

ldm

ark

Dr

to N

Cen

tral

Se

rv E

U_V

93

4F

_1V

22

11

00

00

26

4,0

07

00

02

64

,00

7

Mili

tary

Cir

Fro

m M

ilita

ry P

kwy

To

En

d O

f P

avem

ent

U_V

58

9F

_1V

22

53

1,5

83

03

1,5

83

00

00

03

1,5

83

Mili

tary

Pkw

y fr

om

Do

lph

in R

d t

o F

orn

ey R

dU

_V8

86

F_1

V2

22

00

00

24

2,8

73

00

02

42

,87

3

Min

uet

Ln

fro

m S

ingi

ng

Hill

s D

r to

Su

mm

erti

me

LnU

_V5

06

F_1

V2

23

00

01

13

,49

90

00

01

13

,49

9

Mir

age

Val

ley

Dr

fro

m A

lden

wo

od

Dr

to M

ill

Stre

am D

rU

_V7

36

F_1

V2

28

00

00

10

4,5

46

00

01

04

,54

6

Mir

age

Val

ley

Dr

fro

m K

irn

wo

od

Dr

to

Ald

enw

oo

d D

rU

_V5

39

F_1

V2

28

00

06

6,8

85

00

00

66

,88

5

Mo

dlin

St

fro

m H

illgl

enn

Rd

to

Mar

lin D

rU

_V6

74

F_1

V2

29

00

00

09

3,5

70

00

93

,57

0

Mo

jave

Dr

fro

m T

exo

ma

Way

to

Pla

za B

lvd

U_V

69

3F

_1V

22

80

00

01

90

,36

50

00

19

0,3

65

PUBL

IC W

ORK

S CA

PITA

L IM

PRO

VEM

ENTS

557

Pro

ject

Un

it

Nu

mb

erF

un

d

Nu

mb

erC

ou

nci

l D

istr

ict

Cap

ital

A

men

ded

Exp

end

itu

re t

o

Dat

eR

emai

nin

g B

alan

ceF

Y2

01

8-1

9

Adopted

FY

20

19

-20

Planned

F

Y2

02

0-2

1

Pro

ject

ed

FY

20

21

-22

P

roje

cted

F

Y2

02

2-2

3

Pro

ject

ed

To

tal

B

ud

get

Mo

nar

ch S

t fr

om

N F

itzh

ugh

Ave

to

Ben

net

t A

veU

_V5

07

F_1

V2

22

00

08

7,1

22

00

00

87

,12

2

Mo

nti

cello

Ave

fro

m M

on

tice

llo A

ve t

o H

om

er

StU

_V8

20

F_1

V2

21

40

00

11

1,2

69

00

00

11

1,2

69

Mo

on

sto

ne

Dr

fro

m H

igh

lan

d H

ills

Dr

to

Mo

on

sto

ne

Dr

U_V

78

7F

_1V

22

81

01

,49

40

10

1,4

94

00

00

01

01

,49

4

Mo

rnin

gsid

e A

ve fr

om

Wo

rco

la S

t to

G

reen

ville

Ave

U_V

81

9F

_1V

22

14

00

00

01

07

,01

60

01

07

,01

6

Mo

ser

Ave

fro

m M

on

arch

St

to F

uq

ua

StU

_V4

58

F_1

V2

22

11

7,2

03

01

17

,20

30

00

00

11

7,2

03

Mo

ss M

ead

ow

s D

r fr

om

Arb

ors

ide

Dr

to

Ab

ram

s R

dU

_V5

71

F_1

V2

21

02

15

,67

80

21

5,6

78

00

00

02

15

,67

8

Mo

tor

Cit

y B

lvd

fro

m P

eter

bilt

Ave

to

S

Lan

cast

er R

dU

_V8

30

F_1

V2

28

00

00

02

16

,98

10

02

16

,98

1

Mo

un

tain

Cre

ek P

kwy

fro

m M

ou

nta

invi

ew D

r to

Eag

le F

ord

Dr

U_V

91

3F

_1V

22

30

00

00

22

2,6

76

00

22

2,6

76

Mt

Was

hin

gto

n S

t fr

om

Gilp

in A

ve t

o E

nd

of

Pav

emen

tU

_V7

69

F_1

V2

21

21

7,4

93

02

17

,49

30

00

00

21

7,4

93

Myr

tice

Dr

fro

m R

uid

osa

Ave

to

Tis

inge

r A

veU

_V4

69

F_1

V2

29

00

02

19

,41

70

00

02

19

,41

7

N.H

all S

t fr

om

Wel

bo

rn S

t to

Tu

rtle

Cre

ekB

lvd

U_V

85

4F

_1V

22

14

00

02

31

,52

50

00

02

31

,52

5

N B

eckl

ey A

ve fr

om

E 6

th S

t to

E 5

th S

tU

_V9

03

F_1

V2

21

75

,51

80

75

,51

80

00

00

75

,51

8

N B

eckl

ey A

ve fr

om

E D

avis

St

to E

Nee

ly S

tU

_V9

50

F_1

V2

21

93

,64

30

93

,64

30

00

00

93

,64

3

N B

eckl

ey A

ve fr

om

W C

olo

rad

o B

lvd

to

E

Oak

enw

ald

St

U_V

86

5F

_1V

22

10

00

23

0,7

36

00

00

23

0,7

36

N C

olle

tt A

ve fr

om

Rei

ger

Ave

to

Vic

tor

StU

_V4

30

F_1

V2

21

40

00

12

0,5

65

00

00

12

0,5

65

N E

dge

fiel

d A

ve fr

om

Ste

war

t D

r to

W

Co

lora

do

Blv

dU

_V4

04

F_1

V2

21

00

00

28

8,4

63

00

02

88

,46

3

N F

itzh

ugh

Ave

fro

m A

bb

ott

Ave

to

Tu

rtle

C

reek

Bn

dU

_V9

05

F_1

V2

21

40

00

00

17

9,2

18

00

17

9,2

18

N F

itzh

ugh

Ave

fro

m B

enn

ett

Ave

to

Man

ett

StU

_V8

28

F_1

V2

22

00

00

01

97

,25

90

01

97

,25

9

N H

all S

t fr

om

Flo

yd S

t to

Sw

iss

Ave

U_V

88

1F

_1V

22

14

00

00

58

,79

00

00

58

,79

0

N H

all S

t fr

om

Gas

ton

Ave

to

Flo

yd S

tU

_V8

69

F_1

V2

21

40

00

01

14

,66

50

00

11

4,6

65

N H

all S

t fr

om

Ind

ian

a St

to

Mai

n S

tU

_V8

77

F_1

V2

22

00

01

92

,08

00

00

01

92

,08

0

N H

all S

t fr

om

Oak

Law

n A

ve t

o R

eaga

n S

tU

_V8

38

F_1

V2

21

40

00

00

88

,87

10

08

8,8

71

N H

all S

t fr

om

Wel

bo

rn S

t to

Oak

Law

n A

veU

_V8

37

F_1

V2

21

40

00

00

86

,71

00

08

6,7

10

N H

amp

ton

Rd

fro

m D

enn

iso

n S

t to

Kra

ft S

tU

_V8

79

F_1

V2

26

00

02

79

,13

30

00

02

79

,13

3

N H

amp

ton

Rd

fro

m I-

30

W C

om

mer

ce S

tU

_V9

69

F_1

V2

26

00

00

00

95

5,2

55

09

55

,25

5

N M

arsa

lis A

ve fr

om

E 8

th S

t to

E 7

th S

tU

_V8

89

F_1

V2

21

14

8,3

82

01

48

,38

20

00

00

14

8,3

82

N M

un

ger

Blv

d fr

om

Gas

ton

Ave

to

Liv

e O

akU

_V9

15

F_1

V2

21

40

00

00

62

0,1

65

00

62

0,1

65

N M

urd

eau

x Ln

fro

m A

nto

inet

te S

t to

CF

H

awn

Ser

v S

U_V

59

6F

_1V

22

80

00

28

6,6

79

00

00

28

6,6

79

N P

rair

ie A

ve fr

om

Ju

niu

s St

to

Tre

mo

nt

StU

_V6

55

F_1

V2

22

00

00

12

0,0

50

00

01

20

,05

0

PUBL

IC W

ORK

S CA

PITA

L IM

PRO

VEM

ENTS

558

Pro

ject

Un

it

Nu

mb

erF

un

d

Nu

mb

erC

ou

nci

l D

istr

ict

Cap

ital

A

men

ded

Exp

end

itu

re t

o

Dat

eR

emai

nin

g B

alan

ceF

Y2

01

8-1

9

Adopted

FY

20

19

-20

Planned

F

Y2

02

0-2

1

Pro

ject

ed

FY

20

21

-22

P

roje

cted

F

Y2

02

2-2

3

Pro

ject

ed

To

tal

B

ud

get

N P

rair

ie C

reek

Rd

fro

m L

ake

Jun

e R

d t

o

Pal

isad

e D

rU

_V9

14

F_1

V2

25

00

00

1,5

34

,41

10

00

1,5

34

,41

1

N R

and

olp

h D

r fr

om

S R

and

olp

h D

r to

Mt

Ran

ier

StU

_V3

28

F_1

V2

23

00

01

93

,34

90

00

01

93

,34

9

N S

t M

ary

Ave

fro

m C

olu

mb

ia A

ve t

o N

M

un

ger

Blv

dU

_V8

02

F_1

V2

22

00

00

44

,07

60

00

44

,07

6

N V

an B

ure

n A

ve fr

om

W 1

0th

St

to W

Dav

is

StU

_V5

56

F_1

V2

21

31

9,1

91

03

19

,19

10

00

00

31

9,1

91

N W

estm

ore

lan

d R

d fr

om

Bic

kers

St

to B

ern

al

Rd

U_V

95

6F

_1V

22

60

00

02

16

,19

30

00

21

6,1

93

N W

ind

om

ere

Ave

fro

m W

8th

St

to T

aft

StU

_V4

92

F_1

V2

21

00

03

02

,46

40

00

03

02

,46

4

Nec

hes

St

fro

m N

Mad

iso

n A

ve t

o N

Bis

ho

p

Ave

U_V

39

5F

_1V

22

10

00

03

60

,84

80

00

36

0,8

48

Nee

rin

g D

r fr

om

Lip

pit

t A

ve t

o L

anew

oo

d C

irU

_V7

00

F_1

V2

29

00

00

07

4,6

71

00

74

,67

1

New

com

be

Dr

fro

m S

an J

uan

Ave

to

Cre

st

Rid

ge D

rU

_V4

96

F_1

V2

29

00

01

71

,94

60

00

01

71

,94

6

New

mo

re A

ve fr

om

Kay

wo

od

Dr

to R

ob

in R

dU

_V4

22

F_1

V2

22

18

0,9

38

01

80

,93

80

00

00

18

0,9

38

No

mas

Sr

fro

m N

Wes

tmo

rela

nd

Rd

to

Fu

rey

StU

_V6

19

F_1

V2

26

00

00

15

7,0

94

00

01

57

,09

4

No

nes

uch

Ed

fro

m B

lan

ch C

ir t

o W

estl

ake

Ave

U_V

54

2F

_1V

22

90

00

14

1,4

88

00

00

14

1,4

88

No

rcro

ss L

n fr

om

Cas

tleg

ate

Dr

to M

arsh

Ln

U_V

84

2F

_1V

22

13

00

00

00

24

6,7

54

02

46

,75

4

No

rth

Rid

ge D

r fr

om

Hill

bro

ok

St t

o S

per

ry S

tU

_V3

29

F_1

V2

29

18

0,7

27

01

80

,72

70

00

00

18

0,7

27

No

rth

aven

Rd

fro

m M

arsh

Ln

to

Co

x Ln

U_V

56

8F

_1V

22

13

00

00

03

72

,36

10

03

72

,36

1

No

rth

clif

f Dr

fro

m B

on

dst

on

e D

r to

Cla

ssen

D

rU

_V7

29

F_1

V2

29

00

00

08

6,2

65

00

86

,26

5

No

rth

clif

f Dr

fro

m N

Bu

ckn

er B

lvd

to

Har

ter

Rd

U_V

68

0F

_1V

22

90

00

00

16

0,0

78

00

16

0,0

78

No

rth

lake

Dr

fro

m C

oo

lair

Dr

to K

irkw

oo

d D

rU

_V7

64

F_1

V2

29

00

00

01

57

,23

10

01

57

,23

1

No

rth

lake

Dr

fro

m K

irkw

oo

d D

r to

Ham

bri

ck

Rd

U_V

76

6F

_1V

22

90

00

00

10

8,2

51

00

10

8,2

51

No

rwal

k A

ve fr

om

Tim

ber

line

Dr

to H

argr

ove

D

rU

_V4

93

F_1

V2

22

00

01

87

,48

40

00

01

87

,48

4

No

rwo

od

Dr

fro

m N

ewco

mb

e D

r to

Gal

ena

StU

_V3

78

F_1

V2

29

00

05

2,8

56

00

00

52

,85

6

Oak

Cre

ek C

ir fr

om

Urb

an A

ve t

o M

ilita

ry

Serv

SU

_V7

42

F_1

V2

25

00

03

85

,90

90

00

03

85

,90

9

Oak

Gro

ve A

ve fr

om

N H

all S

t to

Lem

mo

n A

veU

_V3

96

F_1

V2

21

40

00

12

3,1

71

00

00

12

3,1

71

Oce

anvi

ew D

r fr

om

Gre

ensp

an A

ve t

o

Silv

erd

ale

Dr

U_V

44

9F

_1V

22

80

00

19

2,3

89

00

00

19

2,3

89

Old

Ben

t T

ree

Ln F

rom

Dal

las

Pkw

y T

o

Par

kway

Ln

U_V

65

0F

_1V

22

12

10

9,1

43

01

09

,14

30

00

00

10

9,1

43

Old

Gat

e Ln

fro

m S

an L

ean

dro

Dr

to

Gro

vela

nd

Dr

U_V

67

2F

_1V

22

90

00

00

50

,00

90

05

0,0

09

Old

Ox

Rd

fro

m G

len

dal

e P

ark

En

ter

to

Car

avan

Trl

U_V

59

0F

_1V

22

30

00

03

10

,31

20

00

31

0,3

12

Ora

del

l Ln

fro

m T

imb

erlin

e D

r to

Har

gro

ve D

rU

_V5

45

F_1

V2

22

00

02

69

,50

90

00

02

69

,50

9

Orc

hid

Ln

fro

m H

illcr

est

Rd

to

Fo

rest

glad

e C

irU

_V6

09

F_1

V2

21

10

00

01

30

,06

60

00

13

0,0

66

PUBL

IC W

ORK

S CA

PITA

L IM

PRO

VEM

ENTS

559

Pro

ject

Un

it

Nu

mb

erF

un

d

Nu

mb

erC

ou

nci

l D

istr

ict

Cap

ital

A

men

ded

Exp

end

itu

re t

o

Dat

eR

emai

nin

g B

alan

ceF

Y2

01

8-1

9

Adopted

FY

20

19

-20

Planned

F

Y2

02

0-2

1

Pro

ject

ed

FY

20

21

-22

P

roje

cted

F

Y2

02

2-2

3

Pro

ject

ed

To

tal

B

ud

get

Ove

rvie

w D

r fr

om

Vill

age

Tra

il D

r to

D

entc

rest

Dr

U_V

53

2F

_1V

22

11

00

03

7,3

53

00

00

37

,35

3

Pal

o P

into

Ave

fro

m C

on

cho

St

to S

killm

an S

tU

_V4

07

F_1

V2

21

40

00

13

1,1

63

00

00

13

1,1

63

Par

k H

igh

lan

ds

Dr

fro

m P

lan

o R

d t

o W

aln

ut

Hill

Ln

U_V

47

5F

_1V

22

10

00

01

99

,55

70

00

01

99

,55

7

Par

k Ln

fro

m G

reen

ville

Ave

to

Fai

r O

aks

Ave

U_V

89

9F

_1V

22

13

00

00

05

58

,54

10

05

58

,54

1

Par

k Ln

fro

m H

illcr

est

Rd

to

Sar

ah N

ash

Ct

U_V

93

0F

_1V

22

13

00

00

00

70

1,0

85

07

01

,08

5

Par

k R

ow

Ave

fro

m M

alco

lm X

Blv

d t

o J

effr

ies

StU

_V3

76

F_1

V2

27

00

01

02

,90

00

00

01

02

,90

0

Par

ry A

ve fr

om

S P

eak

St t

o A

nn

Ave

U_V

87

0F

_1V

22

20

00

99

,40

10

00

09

9,4

01

Pas

aden

a P

l fro

m P

asad

ena

Ave

to

Win

sted

D

rU

_V5

98

F_1

V2

29

00

00

52

,37

60

00

52

,37

6

Pay

ne

St fr

om

Lev

ee S

t to

N R

iver

fro

nt

Blv

dU

_V4

68

F_1

V2

26

00

02

49

,05

20

00

02

49

,05

2

Pea

rlst

on

e St

fro

m D

awso

n S

t to

Hic

kory

St

U_V

38

9F

_1V

22

29

7,7

85

09

7,7

85

00

00

09

7,7

85

Pea

rso

n D

r fr

om

Ava

lon

Ave

to

Lak

ewo

od

B

lvd

U_V

70

2F

_1V

22

90

00

00

85

,30

40

08

5,3

04

Pea

vy R

d fr

om

Gar

lan

d R

d t

o L

osa

Dr

U_V

86

3F

_1V

22

90

00

27

7,7

61

00

00

27

7,7

61

Pea

vy R

d fr

om

Her

mo

sa D

r to

E Z

ach

a D

rU

_V8

55

F_1

V2

29

21

9,6

25

02

19

,62

50

00

00

21

9,6

25

Pea

vy R

d fr

om

Lo

sa D

r to

Her

mo

sa D

rU

_V8

53

F_1

V2

29

32

9,8

78

03

29

,87

80

00

00

32

9,8

78

Pin

dar

Ave

fro

m G

od

frey

Ave

to

Sar

ah L

ee D

rU

_V5

31

F_1

V2

25

00

01

68

,55

00

00

01

68

,55

0

Pin

e St

fro

m H

olm

es S

t to

S C

entr

al S

erv

WU

_V6

89

F_1

V2

27

00

00

27

2,8

57

00

02

72

,85

7

Pla

nte

rs G

len

Dr

fro

m H

arve

st H

ill R

d t

o

Suga

r M

ill R

dU

_V4

43

F_1

V2

21

31

46

,94

10

14

6,9

41

00

00

01

46

,94

1

Po

stal

Way

fro

m I-

30

Fro

nta

ge R

d t

o L

on

e St

ar D

rU

_V9

58

F_1

V2

26

00

00

10

5,7

58

00

01

05

,75

8

Po

stal

Way

fro

m W

Co

mm

erce

St

to L

on

e St

ar

Dr

U_V

89

8F

_1V

22

60

00

04

99

,78

50

00

49

9,7

85

Pri

nce

ss L

n fr

om

Mar

qu

is L

n t

o M

arsh

Ln

U_V

69

7F

_1V

22

13

00

00

04

48

,09

50

04

48

,09

5

Pro

spec

t A

ve fr

om

Mat

ilda

St t

o D

elm

ar A

veU

_V4

16

F_1

V2

21

40

00

13

0,9

57

00

00

13

0,9

57

Pro

vin

ce L

n fr

om

Tel

lers

on

Ave

to

Cas

a O

aks

Dr

U_V

69

1F

_1V

22

90

00

00

21

1,6

31

00

21

1,6

31

Pry

or

St fr

om

Mai

n S

t to

Co

mm

erce

St

U_V

50

8F

_1V

22

20

00

04

2,7

04

00

04

2,7

04

Pu

rple

Sag

e R

d fr

om

Alp

ha

Rd

to

Mea

nd

erin

g W

ayU

_V4

32

F_1

V2

21

10

00

12

4,1

32

00

00

12

4,1

32

Pu

rple

Sag

e R

d fr

om

Mea

nd

erin

g W

ay t

o

Will

ow

Ben

d R

dU

_V8

33

F_1

V2

21

10

00

13

9,1

89

00

00

13

9,1

89

Qu

ail R

un

fro

m C

apri

Dr

to R

olli

ng

Ro

ck L

nU

_V6

28

F_1

V2

21

01

21

,28

50

12

1,2

85

00

00

01

21

,28

5

Qu

een

swo

od

Ln

fro

m W

aln

ut

Hill

Ln

to

Kn

oll

Kre

st D

rU

_V8

01

F_1

V2

21

00

00

00

13

9,3

61

00

13

9,3

61

Qu

erid

a Ln

fro

m S

pri

ng

Cre

ek t

o L

a M

anga

U_V

63

1F

_1V

22

12

20

2,3

36

98

,95

81

03

,37

80

00

00

20

2,3

36

Ram

ble

wo

od

Trl

fro

m C

lear

spri

ngs

Rd

to

G

reen

ho

llow

Ln

U_V

48

0F

_1V

22

11

00

01

57

,57

40

00

01

57

,57

4

PUBL

IC W

ORK

S CA

PITA

L IM

PRO

VEM

ENTS

560

Pro

ject

Un

it

Nu

mb

erF

un

d

Nu

mb

erC

ou

nci

l D

istr

ict

Cap

ital

A

men

ded

Exp

end

itu

re t

o

Dat

eR

emai

nin

g B

alan

ceF

Y2

01

8-1

9

Adopted

FY

20

19

-20

Planned

F

Y2

02

0-2

1

Pro

ject

ed

FY

20

21

-22

P

roje

cted

F

Y2

02

2-2

3

Pro

ject

ed

To

tal

B

ud

get

Ran

do

lph

Dr

fro

m S

Ran

do

lph

Dr

to L

akeh

urs

t C

tU

_V7

08

F_1

V2

23

00

00

09

6,9

66

00

96

,96

6

Rav

ehill

Ln

fro

m S

anta

Cru

z D

r to

Way

cro

ss

Dr

U_V

51

7F

_1V

22

50

00

19

6,7

79

00

00

19

6,7

79

Rav

end

ale

Ln fr

om

Bel

ford

Dr

to R

ock

away

Dr

U_V

74

3F

_1V

22

90

00

00

14

9,1

02

00

14

9,1

02

Rav

end

ale

Ln fr

om

Lan

ge C

ir t

o B

elfo

rd D

rU

_V7

30

F_1

V2

29

00

00

02

18

,86

80

02

18

,86

8

Rav

envi

ew R

d fr

om

Ap

ple

ber

ry D

r to

Sh

eph

erd

Ln

U_V

41

5F

_1V

22

82

58

,07

30

25

8,0

73

00

00

02

58

,07

3

Rav

envi

ew R

d fr

om

Sm

oke

Tre

e Ln

to

Gar

den

G

rove

Dr

U_V

40

0F

_1V

22

81

12

,50

40

11

2,5

04

00

00

01

12

,50

4

Rea

gan

St

Fro

m L

emm

on

Ave

To

Bo

wse

r A

veU

_V3

55

F_1

V2

21

47

5,6

32

07

5,6

32

00

00

07

5,6

32

Red

star

t Ln

fro

m L

yre

Ln t

o S

anta

Bar

bar

a D

rU

_V6

69

F_1

V2

29

00

00

01

50

,81

70

01

50

,81

7

Reg

ent

Dr

fro

m C

rom

wel

l Dr

to L

ath

rop

Dr

U_V

71

2F

_1V

22

13

00

00

02

55

,87

80

02

55

,87

8

Rex

ton

Ln

fro

m G

len

no

x Ln

to

E L

ove

rs L

nU

_V7

97

F_1

V2

29

00

00

00

61

,46

60

61

,46

6

RH

AP

SOD

Y L

N fr

om

Bo

wlin

g B

roo

k D

r to

La

zy R

iver

Dr

U_V

37

9F

_1V

22

30

00

25

1,4

88

00

00

25

1,4

88

Ric

hm

on

d A

ve fr

om

Ab

ram

s R

d t

o S

killm

an S

tU

_V4

62

F_1

V2

21

40

00

07

04

,60

00

00

70

4,6

00

Ric

hm

on

d A

ve fr

om

Mat

ilda

St t

o S

killm

an S

tU

_V6

20

F_1

V2

21

40

00

05

71

,64

40

00

57

1,6

44

Rid

ge P

ark

Ln fr

om

En

d o

f Pav

emen

t to

Ind

ian

R

idge

Trl

U_V

62

6F

_1V

22

80

00

04

8,2

94

00

04

8,2

94

Rid

gem

ead

ow

Dr

fro

m L

och

wo

od

Blv

d t

o

Mid

lake

Dr

U_V

73

8F

_1V

22

90

00

00

83

,76

10

08

3,7

61

Rid

gem

on

t D

r fr

om

Hig

hga

te L

n t

o S

anta

A

nit

a D

rU

_V7

23

F_1

V2

29

00

00

01

55

,72

20

01

55

,72

2

Rid

gem

oo

r C

ir fr

om

Hig

hla

nd

Wo

od

s D

r to

E

nd

of P

avem

ent

U_V

79

6F

_1V

22

80

00

07

7,2

44

00

07

7,2

44

Rin

g St

fro

m E

ast

Gra

nd

Ave

to

Hay

St

U_V

71

3F

_1V

22

20

00

08

2,4

29

00

08

2,4

29

Rio

Gra

nd

e C

ir fr

om

Rio

Gra

nd

e A

ve t

o

Kim

bal

l Rid

ge D

rU

_V5

95

F_1

V2

23

00

00

18

5,5

97

00

01

85

,59

7

Rio

Ver

de

Way

fro

m S

hilo

h R

d t

o K

ilkir

k Ln

U_V

65

2F

_1V

22

90

00

00

12

1,2

85

00

12

1,2

85

Riv

er B

end

Dr

fro

m N

Ste

mm

on

s Se

rv E

to

R

iver

Ben

d D

rU

_V7

32

F_1

V2

22

00

00

04

27

,90

20

04

27

,90

2

Ro

ck C

reek

Dr

fro

m S

ton

ebri

dge

Dr

to R

ock

C

reek

Dr

U_V

43

9F

_1V

22

14

00

04

4,5

90

00

00

44

,59

0

Ro

ost

er L

n fr

om

See

dlin

g Ln

to

Day

bre

ak D

rU

_V4

56

F_1

V2

21

20

00

50

,18

10

00

05

0,1

81

Ro

sela

nd

Ave

fro

m N

Pea

k St

to

Ash

by

StU

_V6

75

F_1

V2

22

00

00

77

,38

10

00

77

,38

1

Ro

yal L

n fr

om

Ash

cro

ft A

ve t

o G

reen

ville

Ave

U_V

96

7F

_1V

22

10

00

00

00

50

0,2

38

05

00

,23

8

Ro

yal L

n fr

om

Bro

ckb

ank

Dr

to C

oo

gan

Dr

U_V

92

3F

_1V

22

13

00

00

04

55

,12

70

04

55

,12

7

Ro

yal L

n fr

om

Cro

mw

ell D

r to

Mar

sh L

nU

_V8

91

F_1

V2

21

30

00

00

67

0,0

00

00

67

0,0

00

Ro

yal L

n fr

om

Har

ry H

ines

Blv

d t

o G

riss

om

Ln

U_V

95

1F

_1V

22

60

00

00

58

4,8

15

00

58

4,8

15

Ro

yal L

n fr

om

St

Jud

e's

Dr

to L

aven

dal

e A

veU

_V9

08

F_1

V2

21

10

00

03

00

,12

50

00

30

0,1

25

PUBL

IC W

ORK

S CA

PITA

L IM

PRO

VEM

ENTS

561

Pro

ject

Un

it

Nu

mb

erF

un

d

Nu

mb

erC

ou

nci

l D

istr

ict

Cap

ital

A

men

ded

Exp

end

itu

re t

o

Dat

eR

emai

nin

g B

alan

ceF

Y2

01

8-1

9

Adopted

FY

20

19

-20

Planned

F

Y2

02

0-2

1

Pro

ject

ed

FY

20

21

-22

P

roje

cted

F

Y2

02

2-2

3

Pro

ject

ed

To

tal

B

ud

get

Ru

ido

sa A

ve fr

om

Fea

ther

bro

ok

Dr

to

Co

tilli

on

Dr

U_V

72

7F

_1V

22

90

00

00

10

0,6

71

00

10

0,6

71

Ru

tger

s D

r fr

om

Tra

mm

el D

r to

Mid

dle

bu

ry

Dr

U_V

58

3F

_1V

22

90

00

01

44

,91

80

00

14

4,9

18

Ryl

ie R

d fr

om

S S

t A

ugu

stin

e D

r to

Th

orn

e St

U_V

90

6F

_1V

22

80

00

03

32

,60

70

00

33

2,6

07

Ryl

ie R

d fr

om

Th

orn

e St

to

Blo

om

fiel

d D

rU

_V9

25

F_1

V2

28

00

00

25

9,8

56

00

02

59

,85

6

S B

arn

ett

Ave

fro

m W

Illin

ois

Ave

to

Du

tto

n

Rd

U_V

50

0F

_1V

22

10

00

32

1,8

55

00

00

32

1,8

55

S B

arry

Ave

fro

m E

ast

Gra

nd

Ave

to

War

e St

U_V

89

5F

_1V

22

20

00

03

05

,03

10

00

30

5,0

31

S B

elt

Lin

e R

d fr

om

Fis

h R

d t

o W

Law

son

Rd

U_V

95

3F

_1V

22

80

00

01

46

,71

30

00

14

6,7

13

S B

elt

Lin

e R

d fr

om

Sar

ah L

n t

o G

reen

gro

ve L

nU

_V9

11

F_1

V2

28

00

00

16

5,8

75

00

01

65

,87

5

S B

elt

Lin

e R

d fr

om

W L

awso

n R

d t

o S

arah

Ln

U_V

95

4F

_1V

22

80

00

01

46

,70

10

00

14

6,7

01

S E

win

g A

ve fr

om

Geo

rgia

Ave

to

E L

ou

isia

na

Ave

U_V

96

8F

_1V

22

40

00

06

4,9

64

00

06

4,9

64

S E

win

g A

ve fr

om

McV

ey A

ve t

o G

race

lan

d

Ave

U_V

64

3F

_1V

22

40

00

32

4,2

72

00

00

32

4,2

72

S F

ran

klin

St

fro

m W

Kie

st B

lvd

to

So

uth

wo

od

D

rU

_V6

25

F_1

V2

23

00

00

30

6,7

45

00

03

06

,74

5

S H

all S

t fr

om

Ch

estn

ut

St t

o J

effr

ies

StU

_V9

48

F_1

V2

22

00

00

01

35

,48

50

01

35

,48

5

S H

aske

ll A

ve fr

om

Gar

lan

d A

ve t

o P

arry

Ave

U_V

85

1F

_1V

22

28

0,1

59

08

0,1

59

00

00

08

0,1

59

S H

end

erso

n A

ve fr

om

Co

lum

bia

Ave

to

Ter

ry

StU

_V5

67

F_1

V2

22

00

02

37

,23

70

00

02

37

,23

7

S Ll

ewel

lyn

Ave

fro

m P

ratt

St

to W

ynn

ewo

od

P

laza

U_V

43

1F

_1V

22

10

00

22

8,0

95

00

00

22

8,0

95

S M

on

trea

l Ave

fro

m B

arlo

w A

ve t

o S

avo

y St

U_V

34

8F

_1V

22

40

00

14

0,3

56

00

00

14

0,3

56

S St

Pau

l St

fro

m Y

ou

ng

St t

o M

arill

a St

U_V

87

6F

_1V

22

20

00

84

,22

90

00

08

4,2

29

S W

estm

ore

lan

d R

d fr

om

Po

inse

ttia

Dr

to

Du

tto

n D

rU

_V8

59

F_1

V2

21

00

01

45

,67

80

00

01

45

,67

8

San

Die

go D

r fr

om

Sh

iloh

Rd

to

San

ta A

nn

a A

veU

_V7

82

F_1

V2

29

00

00

03

35

,28

30

03

35

,28

3

San

Fer

nan

do

Way

fro

m W

hit

tier

Ave

to

La

kela

nd

Dr

U_V

36

6F

_1V

22

91

54

,21

30

15

4,2

13

00

00

01

54

,21

3

San

Jac

into

St

fro

m B

enn

ett

Ave

to

N G

arre

tt

Ave

U_V

62

1F

_1V

22

20

00

01

01

,90

50

00

10

1,9

05

San

Ju

an A

ve fr

om

New

com

be

Dr

to C

rest

R

idge

Dr

U_V

77

2F

_1V

22

90

00

00

17

2,2

89

00

17

2,2

89

San

Mar

cus

Ave

fro

m L

ingo

Ln

to

Fer

guso

n R

dU

_V7

03

F_1

V2

29

00

00

01

54

,21

30

01

54

,21

3

San

dst

on

e D

r fr

om

Jen

nie

Lee

Ln

to

Cyp

ress

A

veU

_V5

26

F_1

V2

27

00

01

37

,31

70

00

01

37

,31

7

San

ta A

nn

a A

ve fr

om

Sh

iloh

Rd

to

Vis

ta M

ar

Dr

U_V

74

7F

_1V

22

90

00

00

10

4,7

18

00

10

4,7

18

San

ta B

arb

ara

Dr

fro

m S

anta

Mar

ia L

n t

o E

M

ock

ingb

ird

Ln

U_V

77

1F

_1V

22

90

00

00

17

1,8

77

00

17

1,8

77

San

ta F

e A

ve fr

om

Cle

rmo

nt

Ave

to

Mo

nte

V

ista

Dr

U_V

81

7F

_1V

22

14

00

00

06

1,2

94

00

61

,29

4

San

ta F

e A

ve fr

om

Co

rdo

va S

t to

Cle

rmo

nt

Ave

U_V

82

6F

_1V

22

14

00

00

05

6,5

95

00

56

,59

5

PUBL

IC W

ORK

S CA

PITA

L IM

PRO

VEM

ENTS

562

Pro

ject

Un

it

Nu

mb

erF

un

d

Nu

mb

erC

ou

nci

l D

istr

ict

Cap

ital

A

men

ded

Exp

end

itu

re t

o

Dat

eR

emai

nin

g B

alan

ceF

Y2

01

8-1

9

Adopted

FY

20

19

-20

Planned

F

Y2

02

0-2

1

Pro

ject

ed

FY

20

21

-22

P

roje

cted

F

Y2

02

2-2

3

Pro

ject

ed

To

tal

B

ud

get

San

ta T

eres

a A

ve fr

om

Mat

erh

orn

Dr

to S

anta

G

arza

Dr

U_V

44

7F

_1V

22

90

00

17

9,2

18

00

00

17

9,2

18

Sats

um

a D

r fr

om

Den

nis

Rd

to

Su

nd

ial D

rU

_V3

98

F_1

V2

21

30

00

04

58

,69

40

00

45

8,6

94

Sco

ttsb

oro

Ln

fro

m S

Mar

salis

Ave

to

Gra

ssy

Rid

ge T

rlU

_V7

48

F_1

V2

23

00

00

02

19

,79

10

02

19

,79

1

Seab

each

Rd

fro

m G

reen

span

Ave

to

Si

lver

dal

e D

rU

_V5

22

F_1

V2

28

00

01

68

,37

90

00

01

68

,37

9

Sevi

lla S

t fr

om

Val

enci

a St

to

Co

rdo

va S

tU

_V4

76

F_1

V2

21

40

00

39

,37

60

00

03

9,3

76

Shad

ow

Rid

ge D

r fr

om

Tim

ber

Oak

s D

r to

T

imb

er O

aks

Dr

U_V

69

6F

_1V

22

12

00

02

03

,46

80

00

02

03

,46

8

Shad

ow

Way

fro

m A

ud

elia

Rd

to

Cre

eksp

an

Dr

U_V

58

6F

_1V

22

10

14

5,2

26

01

45

,22

60

00

00

14

5,2

26

Shad

ow

Way

fro

m C

reek

span

Dr

to

Can

dle

bro

ok

Dr

U_V

69

2F

_1V

22

10

00

02

29

,43

30

00

02

29

,43

3

Shad

ow

Wo

od

Dr

fro

m W

San

er A

ve t

o S

E

dge

fiel

d A

veU

_V7

01

F_1

V2

24

00

05

98

,26

10

00

05

98

,26

1

Shad

y O

ak L

n F

rom

En

d O

f Pav

emen

t T

o

Tim

ber

view

Rd

U_V

64

7F

_1V

22

13

11

0,0

00

01

10

,00

00

00

00

11

0,0

00

Shad

y T

rl fr

om

Man

ana

Dr

to A

nd

jon

Dr

U_V

94

6F

_1V

22

60

00

01

13

,67

00

00

11

3,6

70

Shad

y V

alle

y D

r fr

om

Ro

yal H

igh

lan

ds

Dr

to

Shad

y V

alle

y D

rU

_V3

90

F_1

V2

21

00

00

10

3,6

89

00

00

10

3,6

89

Shad

y V

alle

y D

r fr

om

Sh

ady

Val

ley

Dr

to

Win

din

g R

idge

Dr

U_V

54

0F

_1V

22

10

89

,69

50

89

,69

50

00

00

89

,69

5

Shei

la L

n fr

om

Tim

ber

line

Dr

to H

argr

ove

Dr

U_V

41

3F

_1V

22

22

43

,43

30

24

3,4

33

00

00

02

43

,43

3

Shel

ley

Blv

d fr

om

Co

om

bs

Cre

ek D

r to

S

Wes

tmo

rela

nd

Rd

U_V

37

4F

_1V

22

10

00

18

0,0

75

00

00

18

0,0

75

Shel

ley

Blv

d fr

om

Kea

ts D

r to

Dry

den

Dr

U_V

54

4F

_1V

22

10

00

15

8,2

60

00

00

15

8,2

60

Sher

ry L

n fr

om

Do

ugl

as A

ve t

o P

rest

on

Rd

U_V

86

4F

_1V

22

13

00

02

30

,39

30

00

02

30

,39

3

Shir

emo

nt

Dr

fro

m T

alm

adge

Ln

to

En

d o

f P

avem

ent

U_V

37

3F

_1V

22

11

59

,37

30

59

,37

30

00

00

59

,37

3

Silv

erd

ale

Dr

fro

m O

cean

view

Dr

to S

eab

each

R

dU

_V5

19

F_1

V2

28

00

05

5,7

38

00

00

55

,73

8

Silv

erh

ill D

r fr

om

Bar

abo

o D

r to

A9

95

8U

_V5

52

F_1

V2

28

85

,47

60

85

,47

60

00

00

85

,47

6

Silv

erto

n D

r fr

om

Car

away

Dr

to W

ebb

C

hap

el R

dU

_V6

33

F_1

V2

21

30

00

00

31

5,1

83

00

31

5,1

83

Sin

clai

r A

ve fr

om

Ju

pit

er R

d t

o G

asto

n P

kwy

U_V

74

6F

_1V

22

90

00

00

18

9,1

65

00

18

9,1

65

Sin

clai

r A

ve fr

om

Su

nla

nd

St

to J

up

iter

Rd

U_V

68

1F

_1V

22

90

00

00

29

3,7

45

00

29

3,7

45

Skill

man

St

fro

m G

asto

n A

ve t

o S

wis

s A

veU

_V3

54

F_1

V2

21

40

00

10

0,1

56

00

00

10

0,1

56

Skill

man

St

fro

m R

ich

mo

nd

Ave

to

Lla

no

Ave

U_V

90

7F

_1V

22

14

00

00

06

54

,77

00

06

54

,77

0

Son

gwo

od

Dr

fro

m B

lue

Mo

on

Dr

to L

azy

Riv

er D

rU

_V5

48

F_1

V2

23

00

02

78

,34

50

00

02

78

,34

5

Sou

th B

lvd

fro

m M

alco

lm X

Blv

d t

o M

ead

ow

St

U_V

69

8F

_1V

22

70

00

04

11

,60

00

00

41

1,6

00

Sou

th R

idge

Dr

fro

m S

per

ry S

t to

Wild

bri

ar L

nU

_V4

50

F_1

V2

29

00

02

53

,68

30

00

02

53

,68

3

Sou

ther

n K

no

ll D

r fr

om

Tra

ils E

nd

Dr

to

Go

lden

Cre

ek R

dU

_V5

70

F_1

V2

21

10

00

16

5,3

60

00

00

16

5,3

60

PUBL

IC W

ORK

S CA

PITA

L IM

PRO

VEM

ENTS

563

Pro

ject

Un

it

Nu

mb

erF

un

d

Nu

mb

erC

ou

nci

l D

istr

ict

Cap

ital

A

men

ded

Exp

end

itu

re t

o

Dat

eR

emai

nin

g B

alan

ceF

Y2

01

8-1

9

Adopted

FY

20

19

-20

Planned

F

Y2

02

0-2

1

Pro

ject

ed

FY

20

21

-22

P

roje

cted

F

Y2

02

2-2

3

Pro

ject

ed

To

tal

B

ud

get

Sper

ry S

t fr

om

Mea

do

wla

rk L

n t

o S

anta

B

arb

ara

Dr

U_V

48

8F

_1V

22

90

00

01

13

,84

20

00

11

3,8

42

Sper

ry S

t F

rom

Will

iam

son

Rd

To

Lyr

e Ln

U_V

32

4F

_1V

22

97

4,8

08

07

4,8

08

00

00

07

4,8

08

Spri

ngh

ill D

r fr

om

Mer

cer

Dr

to S

tan

wo

od

Dr

U_V

83

2F

_1V

22

90

00

00

07

7,0

04

07

7,0

04

St C

roix

Dr

fro

m E

nd

of P

avem

ent

to

Dar

tmo

or

Dr

U_V

34

2F

_1V

22

13

00

03

12

,19

90

00

03

12

,19

9

St F

ran

cis

Ave

fro

m F

ergu

son

Rd

to

Hu

nn

icu

t R

dU

_V7

52

F_1

V2

27

00

07

97

,99

00

00

07

97

,99

0

St F

ran

cis

Ave

fro

m R

alp

h L

n t

o S

Bu

ckn

er

Blv

dU

_V7

83

F_1

V2

27

00

04

10

,46

80

00

04

10

,46

8

St F

ran

cis

Ave

fro

m S

an L

ean

dro

Dr

to

Bar

bar

ee B

lvd

U_V

75

9F

_1V

22

90

00

11

7,0

66

00

00

11

7,0

66

Stag

eco

ach

Trl

fro

m M

axin

e D

r to

Sta

geco

ach

C

irU

_V4

59

F_1

V2

28

00

05

3,1

99

00

00

53

,19

9

Stag

eco

ach

Trl

fro

m M

cLar

ty D

r to

Seb

rin

g D

rU

_V5

34

F_1

V2

28

00

05

1,1

76

00

00

51

,17

6

Stat

e St

fro

m R

ou

th S

t to

Bo

ll St

U_V

78

9F

_1V

22

14

00

00

07

6,2

15

00

76

,21

5

Stef

ani D

r fr

om

Hill

cres

t R

d t

o B

oed

eker

St

U_V

39

2F

_1V

22

13

00

00

44

6,5

76

00

04

46

,57

6

Stel

la A

ve fr

om

S C

ori

nth

St

to C

edar

Cre

st

Blv

dU

_V9

16

F_1

V2

24

00

02

57

,10

10

00

02

57

,10

1

Steu

ben

Ct

fro

m P

rest

on

Tra

il D

r to

Ste

ub

en

Ct

U_V

65

7F

_1V

22

11

00

00

16

7,4

87

00

01

67

,48

7

Stra

thm

ore

Dr

fro

m E

No

rth

wes

t P

kwy

to

Flic

ker

LnU

_V5

50

F_1

V2

21

01

52

,01

80

15

2,0

18

00

00

01

52

,01

8

Stra

thm

ore

Dr

fro

m F

licke

r Ln

to

Kin

gsp

oin

t D

rU

_V6

06

F_1

V2

21

00

00

51

,62

20

00

05

1,6

22

Sum

mit

Ave

fro

m A

lta

Ave

to

Sea

rs S

tU

_V4

90

F_1

V2

22

00

07

2,7

85

00

00

72

,78

5

Sum

mit

Ave

fro

m R

ow

ena

St t

o A

lta

Ave

U_V

66

3F

_1V

22

20

00

01

66

,52

70

00

16

6,5

27

Sun

bri

ar A

ve fr

om

Go

dfr

ey A

ve t

o S

arah

Lee

D

rU

_V5

14

F_1

V2

25

00

01

63

,16

50

00

01

63

,16

5

Sun

dia

l Dr

fro

m D

enn

is R

d t

o S

atsu

ma

Dr

U_V

38

5F

_1V

22

13

00

04

04

,63

70

00

04

04

,63

7

Sun

ny

Cre

st L

n F

rom

E R

ed B

ird

Ln

To

W

oo

db

urn

Trl

U_V

47

4F

_1V

22

36

3,7

00

06

3,7

00

00

00

06

3,7

00

Sun

nyv

ale

St fr

om

An

n A

rbo

r A

ve t

o

Cu

mm

ings

St

U_V

92

9F

_1V

22

40

00

30

1,3

97

00

00

30

1,3

97

Sylv

ania

Dr

fro

m S

incl

air

Ave

to

Vin

emo

nt

StU

_V8

07

F_1

V2

29

00

00

00

18

0,8

98

01

80

,89

8

Sylv

este

r St

fro

m V

arga

s St

to

Kn

igh

t St

U_V

52

7F

_1V

22

20

00

12

6,6

76

00

00

12

6,6

76

Sylv

ia D

r fr

om

Cre

st R

idge

Dr

to D

esd

emo

na

Dr

U_V

64

1F

_1V

22

90

00

01

24

,74

90

00

12

4,7

49

Syra

cuse

Dr

fro

m W

ake

Fo

rres

t D

r to

Wak

e F

orr

est

Dr

U_V

80

4F

_1V

22

90

00

00

02

40

,51

20

24

0,5

12

Tab

or

Dr

fro

m K

enw

hit

e D

r to

Co

sgro

ve D

rU

_V3

65

F_1

V2

21

00

00

14

1,6

93

00

00

14

1,6

93

Tar

a Ln

fro

m E

dge

glen

Dr

to U

ard

a D

rU

_V7

22

F_1

V2

25

00

07

4,6

37

00

00

74

,63

7

Ter

ry S

t fr

om

S H

aske

ll A

ve t

o S

Pea

k St

U_V

81

1F

_1V

22

20

00

00

14

2,3

45

00

14

2,3

45

Tim

ber

line

Dr

fro

m C

om

mu

nit

y D

r to

Ken

dal

e D

rU

_V8

90

F_1

V2

26

00

00

10

7,0

85

00

01

07

,08

5

PUBL

IC W

ORK

S CA

PITA

L IM

PRO

VEM

ENTS

564

Pro

ject

Un

it

Nu

mb

erF

un

d

Nu

mb

erC

ou

nci

l D

istr

ict

Cap

ital

A

men

ded

Exp

end

itu

re t

o

Dat

eR

emai

nin

g B

alan

ceF

Y2

01

8-1

9

Adopted

FY

20

19

-20

Planned

F

Y2

02

0-2

1

Pro

ject

ed

FY

20

21

-22

P

roje

cted

F

Y2

02

2-2

3

Pro

ject

ed

To

tal

B

ud

get

Tin

a Ln

fro

m A

tha

Dr

to A

49

38

U_V

56

3F

_1V

22

80

00

26

,68

50

00

02

6,6

85

Tio

ga S

t fr

om

La

Gra

nge

Dr

to B

on

nie

Vie

w R

dU

_V8

74

F_1

V2

28

64

,17

50

64

,17

50

00

00

64

,17

5

Tis

inge

r A

ve fr

om

Tas

cosa

St

to U

lloa

LnU

_V4

66

F_1

V2

29

00

05

2,6

85

00

00

52

,68

5

To

bia

n S

t fr

om

Bel

lafo

nte

Dr

to D

and

rid

ge D

rU

_V4

52

F_1

V2

21

00

00

10

6,3

99

00

00

10

6,3

99

Tra

mm

el D

r fr

om

Ben

nin

gto

n D

r to

Cle

mso

n

Dr

U_V

84

1F

_1V

22

90

00

00

01

64

,22

80

16

4,2

28

Tra

mm

el D

r fr

om

Cle

mso

n D

r to

E N

ort

hw

est

hw

yU

_V8

06

F_1

V2

29

00

00

00

21

6,9

82

02

16

,98

2

Tra

mm

el D

r fr

om

Fis

her

Rd

to

Ben

nin

gto

n D

rU

_V7

91

F_1

V2

29

00

00

00

42

1,2

04

04

21

,20

4

Tri

o L

n fr

om

Wag

on

Wh

eels

Trl

to

Car

avan

Trl

U_V

44

8F

_1V

22

30

00

18

9,0

27

00

00

18

9,0

27

Tu

lip L

n fr

om

Cam

ellia

Dr

to T

hac

kery

St

U_V

57

3F

_1V

22

13

00

00

58

0,1

50

00

05

80

,15

0

Tu

rtle

Cre

ek B

lvd

fro

m T

urt

le C

reek

Blv

d t

o

Tu

rtle

Cre

ek B

lvd

U_V

84

8F

_1V

22

14

00

02

10

,73

90

00

02

10

,73

9

Tu

scan

y W

ay fr

om

Sin

clai

r A

ve t

o L

ipp

itt

Ave

U_V

81

8F

_1V

22

90

00

00

01

50

,33

70

15

0,3

37

Uti

ca D

r fr

om

Bru

ton

Rd

to

Co

rdel

l Dr

U_V

56

5F

_1V

22

50

00

17

1,8

08

00

00

17

1,8

08

Uti

ca D

r fr

om

Co

rdel

l Dr

to J

enn

ie L

ee L

nU

_V3

53

F_1

V2

25

14

2,7

22

01

42

,72

20

00

00

14

2,7

22

Val

enci

a St

fro

m S

evill

a St

to

Eas

t G

ran

d A

veU

_V7

09

F_1

V2

21

40

00

00

11

2,5

04

00

11

2,5

04

Val

ley

Vie

w L

n fr

om

Val

ley

Vie

w L

n t

o L

B J

Se

rvU

_V6

39

F_1

V2

21

10

00

08

6,4

02

00

08

6,4

02

Van

del

ia S

t fr

om

Pre

sco

tt A

ve t

o H

awth

orn

e A

veU

_V6

01

F_1

V2

21

40

00

08

2,0

80

00

08

2,0

80

Vel

asco

Ave

fro

m A

bra

ms

Rd

to

Pea

rso

n D

rU

_S5

71

F_2

U2

29

5,9

87

5,9

87

00

00

00

5,9

87

F_4

U2

29

25

8,4

68

19

,30

82

39

,16

00

00

00

25

8,4

68

Vic

ero

y D

r fr

om

Kin

g G

eorg

e D

r to

Reg

al R

ow

U_V

61

7F

_1V

22

20

00

00

27

3,7

86

00

27

3,7

86

Vic

kery

Blv

d fr

om

Lan

eri A

ve t

o G

len

coe

StU

_V3

83

F_1

V2

21

40

00

12

9,3

80

00

00

12

9,3

80

Vin

ecre

st D

r fr

om

Co

x Ln

to

En

d o

f Pav

emen

tU

_V3

84

F_1

V2

21

30

00

23

1,5

25

00

00

23

1,5

25

Vin

emo

nt

St fr

om

Fo

rest

Gro

ve D

r to

Eas

ton

R

dU

_V7

61

F_1

V2

29

00

00

01

36

,99

40

01

36

,99

4

W A

mh

erst

Ave

fro

m H

uro

n D

r to

Th

urs

ton

D

rU

_V3

32

F_1

V2

22

20

4,0

40

02

04

,04

00

00

00

20

4,0

40

W B

ay C

ir fr

om

W L

awth

er D

r to

Bra

nch

fiel

d

Dr

U_V

78

6F

_1V

22

90

00

00

34

2,5

20

00

34

2,5

20

W C

lare

nd

on

fro

m S

Wav

erly

Dr

to S

E

dge

fiel

d A

veU

_V8

60

F_1

V2

21

00

00

40

3,5

12

00

04

03

,51

2

W C

olo

rad

o B

lvd

fro

m L

ean

der

Dr

to N

H

amp

ton

Rd

U_V

48

9F

_1V

22

10

00

28

1,2

60

00

00

28

1,2

60

W C

om

mer

ce S

t fr

om

N H

amp

ton

Rd

to

Po

stal

W

ayU

_V9

32

F_1

V2

26

00

00

63

9,0

78

00

06

39

,07

8

W G

reen

bri

ar L

n fr

om

Ste

mm

on

s A

ve t

o N

B

eckl

ey A

veU

_V7

88

F_1

V2

21

29

6,9

74

02

96

,97

40

00

00

29

6,9

74

W G

rove

r C

Was

hin

gto

n A

ve fr

om

Ori

al A

ve

to T

olu

ca A

veU

_V8

21

F_1

V2

24

00

09

2,7

13

00

00

92

,71

3

PUBL

IC W

ORK

S CA

PITA

L IM

PRO

VEM

ENTS

565

Pro

ject

Un

it

Nu

mb

erF

un

d

Nu

mb

erC

ou

nci

l D

istr

ict

Cap

ital

A

men

ded

Exp

end

itu

re t

o

Dat

eR

emai

nin

g B

alan

ceF

Y2

01

8-1

9

Adopted

FY

20

19

-20

Planned

F

Y2

02

0-2

1

Pro

ject

ed

FY

20

21

-22

P

roje

cted

F

Y2

02

2-2

3

Pro

ject

ed

To

tal

B

ud

get

W L

ove

rs L

n fr

om

Men

ier

St t

o P

rest

on

Par

k D

rU

_V9

40

F_1

V2

21

30

00

31

7,9

95

00

00

31

7,9

95

W M

ock

ingb

ird

Ln

fro

m N

Ste

mm

on

s Se

rv E

to

B

roo

kriv

er D

rU

_V8

68

F_1

V2

22

31

4,0

98

03

14

,09

80

00

00

31

4,0

98

W M

ock

ingb

ird

Ln

fro

m W

Jo

hn

Car

pen

ter

Fw

y to

N S

tem

mo

ns

Serv

EU

_V8

87

F_1

V2

26

00

00

40

6,6

95

00

04

06

,69

5

W P

enta

gon

Pkw

y fr

om

Sp

ruce

Val

ley

Ln t

o

Co

om

bs

Cre

ek D

rU

_V5

77

F_1

V2

23

25

9,4

45

02

59

,44

50

00

00

25

9,4

45

W U

niv

ersi

ty B

lvd

fro

m In

wo

od

Rd

to

Eas

tern

A

veU

_V9

35

F_1

V2

21

30

00

00

04

29

,53

90

42

9,5

39

W U

niv

ersi

ty B

lvd

fro

m R

ob

in R

d t

o In

wo

od

R

dU

_V9

38

F_1

V2

22

00

00

01

03

,47

20

01

03

,47

2

Wak

e F

orr

est

Dr

fro

m L

ehig

h D

r to

Tra

mm

el

Dr

U_V

67

0F

_1V

22

90

00

00

52

,51

30

05

2,5

13

Wal

do

rf D

r fr

om

Cro

mw

ell D

r to

Lat

hro

p D

rU

_V4

91

F_1

V2

21

30

00

02

52

,17

40

00

25

2,1

74

WA

LMSL

EY

AV

E F

RO

M M

ON

TC

LAIR

AV

E

TO

WIL

LOM

ET

AV

EU

_S5

72

F_2

T2

26

22

1,6

49

16

,31

32

05

,33

60

00

00

22

1,6

49

Wal

nu

t H

ill F

rom

Mar

sh T

o M

idw

ay

Res

urf

acin

g P

roje

ctU

_V9

80

F_1

V2

21

2,2

00

,00

00

2,2

00

,00

00

00

00

2,2

00

,00

0

Wal

nu

t H

ill L

n fr

om

Ch

iren

o S

t to

Mar

sh L

nU

_V8

71

F_1

V2

21

30

00

41

4,5

01

00

00

41

4,5

01

Wal

nu

t H

ill L

n fr

om

Mid

way

Rd

to

Cre

stlin

e A

veU

_V9

45

F_1

V2

21

30

00

44

1,8

63

00

00

44

1,8

63

Wal

nu

t H

ill L

n fr

om

Th

acke

ry S

t to

Hill

cres

t R

dU

_V9

27

F_1

V2

21

30

00

47

0,3

56

00

00

47

0,3

56

Wat

ervi

ew R

d fr

om

Bo

nd

sto

ne

Dr

to C

lass

en

Dr

U_V

70

4F

_1V

22

90

00

00

56

,08

10

05

6,0

81

Web

b C

hap

el E

xt fr

om

Har

gro

ve D

r to

Lar

ga

Dr

U_V

53

8F

_1V

22

20

00

17

6,1

83

00

00

17

6,1

83

Web

b C

hap

el E

xt fr

om

Lar

ga D

r to

Web

b

Ch

apel

Rd

U_V

92

0F

_1V

22

60

00

04

84

,89

90

00

48

4,8

99

Web

b C

hap

el R

d fr

om

Fo

rest

Ln

to

LB

J Se

rvic

e S

U_V

93

6F

_1V

22

60

00

03

90

,16

30

00

39

0,1

63

Wee

bu

rn D

r fr

om

Mar

sh L

n t

o C

ox

LnU

_V6

94

F_1

V2

21

30

00

00

37

0,0

28

00

37

0,0

28

Wes

tlak

e A

ve fr

om

Vel

asco

Ave

to

Wen

do

ver

Rd

U_V

34

1F

_1V

22

98

2,9

37

08

2,9

37

00

00

08

2,9

37

Wes

tove

r D

r fr

om

Arb

ors

ide

Dr

to R

idge

mar

D

rU

_V3

71

F_1

V2

21

00

00

15

6,9

23

00

00

15

6,9

23

Wh

itti

er A

ve fr

om

San

Ben

ito

Way

to

San

Le

and

ro D

rU

_V7

67

F_1

V2

29

00

00

08

0,2

28

00

80

,22

8

Wh

itti

er A

ve fr

om

San

ta C

lara

Dr

to S

an

Ben

ito

Way

U_V

63

0F

_1V

22

90

00

00

14

2,3

79

00

14

2,3

79

Wic

kers

ham

Rd

fro

m M

cCre

e R

d t

o W

allb

roo

k D

rU

_V4

95

F_1

V2

21

07

6,2

49

07

6,2

49

00

00

07

6,2

49

Wig

htm

an P

l fro

m B

asel

ine

Dr

to C

him

ney

Hill

Ln

U_V

35

1F

_1V

22

10

00

05

2,0

33

00

00

52

,03

3

Wild

Ho

ney

Dr

Fro

m T

ioga

St

To

A1

13

16

U_V

42

8F

_1V

22

82

7,0

28

02

7,0

28

00

00

02

7,0

28

Will

is A

ve fr

om

Wo

rco

la S

t to

Gre

envi

lle A

veU

_V3

94

F_1

V2

21

40

00

08

5,4

76

00

08

5,4

76

Will

is A

ven

ue

fro

m N

ort

hb

ou

nd

Ser

vice

Ro

ad

of I

.H. 7

5 t

o H

enU

_W2

48

F_0

71

71

45

0,2

52

05

0,2

52

00

00

05

0,2

52

Will

ow

del

l Dr

fro

m C

aula

n D

r to

To

wn

s St

U_V

69

9F

_1V

22

10

00

00

38

8,6

88

00

03

88

,68

8

Win

din

g R

idge

fro

m 9

80

0 W

ind

ing

Rid

ge D

r to

Ch

urc

h R

dU

_V6

65

F_1

V2

21

00

00

08

5,7

50

00

08

5,7

50

PUBL

IC W

ORK

S CA

PITA

L IM

PRO

VEM

ENTS

566

Pro

ject

Un

it

Nu

mb

erF

un

d

Nu

mb

erC

ou

nci

l D

istr

ict

Cap

ital

A

men

ded

Exp

end

itu

re t

o

Dat

eR

emai

nin

g B

alan

ceF

Y2

01

8-1

9

Adopted

FY

20

19

-20

Planned

F

Y2

02

0-2

1

Pro

ject

ed

FY

20

21

-22

P

roje

cted

F

Y2

02

2-2

3

Pro

ject

ed

To

tal

B

ud

get

Win

edal

e D

r fr

om

Wal

nu

t H

ill L

n t

o L

acro

sse

Dr

U_V

38

7F

_1V

22

10

00

01

36

,74

20

00

01

36

,74

2

Win

sted

Dr

fro

m L

akef

ore

st C

t to

Pas

aden

a P

lU

_V5

88

F_1

V2

29

00

00

01

07

,25

60

01

07

,25

6

Win

sted

Dr

fro

m L

akew

oo

d B

lvd

to

Wes

tlak

e A

veU

_V7

19

F_1

V2

29

00

00

06

6,7

14

00

66

,71

4

Win

sted

Dr

fro

m P

asad

ena

Pl t

o W

hit

e R

ock

R

dU

_V6

35

F_1

V2

29

00

00

05

1,5

15

00

51

,51

5

Win

sted

Dr

fro

m W

estl

ake

Ave

to

Mea

do

w

Lake

Ave

U_V

75

3F

_1V

22

90

00

00

63

,00

90

06

3,0

09

Win

sted

Dr

fro

m W

hit

e R

ock

Rd

to

To

kalo

n

Dr

U_V

36

2F

_1V

22

92

73

,78

30

27

3,7

83

00

00

02

73

,78

3

Win

ters

St

fro

m S

Ew

ing

St t

o H

arla

nd

ale

Ave

U_V

67

8F

_1V

22

40

00

61

,46

60

00

06

1,4

66

Wo

od

bro

ok

Dr

fro

m A

shcr

oft

Ave

to

St

illw

ater

Dr

U_V

59

3F

_1V

22

10

73

,64

20

73

,64

20

00

00

73

,64

2

Wo

od

leig

h D

r fr

om

Tim

ber

Tra

il D

r to

Mar

sh

LnU

_V3

46

F_1

V2

21

30

00

23

7,2

87

00

00

23

7,2

87

Wo

od

mo

nt

Dr

fro

m E

lam

Rd

to

Lu

cy S

tU

_V3

40

F_1

V2

25

28

6,6

11

02

86

,61

10

00

00

28

6,6

11

Wo

od

shir

e D

r fr

om

Kir

nw

oo

d D

r to

Cle

ard

ale

Dr

U_V

76

2F

_1V

22

80

00

02

33

,58

30

00

23

3,5

83

Wo

od

span

Dr

fro

m E

mb

erw

oo

d D

r to

F

airw

oo

d D

rU

_V5

09

F_1

V2

28

53

,19

90

53

,19

90

00

00

53

,19

9

Wo

od

thru

sh D

r fr

om

Bo

edek

er S

t to

Sto

ne

Can

yon

Rd

U_V

35

2F

_1V

22

11

14

1,0

07

01

41

,00

70

00

00

14

1,0

07

Wo

rth

St

fro

m N

Has

kell

Ave

to

N P

eak

StU

_V5

99

F_1

V2

22

00

00

16

1,2

10

00

01

61

,21

0

Wya

tt S

t fr

om

Map

legr

ove

Ln

to

Wya

tt C

irU

_V6

24

F_1

V2

29

00

00

53

,19

90

00

53

,19

9

Wyc

liff A

ve fr

om

Ho

llan

d A

ve t

o G

ilber

t A

veU

_V8

67

F_1

V2

21

40

00

77

,17

50

00

07

7,1

75

Yel

low

sto

ne

Rd

fro

m S

leep

y H

ollo

w D

r to

R

eco

rd C

ross

ing

Rd

U_V

48

7F

_1V

22

20

00

10

1,0

14

00

00

10

1,0

14

Yo

rkm

on

t C

ir fr

om

En

d o

f Pav

emen

t to

E

van

gelin

e W

ayU

_V5

10

F_1

V2

29

15

7,2

31

01

57

,23

10

00

00

15

7,2

31

Yo

rksp

rin

gs D

r fr

om

Mea

do

wsp

rin

g Ln

to

Y

ork

spri

ngs

Pl

U_V

69

5F

_1V

22

90

00

00

11

7,7

18

00

11

7,7

18

Yo

rksp

rin

gs D

r fr

om

Val

ley

Spri

ng

Dr

to

Mea

do

wsp

rin

g Ln

U_V

71

7F

_1V

22

90

00

00

19

9,3

17

00

19

9,3

17

To

tal S

tree

t R

esu

rfac

ing

44

,70

4,7

85

6,2

98

,71

63

8,4

06

,06

84

6,9

45

,15

72

9,8

29

,36

63

3,1

19

,08

29

,10

1,8

60

01

63

,70

0,2

50

Stre

etsc

ape

/ U

rban

Des

ign

Bis

ho

p fr

om

10

th S

t to

Jef

fers

on

Blv

dU

_V9

84

F_1

V2

27

00

00

1,5

90

,76

70

00

1,5

90

,76

7

Cas

a V

iew

Str

eet

Imp

rove

men

tsU

_V9

85

F_1

V2

27

11

3,3

90

01

13

,39

00

51

2,9

48

05

,67

0,0

00

06

,29

6,3

38

Co

lora

do

Blv

d./

Bec

kley

Av.

Are

a Si

dew

alk

En

han

cem

ent

P7

91

2T

22

1,3

58

,61

99

,39

24

9,2

27

00

00

05

8,6

19

Co

lora

do

Blv

d./

Bec

kley

Av.

Are

a Si

dew

alk

En

han

cem

ent

P7

91

3T

22

1,3

35

1,8

02

23

,57

03

28

,23

20

00

00

35

1,8

02

Co

lora

do

Blv

db

eckl

ey A

v A

rea

Sid

ewal

k E

nh

ance

men

tP

79

17

T2

21

,31

2,3

79

01

2,3

79

00

00

01

2,3

79

Co

mm

erce

fro

m G

oo

d-L

atim

er t

o H

all

U_U

73

3F

_1T

22

21

,83

11

,83

10

00

00

01

,83

1

PUBL

IC W

ORK

S CA

PITA

L IM

PRO

VEM

ENTS

567

Pro

ject

Un

it

Nu

mb

erF

un

d

Nu

mb

erC

ou

nci

l D

istr

ict

Cap

ital

A

men

ded

Exp

end

itu

re t

o

Dat

eR

emai

nin

g B

alan

ceF

Y2

01

8-1

9

Adopted

FY

20

19

-20

Planned

F

Y2

02

0-2

1

Pro

ject

ed

FY

20

21

-22

P

roje

cted

F

Y2

02

2-2

3

Pro

ject

ed

To

tal

B

ud

get

F_2

T2

22

4,0

90

4,0

90

00

00

00

4,0

90

F_3

T2

22

1,6

80

1,6

80

00

00

00

1,6

80

F_7

T2

22

22

1,2

39

22

1,0

70

17

00

00

00

22

1,2

39

F_8

T2

22

30

1,2

34

29

0,7

88

10

,44

60

00

00

30

1,2

34

Fer

guso

n R

d A

nd

Lak

elan

d D

r In

ters

ecti

on

Im

pro

vem

ents

U_V

98

6F

_1V

22

17

4,5

64

07

4,5

64

00

06

75

,00

00

74

9,5

64

Fer

guso

n R

d F

rom

Oat

es D

r T

o L

akel

and

Dr

U_V

98

7F

_1V

22

55

1,8

22

05

1,8

22

00

04

69

,12

50

52

0,9

47

Gre

ater

Cas

a V

iew

Are

a St

reet

scap

e Im

pro

vem

ents

U_W

05

3F

_2U

22

12

93

,65

32

73

,29

02

0,3

64

00

00

02

93

,65

3

Gri

ffin

fro

m IH

30

to

Mai

nU

_U7

38

F_1

T2

2C

ityw

ide

20

3,3

28

20

3,3

28

00

00

00

20

3,3

28

F_2

T2

2C

ityw

ide

2,7

79

,67

22

,32

9,1

02

45

0,5

70

00

00

02

,77

9,6

72

F_3

T2

2C

ityw

ide

5,3

09

5,3

09

00

00

00

5,3

09

F_6

T2

2C

ityw

ide

56

6,5

22

54

3,9

44

22

,57

80

00

00

56

6,5

22

F_1

U2

2C

ityw

ide

17

2,8

66

17

2,0

72

79

40

00

00

17

2,8

66

F_2

U2

2C

ityw

ide

47

,47

80

47

,47

80

00

00

47

,47

8

Jeff

erso

n B

lvd

Fro

m A

dam

s A

ve T

o P

olk

St

U_V

98

8F

_1V

22

11

00

,00

00

10

0,0

00

00

90

0,0

00

00

1,0

00

,00

0

Jeff

erso

n C

om

ple

te S

tree

t P

roje

ct -

LED

M

edia

n S

tree

t Li

ghts

W2

05

2T

22

15

0,0

00

05

0,0

00

00

00

05

0,0

00

Lam

ar S

tree

tsca

pe

Pro

ject

U_W

04

5F

_3T

22

91

,67

5,0

00

01

,67

5,0

00

00

00

01

,67

5,0

00

Mili

tary

Par

kway

fro

m E

lva

Ave

to

Ro

ckb

luff

D

r (C

om

ple

te S

tree

t)U

_V9

89

F_1

V2

21

00

00

20

0,0

00

01

,80

0,0

00

02

,00

0,0

00

N P

earl

St

/ F

lora

St

Stre

etsc

ape

An

d

Ped

estr

ian

Imp

rove

men

tsU

_V9

82

F_1

V2

21

00

00

00

1,0

00

,00

00

1,0

00

,00

0

Ped

estr

ian

Way

On

Elm

St

Bet

wee

n E

rvay

- St

on

e St

U_U

74

8F

_3T

22

14

15

7,7

72

01

57

,77

20

00

00

15

7,7

72

F_4

T2

21

42

,16

6,3

75

02

,16

6,3

75

00

00

02

,16

6,3

75

Ro

uth

St

Gat

eway

Str

eets

cap

e A

nd

Ped

estr

ian

Im

pro

vem

ents

U_V

98

3F

_1V

22

90

00

00

02

50

,00

00

25

0,0

00

Ro

yal L

ane

- Den

ton

U_U

75

0F

_1T

22

65

00

,00

05

00

,00

00

00

00

05

00

,00

0

F_2

T2

26

66

56

65

00

00

00

66

5

F_3

T2

26

66

56

65

00

00

00

66

5

Wes

t E

nd

Pla

za, S

tree

tsca

pe/

Urb

an D

esig

nU

_U7

57

F_2

T2

21

2,8

35

,00

03

,90

02

,83

1,1

00

00

00

02

,83

5,0

00

F_3

T2

21

1,1

69

,18

90

1,1

69

,18

90

00

00

1,1

69

,18

9

F_8

T2

21

36

,46

12

1,3

09

15

,15

20

00

00

36

,46

1

To

tal S

tree

tsca

pe

/ U

rban

Des

ign

13

,95

2,6

04

4,6

06

,00

59

,34

6,6

02

02

,30

3,7

15

90

0,0

00

9,8

64

,12

50

27

,02

0,4

44

PUBL

IC W

ORK

S CA

PITA

L IM

PRO

VEM

ENTS

568

Pro

ject

Un

it

Nu

mb

erF

un

d

Nu

mb

erC

ou

nci

l D

istr

ict

Cap

ital

A

men

ded

Exp

end

itu

re t

o

Dat

eR

emai

nin

g B

alan

ceF

Y2

01

8-1

9

Adopted

FY

20

19

-20

Planned

F

Y2

02

0-2

1

Pro

ject

ed

FY

20

21

-22

P

roje

cted

F

Y2

02

2-2

3

Pro

ject

ed

To

tal

B

ud

get

Tar

get

Nei

ghb

orh

oo

d

12

th S

t F

rom

Up

ton

To

20

0 F

t E

ast

Of U

pto

nU

_V9

92

F_1

V2

24

34

,55

80

34

,55

80

31

2,8

43

00

03

47

,40

1

17

60

4-1

76

30

Dav

enp

ort

Alle

y C

on

stru

ctio

nU

_VA

05

F_1

V2

21

44

9,7

67

04

9,7

67

04

50

,52

10

00

50

0,2

88

57

01

-57

45

Pal

o P

into

Ave

- 5

70

2-5

74

6

Vel

asco

Ave

[Alle

y Im

p]

U_V

A0

6F

_1V

22

62

1,0

25

02

1,0

25

00

19

0,3

36

00

21

1,3

61

77

04

-78

40

0 C

arb

on

dal

e St

- 7

70

3-7

83

5

Bro

wn

ville

[Alle

y Im

p]

U_V

A0

1F

_1V

22

73

5,0

21

03

5,0

21

03

17

,03

50

00

35

2,0

56

Alle

y Im

p B

etw

een

8T

h S

t - C

hu

rch

Fro

m IH

3

5E

To

N C

liff

U_V

99

3F

_1V

22

42

3,5

14

02

3,5

14

02

12

,86

30

00

23

6,3

77

Alle

y Im

p B

etw

een

Ew

ing

Ave

- U

pto

n F

rom

V

iola

To

Cla

ren

do

nU

_V9

94

F_1

V2

25

17

,50

40

17

,50

40

15

8,4

54

00

01

75

,95

8

Bu

rma

Fro

m K

iska

St

To

Sai

pan

St

U_V

A0

2F

_1V

22

76

3,6

94

06

3,6

94

05

76

,59

60

00

64

0,2

90

Bu

rma

Rd

Fro

m C

arb

on

dal

e St

To

Kis

ka S

tU

_VA

04

F_1

V2

21

47

6,2

57

07

6,2

57

06

90

,32

70

00

76

6,5

84

Fel

low

s Ln

Fro

m S

aip

an S

t T

o E

nd

Of

Pav

emen

tU

_VA

03

F_1

V2

21

25

6,0

00

05

6,0

00

05

06

,94

00

00

56

2,9

40

Go

och

St

Fro

m S

Lan

cast

er R

d T

o T

racy

Rd

B

lock

S60

22

U2

28

18

8,2

43

18

6,1

25

2,1

18

00

00

01

88

,24

3

Go

och

St

Fro

m S

Lan

cast

er R

d T

o T

racy

Rd

B

lock

S60

24

U2

28

1,1

00

,72

06

70

1,1

00

,05

00

00

00

1,1

00

,72

0

Hen

dri

cks

Fro

m D

enle

y T

o M

oo

reS6

03

2U

22

49

0,6

65

69

,20

62

1,4

59

00

00

09

0,6

65

Hen

dri

cks

Fro

m D

enle

y T

o M

oo

reS6

03

3U

22

42

13

,41

22

,91

92

10

,49

20

00

00

21

3,4

12

Hen

dri

cks

Fro

m D

enle

y T

o M

oo

reS6

03

4U

22

42

54

,93

90

25

4,9

39

00

00

02

54

,93

9

Ho

lly H

ill F

rom

Ph

oen

ix T

o P

inel

and

S60

42

U2

21

31

23

,33

01

05

,88

81

7,4

42

00

00

01

23

,33

0

Ho

lly H

ill F

rom

Ph

oen

ix T

o P

inel

and

S60

43

U2

21

37

28

,62

03

,65

37

24

,96

70

00

00

72

8,6

20

Ho

lly H

ill F

rom

Ph

oen

ix T

o P

inel

and

S60

44

U2

21

35

,25

00

5,2

50

00

00

05

,25

0

Hu

ghes

Lan

e F

rom

Ch

urc

hill

Way

To

La

faye

tte

Way

S60

52

U2

21

11

17

,15

81

03

,22

11

3,9

37

00

00

01

17

,15

8

Hu

ghes

Lan

e F

rom

Ch

urc

hill

Way

To

La

faye

tte

Way

S60

53

U2

21

16

92

,15

52

3,9

45

66

8,2

10

00

00

06

92

,15

5

Hu

ghes

Lan

e F

rom

Ch

urc

hill

Way

To

La

faye

tte

Way

S60

54

U2

21

14

,98

80

4,9

88

00

00

04

,98

8

Jeff

erso

n-T

wel

fth

Co

nn

ecto

r La

ne

Die

t-R

emo

val

U_V

99

0F

_1V

22

41

98

,83

80

19

8,8

38

00

01

,80

0,0

00

01

,99

8,8

38

N A

rcad

ia D

r F

rom

S Ir

a A

ve S

Till

ery

Ave

U_V

99

8F

_1V

22

79

2,8

36

09

2,8

36

00

83

5,5

20

00

92

8,3

56

N Ir

a A

ve F

rom

N A

rcad

ia D

r T

o W

Jef

fers

on

B

lvd

U_V

99

9F

_1V

22

76

5,1

48

06

5,1

48

00

58

6,3

29

00

65

1,4

77

No

rth

Bo

ule

vard

Ter

race

Ext

ensi

on

-Bri

dge

t T

o P

lym

ou

thU

_V9

91

F_1

V2

24

68

,85

30

68

,85

30

24

4,3

34

01

,82

9,3

75

02

,14

2,5

62

Ph

oen

ix F

rom

Fai

r O

aks

To

Ho

lly H

illS6

09

2U

22

13

12

3,3

30

76

,81

54

6,5

15

00

00

01

23

,33

0

Ph

oen

ix F

rom

Fai

r O

aks

To

Ho

lly H

illS6

09

3U

22

13

72

8,6

20

07

28

,62

00

00

00

72

8,6

20

Ph

oen

ix F

rom

Fai

r O

aks

To

Ho

lly H

illS6

09

4U

22

13

5,2

50

05

,25

00

00

00

5,2

50

Ro

sem

on

t R

d F

rom

Bu

ckn

er T

o H

illb

urn

U_V

99

6F

_1V

22

61

52

,22

00

15

2,2

20

00

1,3

69

,98

00

01

,52

2,2

00

PUBL

IC W

ORK

S CA

PITA

L IM

PRO

VEM

ENTS

569

Pro

ject

Un

it

Nu

mb

erF

un

d

Nu

mb

erC

ou

nci

l D

istr

ict

Cap

ital

A

men

ded

Exp

end

itu

re t

o

Dat

eR

emai

nin

g B

alan

ceF

Y2

01

8-1

9

Adopted

FY

20

19

-20

Planned

F

Y2

02

0-2

1

Pro

ject

ed

FY

20

21

-22

P

roje

cted

F

Y2

02

2-2

3

Pro

ject

ed

To

tal

B

ud

get

Ro

sem

on

t R

d F

rom

Hill

bu

rn T

o J

im M

iller

U_V

99

7F

_1V

22

61

07

,22

50

10

7,2

25

21

9,6

26

02

,94

1,6

55

00

3,2

68

,50

6

Up

ton

St

Fro

m I-

35

E T

o 1

2T

h S

tU

_V9

95

F_1

V2

25

56

,36

10

56

,36

10

51

0,2

18

00

05

66

,57

9

Wes

tsh

ore

- Sa

nta

Fe

Tr

- Alle

y N

Of

Co

ron

ado

[Rw

-Dn

g - S

w]

U_V

A0

7F

_1V

22

14

91

,34

10

91

,34

10

08

26

,87

50

09

18

,21

6

Yan

cy S

Fro

m C

arb

on

dal

e St

To

Sai

pan

St

S61

03

U2

27

42

6,5

50

20

,88

54

05

,66

40

00

00

42

6,5

50

To

tal T

arge

t N

eigh

bo

rho

od

6,0

13

,39

05

93

,32

75

,42

0,0

62

21

9,6

26

3,9

80

,13

16

,75

0,6

95

3,6

29

,37

50

20

,59

3,2

17

Th

oro

ugh

fare

s

Ab

ram

s R

d fr

om

Gas

ton

Ave

to

S B

eaco

n S

tU

_VA

14

F_1

V2

22

00

00

37

5,0

00

03

,37

5,0

00

03

,75

0,0

00

Bel

levi

ew fr

om

Aka

rd t

o E

rvay

U_U

77

3F

_2T

22

23

03

,95

13

03

,95

10

00

00

03

03

,95

1

Bel

levi

ew fr

om

Aka

rd t

o E

rvay

F_7

T2

22

14

8,8

75

12

0,1

41

28

,73

40

00

00

14

8,8

75

Cam

p W

isd

om

Rd

fro

m F

M 1

38

2 t

o M

ou

nta

in

Cre

ek P

kwy

U_V

A1

3F

_1V

22

40

00

57

4,1

34

14

3,5

34

14

3,5

34

4,8

80

,14

20

5,7

41

,34

4

Can

ada

Dri

ve F

rom

Wes

tmo

rela

nd

To

H

amp

ton

U_V

A0

8F

_1V

22

64

9,4

86

04

9,4

86

07

,37

3,1

93

00

07

,42

2,6

79

CB

D F

air

Par

k Li

nk

Fro

m M

ain

to

IH3

0

(Des

ign

An

d R

OW

)U

_VA

11

F_1

V2

21

40

00

1,5

00

,00

00

00

01

,50

0,0

00

Cen

tral

Bo

ule

vard

-  C

om

mer

ce t

o L

ive

Oak

U_U

77

9F

_0M

22

65

7,6

95

57

,43

02

66

00

00

05

7,6

95

Cen

tral

Bo

ule

vard

-  C

om

mer

ce t

o L

ive

Oak

F_1

T2

26

3,6

50

,85

23

,65

0,8

52

00

00

00

3,6

50

,85

2

Cen

tral

Bo

ule

vard

-  C

om

mer

ce t

o L

ive

Oak

F_2

T2

26

9,6

71

9,6

71

00

00

00

9,6

71

Cen

tral

Bo

ule

vard

-  C

om

mer

ce t

o L

ive

Oak

F_2

U2

26

1,0

86

,47

14

0,4

76

1,0

45

,99

50

00

00

1,0

86

,47

1

Cen

tral

Bo

ule

vard

-  C

om

mer

ce t

o L

ive

Oak

F_3

T2

26

2,0

15

02

,01

50

00

00

2,0

15

Cen

tral

Bo

ule

vard

-  C

om

mer

ce t

o L

ive

Oak

F_4

R2

26

23

9,0

14

23

0,4

52

8,5

62

00

00

02

39

,01

4

Cen

tral

Bo

ule

vard

-  C

om

mer

ce t

o L

ive

Oak

F_6

T2

26

12

4,8

02

11

4,0

94

10

,70

70

00

00

12

4,8

02

Cen

tral

Bo

ule

vard

-  C

om

mer

ce t

o L

ive

Oak

F_7

T2

26

6,4

19

,24

66

,25

4,0

95

16

5,1

51

00

00

06

,41

9,2

46

Cen

tral

Bo

ule

vard

-  C

om

mer

ce t

o L

ive

Oak

F_8

T2

26

2,7

25

,44

01

,62

4,2

92

1,1

01

,14

80

00

00

2,7

25

,44

0

Ch

alk

Hill

Rd

- D

avis

St

to 8

00

so

uth

of I

H-3

0U

_U7

81

F_1

T2

26

22

3,3

14

17

1,3

94

51

,92

00

00

00

22

3,3

14

Ch

alk

Hill

Rd

- D

avis

St

to 8

00

so

uth

of I

H-3

1F

_2T

22

66

3,2

08

61

,67

31

,53

50

00

00

63

,20

8

Ch

alk

Hill

Rd

- D

avis

St

to 8

00

so

uth

of I

H-3

2F

_3T

22

65

,49

9,6

90

1,5

58

,01

93

,94

1,6

72

00

00

05

,49

9,6

90

Ch

alk

Hill

Rd

- D

avis

St

to 8

00

so

uth

of I

H-3

3F

_7T

22

66

79

,33

76

78

,73

16

06

00

00

06

79

,33

7

Ch

alk

Hill

Rd

- D

avis

St

to 8

00

so

uth

of I

H-3

4F

_2U

22

63

,26

7,4

52

3,2

34

,70

43

2,7

47

00

00

03

,26

7,4

52

Ch

alk

Hill

  - I

30

EB

fro

nta

ge r

oad

to

Sin

glet

on

U_U

78

0F

_2T

22

61

,86

7,2

23

13

1,5

75

1,7

35

,64

80

00

00

1,8

67

,22

3

Ch

alk

Hill

  - I

30

EB

fro

nta

ge r

oad

to

Sin

glet

on

F_3

T2

26

3,7

31

03

,73

10

00

00

3,7

31

PUBL

IC W

ORK

S CA

PITA

L IM

PRO

VEM

ENTS

570

Pro

ject

Un

it

Nu

mb

erF

un

d

Nu

mb

erC

ou

nci

l D

istr

ict

Cap

ital

A

men

ded

Exp

end

itu

re t

o

Dat

eR

emai

nin

g B

alan

ceF

Y2

01

8-1

9

Adopted

FY

20

19

-20

Planned

F

Y2

02

0-2

1

Pro

ject

ed

FY

20

21

-22

P

roje

cted

F

Y2

02

2-2

3

Pro

ject

ed

To

tal

B

ud

get

Ch

alk

Hill

  - I

30

EB

fro

nta

ge r

oad

to

Sin

glet

on

F_7

T2

26

96

7,9

07

90

9,1

46

58

,76

10

00

00

96

7,9

07

Ch

eyen

ne

Fro

m B

ig T

hic

ket

To

Ela

mU

_VA

18

F_1

V2

25

24

7,5

01

02

47

,50

10

20

0,0

00

04

,05

0,0

00

04

,49

7,5

01

Ch

eyen

ne

Fro

m L

ake

Jun

e T

o B

ig T

hic

ket

Ph

ase

IU

_VA

17

F_1

V2

28

24

5,9

89

02

45

,98

90

20

0,0

00

06

,65

1,0

00

07

,09

6,9

89

Co

le F

rom

Har

vard

To

Lee

S33

22

U2

21

45

9,6

11

24

,33

63

5,2

75

00

00

05

9,6

11

Co

le F

rom

Har

vard

To

Lee

S33

24

U2

21

46

41

,29

33

4,4

74

60

6,8

19

00

00

06

41

,29

3

Co

mm

erce

Str

eet

Fro

m G

oo

d L

atim

er T

o

Exp

osi

tio

nU

_VA

16

F_1

V2

25

31

,03

83

73

30

,66

50

93

3,3

24

5,1

26

,64

73

,60

3,3

53

09

,69

4,3

62

Co

mm

un

ity

- H

arry

Hin

es T

o N

.W. H

wy.

R8

03

6R

21

66

32

,46

76

8,5

53

56

3,9

14

00

00

06

32

,46

7

Co

nti

nen

tal -

Ind

ust

rial

to

IH 3

5E

U_U

78

3F

_1T

22

63

0,5

20

30

,17

73

43

00

00

03

0,5

20

Co

nti

nen

tal -

Ind

ust

rial

to

IH 3

5E

F_2

T2

26

5,0

32

,48

04

,74

1,3

97

29

1,0

82

00

00

05

,03

2,4

80

Co

nti

nen

tal -

Ind

ust

rial

to

IH 3

5E

F_6

R2

26

14

2,2

01

68

,05

27

4,1

49

00

00

01

42

,20

1

Co

nti

nen

tal -

Ind

ust

rial

to

IH 3

5E

F_6

T2

26

6,2

41

6,2

40

10

00

00

6,2

41

Co

nti

nen

tal -

Ind

ust

rial

to

IH 3

5E

F_7

T2

26

54

7,8

11

52

1,5

50

26

,26

10

00

00

54

7,8

11

Cro

uch

Rd

Fro

m O

ld O

x R

d T

o S

Lan

cast

er R

dU

_VA

19

F_1

V2

28

83

,80

50

83

,80

50

53

7,8

69

03

,53

5,8

42

04

,15

7,5

16

Ed

d R

d F

rom

Sea

govi

lle T

o G

ard

en G

rove

(D

esig

n a

nd

RO

W o

nly

)U

_VA

20

F_1

V2

21

40

00

07

50

,00

00

00

75

0,0

00

Ew

ing

Ave

. Fro

m I3

5 E

To

Cla

ren

do

nU

_VA

15

F_1

V2

25

59

6,6

87

05

96

,68

70

30

0,0

00

05

,10

0,0

00

05

,99

6,6

87

Fo

rt W

ort

h A

ve F

rom

Syl

van

To

Wes

t C

om

mer

ceP

83

80

55

66

2,0

00

,00

00

2,0

00

,00

00

00

00

2,0

00

,00

0

Fo

rt W

ort

h A

ve F

rom

Syl

van

To

Wes

t C

om

mer

ceP

83

84

T2

26

1,1

78

,59

93

,38

51

,17

5,2

14

00

00

01

,17

8,5

99

Fo

rt W

ort

h A

ve F

rom

Syl

van

To

Wes

t C

om

mer

ceP

83

87

T2

26

29

7,7

50

17

,56

32

80

,18

70

00

00

29

7,7

50

Go

od

nig

ht

- Jo

e F

ield

to

Ro

yal

U_U

78

8F

_0P

22

13

1,3

86

1,3

86

00

00

00

1,3

86

Go

od

nig

ht

- Jo

e F

ield

to

Ro

yal

F_1

T2

21

39

75

,88

59

75

,88

50

00

00

09

75

,88

5

Go

od

nig

ht

- Jo

e F

ield

to

Ro

yal

F_2

T2

21

37

16

,98

95

70

,83

81

46

,15

10

00

00

71

6,9

89

Go

od

nig

ht

- Jo

e F

ield

to

Ro

yal

F_8

T2

21

33

42

,96

43

41

,33

51

,63

00

00

00

34

2,9

64

Go

od

nig

ht 

- R

oya

l to

No

rth

of H

arco

urt

U_U

78

7F

_1T

22

61

1,4

09

11

,40

90

00

00

01

1,4

09

Go

od

nig

ht 

- R

oya

l to

No

rth

of H

arco

urt

F_2

T2

26

63

5,5

82

63

3,6

72

1,9

10

00

00

06

35

,58

2

Go

od

nig

ht 

- R

oya

l to

No

rth

of H

arco

urt

F_4

T2

26

2,3

04

,35

23

5,5

28

2,2

68

,82

40

00

00

2,3

04

,35

2

Go

od

nig

ht 

- R

oya

l to

No

rth

of H

arco

urt

F_7

T2

26

5,9

92

5,9

86

60

00

00

5,9

92

Go

od

nig

ht 

- R

oya

l to

No

rth

of H

arco

urt

F_8

T2

26

54

6,8

16

53

7,6

18

9,1

98

00

00

05

46

,81

6

Hig

hla

nd

Rd

Fro

m F

ergu

son

To

N. O

f En

tran

ce

To

Pri

mro

seS6

11

05

56

97

83

,35

70

78

3,3

57

00

00

07

83

,35

7

Hig

hla

nd

Rd

Fro

m F

ergu

son

To

N. O

f En

tran

ce

To

Pri

mro

seS6

11

2U

22

92

22

,22

82

18

,37

33

,85

50

00

00

22

2,2

28

PUBL

IC W

ORK

S CA

PITA

L IM

PRO

VEM

ENTS

571

Pro

ject

Un

it

Nu

mb

erF

un

d

Nu

mb

erC

ou

nci

l D

istr

ict

Cap

ital

A

men

ded

Exp

end

itu

re t

o

Dat

eR

emai

nin

g B

alan

ceF

Y2

01

8-1

9

Adopted

FY

20

19

-20

Planned

F

Y2

02

0-2

1

Pro

ject

ed

FY

20

21

-22

P

roje

cted

F

Y2

02

2-2

3

Pro

ject

ed

To

tal

B

ud

get

Hig

hla

nd

Rd

Fro

m F

ergu

son

To

N. O

f En

tran

ce

To

Pri

mro

seS6

11

4U

22

91

,01

3,0

45

11

,50

91

,00

1,5

36

00

00

01

,01

3,0

45

Lam

ar (S

) Fro

m IH

45

To

Hat

cher

S39

62

U2

27

9,3

20

,99

35

,40

4,3

10

3,9

16

,68

40

00

00

9,3

20

,99

3

Lam

ar (S

) Fro

m Ih

45

To

Hat

cher

S39

63

U2

27

42

,65

63

2,8

95

9,7

62

00

00

04

2,6

56

Live

Oak

-Oliv

e to

Cen

tral

Bo

ule

vard

U_U

79

1F

_2T

22

Cit

ywid

e4

03

,96

84

0,5

51

36

3,4

16

00

00

04

03

,96

8

Live

Oak

-Oliv

e to

Cen

tral

Bo

ule

vard

F_7

T2

2C

ityw

ide

72

,63

67

2,4

95

14

10

00

00

72

,63

6

Pea

rl -C

om

mer

ce t

o L

ive

Oak

U_U

79

8F

_2T

22

67

89

,56

84

45

,19

13

44

,37

70

00

00

78

9,5

68

Pea

rl -C

om

mer

ce t

o L

ive

Oak

F_6

R2

26

15

7,4

26

14

8,3

11

9,1

15

00

00

01

57

,42

6

Pea

rl -C

om

mer

ce t

o L

ive

Oak

F_6

T2

26

72

5,0

70

27

,44

36

97

,62

70

00

00

72

5,0

70

Pea

rl -C

om

mer

ce t

o L

ive

Oak

F_7

T2

26

1,1

67

,28

41

,07

1,5

25

95

,75

90

00

00

1,1

67

,28

4

Pea

rl -C

om

mer

ce t

o L

ive

Oak

F_8

T2

26

23

6,9

64

31

,05

22

05

,91

20

00

00

23

6,9

64

Pem

ber

ton

Hill

fro

m G

reat

Tri

nit

y F

ore

st t

o

Lake

Ju

ne

U_V

A1

0F

_1V

22

30

00

01

,20

0,0

00

60

4,9

20

12

,17

5,0

80

01

3,9

80

,00

0

Red

Bir

d A

rea

Stre

et Im

pro

vem

ents

S61

21

U2

23

20

,31

30

20

,31

30

00

00

20

,31

3

Red

Bir

d A

rea

Stre

et Im

pro

vem

ents

S61

22

T2

23

24

4,5

18

02

44

,51

80

00

00

24

4,5

18

Red

Bir

d A

rea

Stre

et Im

pro

vem

ents

S61

22

U2

23

2,1

00

02

,10

00

00

00

2,1

00

Red

Bir

d A

rea

Stre

et Im

pro

vem

ents

S61

23

U2

23

58

0,8

59

05

80

,85

90

00

00

58

0,8

59

Red

Bir

d A

rea

Stre

et Im

pro

vem

ents

S61

24

U2

23

1,1

40

,01

00

1,1

40

,01

00

00

00

1,1

40

,01

0

Sylv

an A

ve P

has

e Ii

[Fu

nd

ing

Fo

r th

e P

edes

tria

n L

igh

tin

gs]

U_V

A0

9F

_1V

22

26

,52

20

6,5

22

02

42

,02

50

00

24

8,5

47

Sylv

an -W

est

Co

mm

erce

to

Sin

glet

on

U_U

80

2F

_05

56

82

5,0

00

02

5,0

00

00

00

02

5,0

00

Sylv

an -W

est

Co

mm

erce

to

Sin

glet

on

F_1

T2

28

47

5,5

79

47

3,7

79

1,8

00

00

00

04

75

,57

9

Sylv

an -W

est

Co

mm

erce

to

Sin

glet

on

F_2

T2

28

14

4,6

49

14

4,6

09

40

00

00

01

44

,64

9

Sylv

an -W

est

Co

mm

erce

to

Sin

glet

on

F_3

U2

28

5,2

32

5,2

32

00

00

00

5,2

32

Sylv

an -W

est

Co

mm

erce

to

Sin

glet

on

F_7

T2

28

28

62

85

10

00

00

28

6

Wh

eatl

and

- La

nca

ster

CL

to L

anca

ster

Rd

  P

laza

U_U

80

3F

_2T

22

Cit

ywid

e8

4,4

44

84

,44

31

00

00

08

4,4

44

Wh

eatl

and

- La

nca

ster

CL

to L

anca

ster

Rd

  P

laza

F_4

T2

2C

ityw

ide

18

6,7

12

01

86

,71

20

00

00

18

6,7

12

Wh

eatl

and

- La

nca

ster

CL

to L

anca

ster

Rd

  P

laza

F_5

R2

2C

ityw

ide

11

7,6

95

76

,81

84

0,8

76

00

00

01

17

,69

5

Wh

eatl

and

- La

nca

ster

CL

to L

anca

ster

Rd

  P

laza

F_6

R2

2C

ityw

ide

10

2,2

08

27

,91

27

4,2

96

00

00

01

02

,20

8

Wh

eatl

and

- La

nca

ster

CL

to L

anca

ster

Rd

  P

laza

F_7

T2

2C

ityw

ide

47

0,7

13

46

9,1

63

1,5

50

00

00

04

70

,71

3

To

tal T

ho

rou

ghfa

res

63

,24

6,7

84

36

,56

6,3

48

26

,68

0,4

34

2,0

74

,13

41

2,2

54

,94

55

,87

5,1

01

43

,37

0,4

17

01

26

,82

1,3

81

PUBL

IC W

ORK

S CA

PITA

L IM

PRO

VEM

ENTS

572

Pro

ject

Un

it

Nu

mb

erF

un

d

Nu

mb

erC

ou

nci

l D

istr

ict

Cap

ital

A

men

ded

Exp

end

itu

re t

o

Dat

eR

emai

nin

g B

alan

ceF

Y2

01

8-1

9

Adopted

FY

20

19

-20

Planned

F

Y2

02

0-2

1

Pro

ject

ed

FY

20

21

-22

P

roje

cted

F

Y2

02

2-2

3

Pro

ject

ed

To

tal

B

ud

get

Tra

ffic

Inte

rsec

tio

n C

apac

ity

and

Saf

ety

Imp

rove

men

t

Po

lk/T

yler

Ro

un

dab

ou

tsP

89

43

T2

21

44

4,6

94

3

66

,31

0

78

,38

4

0

0

0

0

0

44

4,6

94

Po

lkty

ler

Ro

un

dab

ou

tsP

89

44

T2

21

2,2

79

,42

5

0

2,2

79

,42

5

0

0

0

0

0

2,2

79

,42

5

To

tal T

raff

ic In

ters

ecti

on

Cap

acit

y an

d S

afet

y Im

pro

vem

ent

2,7

24

,11

9

36

6,3

10

2

,35

7,8

09

0

0

0

0

0

2

,72

4,1

19

Tra

ffic

Sig

nal

Up

grad

es

Cen

tral

Sig

nal

Co

mp

ute

rR

09

02

T2

22

,14

2,3

27

,58

3

1,1

16

,32

8

1,2

11

,25

5

0

0

0

0

0

2,3

27

,58

3

Cen

tral

Sig

nal

Co

mp

ute

rR

09

03

R2

22

,14

20

0,0

00

5

9,8

37

1

40

,16

3

0

0

0

0

0

20

0,0

00

Cen

tral

Sig

nal

Co

mp

ute

rR

09

04

R2

22

,14

46

9,0

27

1

86

,53

6

28

2,4

90

0

0

0

0

0

4

69

,02

7

Cen

tral

Sig

nal

Co

mp

ute

rR

09

04

T2

22

,14

2,0

75

,03

8

0

2,0

75

,03

8

0

0

0

0

0

2,0

75

,03

8

Cen

tral

Sig

nal

Co

mp

ute

rR

09

05

R2

22

,14

85

8,9

70

4

85

,83

2

37

3,1

38

0

0

0

0

0

8

58

,97

0

Cen

tral

Sig

nal

Co

mp

ute

rR

09

06

R2

22

,14

76

3,4

12

1

07

,96

1

65

5,4

51

0

0

0

0

0

7

63

,41

2

Cen

tral

Sig

nal

Co

mp

ute

rR

09

06

T2

22

,14

27

,09

8

0

27

,09

8

0

0

0

0

0

27

,09

8

To

tal T

raff

ic S

ign

al U

pgr

ades

6,7

21

,12

8

1,9

56

,49

4

4,7

64

,63

3

0

0

0

0

0

6,7

21

,12

8

Tri

nit

y R

iver

Co

rrid

or

Gre

at T

rin

ity

Fo

rest

Par

kU

_N9

66

F_3

P1

45

15

,77

35

11

,40

44

,36

90

00

00

51

5,7

73

F_4

P1

47

01

,26

46

93

,53

97

,72

50

00

00

70

1,2

64

F_5

P1

41

8,0

83

,11

91

7,9

50

,40

71

32

,71

20

00

00

18

,08

3,1

19

F_6

P1

44

,03

0,9

76

3,9

33

,99

29

6,9

84

00

00

04

,03

0,9

76

F_8

P1

48

,68

0,2

95

8,6

46

,74

93

3,5

45

00

00

08

,68

0,2

95

F_9

P1

46

20

,95

66

17

,64

73

,30

90

00

00

62

0,9

56

Jop

pa

Co

nn

ecto

r T

rail

Pro

ject

U_P

92

2F

_6R

22

51

,25

3,7

88

1,2

53

,78

80

00

00

01

,25

3,7

88

F_6

P1

45

48

,27

63

1,2

16

17

,06

00

00

00

48

,27

6

Tri

nit

y R

iver

Co

rrid

or

Pr

U_N

96

2F

_4P

14

27

8,5

99

27

6,9

20

1,6

79

00

00

02

78

,59

9

F_5

P1

41

,89

0,9

94

1,8

54

,55

23

6,4

42

00

00

01

,89

0,9

94

F_6

P1

41

,70

1,2

62

1,7

00

,84

34

19

00

00

01

,70

1,2

62

F_8

P1

46

,81

9,2

36

5,6

05

,74

41

,21

3,4

92

00

00

06

,81

9,2

36

F_9

P1

41

1,8

49

,53

09

,89

7,0

13

1,9

52

,51

80

00

00

11

,84

9,5

30

PUBL

IC W

ORK

S CA

PITA

L IM

PRO

VEM

ENTS

573

Pro

ject

Un

it

Nu

mb

erF

un

d

Nu

mb

erC

ou

nci

l D

istr

ict

Cap

ital

A

men

ded

Exp

end

itu

re t

o

Dat

eR

emai

nin

g B

alan

ceF

Y2

01

8-1

9

Adopted

FY

20

19

-20

Planned

F

Y2

02

0-2

1

Pro

ject

ed

FY

20

21

-22

P

roje

cted

F

Y2

02

2-2

3

Pro

ject

ed

To

tal

B

ud

get

F_T

P1

46

,52

9,8

78

06

,52

9,8

78

00

00

06

,52

9,8

78

To

tal T

rin

ity

Riv

er C

orr

ido

r6

3,0

03

,94

65

2,9

73

,81

41

0,0

30

,13

20

00

00

63

,00

3,9

46

War

ran

ted

Sig

nal

s an

d S

cho

ol F

lash

ers

Tra

ffic

Sig

nal

Syn

chro

niz

atio

n P

roje

ctU

_VA

27

F_1

V2

29

4,0

09

,22

81

73

,17

43

,83

6,0

54

00

00

04

,00

9,2

28

War

ran

ted

Sig

nal

s an

d S

cho

ol F

lash

ers

- On

-D

eman

dU

_U8

11

F_3

R2

2C

ityw

ide

35

8,6

09

35

8,6

09

00

00

00

35

8,6

09

F_6

R2

2C

ityw

ide

60

,81

36

0,8

13

00

00

00

60

,81

3

F_3

T2

2C

ityw

ide

1,6

51

,25

71

,16

9,1

37

48

2,1

20

00

00

01

,65

1,2

57

F_4

T2

2C

ityw

ide

11

,48

21

1,4

82

00

00

00

11

,48

2

F_6

T2

2C

ityw

ide

55

2,8

43

55

3,1

19

27

60

00

00

55

2,8

43

F_7

T2

2C

ityw

ide

80

8,2

41

85

0,6

57

42

,41

60

00

00

80

8,2

41

F_8

T2

2C

ityw

ide

71

,81

06

9,1

71

2,6

39

00

00

07

1,8

10

To

tal W

arra

nte

d S

ign

als

and

Sch

oo

l Fla

sher

s7

,52

4,2

83

3,2

46

,16

24

,27

8,1

21

00

00

07

,52

4,2

83

To

tal b

y D

epar

tmen

t$

43

2,9

76

,88

5

$1

76

,27

6,1

00

$

25

6,7

00

,78

3

$9

5,0

76

,49

8

$1

44

,50

3,4

40

$

16

0,9

22

,61

7

$1

06

,65

5,4

85

$

20

,40

0,3

73

$

96

0,5

35

,29

8

PUBL

IC W

ORK

S CA

PITA

L IM

PRO

VEM

ENTS

574

PUBLIC WORKS CAPITAL IMPROVEMENTS OPERATING AND MAINTENANCE COSTS

Capital Projects require operating and maintenance costs to maintain and extend the life

of the completed project. Operating and maintenance costs are budgeted after the

completion of the project.

Project Unit

Number FY 2018-19 Adopted

FY 2019-20 Planned

FY 2020-21 Projected

FY 2021-22 Projected

FY 2022-23 Projected

Abrams Rd From Gaston Ave To S Beacon St

VA14 $0 $0 $0 $7,500 $7,000

Bishop From 10th St To Jefferson Blvd

V984 0 0 0 2,500 2,400

Bishop from Jefferson to 8th

S390 4,000 4,000 4,000 4,000 4,000

Canada Dr From Tamerisk St To Westmoreland Rd

S309 0 0 48,000 45,000 45,000

Canada Drive from Westmoreland To Hampton

VA08 0 0 0 15,620 15,000

CBD Fair Park Link from Main to IH30 (Design And ROW)

VA11 0 0 0 0 0

Cedar Springs Ave From Douglas To Oak Lawn

S391 0 0 8,000 8,000 6,000

Columbia Ave/Main St From S Beacon St To Deep Ellum

VA12 0 0 0 11,250 10,500

Commerce from Good-Latimer To Hall

U733 0 0 3,000 3,000 3,000

Continental - Industrial to IH 35E

U783 0 25,000 21,000 18,500 16,500

Davis Street from Beckley To Hampton

S405 $0 $8,000 $8,000 $8,000 $8,000

575

PUBLIC WORKS CAPITAL IMPROVEMENTS OPERATING AND MAINTENANCE COSTS

Project Unit

Number FY 2018-19 Adopted

FY 2019-20 Planned

FY 2020-21 Projected

FY 2021-22 Projected

FY 2022-23 Projected

Davis Street from Cockrell Hill To Clinton Ave

V135 0 0 0 24,000 20,000

Dolphin Road from Haskell To Spring

V139 0 0 0 0 3,500

Ewing Ave. From I35 E to Clarendon

VA15 0 0 0 6,500 5,500

Ferguson Rd And Lakeland Dr Intersection Improvements

V986 0 0 0 3,500 3,300

Ferguson Rd From Oates Dr To Lakeland Dr

V987 0 0 0 3,000 2,800

Fort Worth Ave From Sylvan to West Commerce

P838 0 4,000 4,000 4,000 4,000

Grand from R.B. Cullum To Good Latimer

S406 0 7,500 7,000 6,500 6,500

Greenville Area Retail S393 0 5,750 6,500 6,000 6,000

Griffin from IH30 To Main

U738 0 8,000 8,000 8,000 8,000

Henderson St From US 75 To Ross Ave

S407 0 4,000 4,000 4,000 4,000

Industrial Blvd - Cadiz St To Continental Ave

U215 0 43,000 42,000 48,500 43,000

Jefferson Blvd From Adams Ave To Polk St

V988 0 0 0 0 12,000

Jefferson Blvd From Crawford To van Buren

S395 $0 $30,000 $20,000 $15,000 $15,000

576

PUBLIC WORKS CAPITAL IMPROVEMENTS OPERATING AND MAINTENANCE COSTS

Project Unit

Number FY 2018-19 Adopted

FY 2019-20 Planned

FY 2020-21 Projected

FY 2021-22 Projected

FY 2022-23 Projected

Jefferson-Twelfth Connector Lane Diet-Removal

V990 $0 $0 $0 $12,000 $11,000

Knox from Katy Trail to US 75

S408 2,000 3,000 3,000 2,500 2,000

Main St From Good Latimer To Exposition

S397 3,000 3,000 3,000 3,000 3,000

Main Street from Harwood To Lamar

S363 0 18,000 18,000 16,000 16,000

Meadowcreek Drive Arapaho To Campbell - Pedestrian and Traffic

S409 0 4,000 4,000 4,000 4,000

Military Parkway from Elva Ave To Rockbluff Dr (Complete Street)

V989 0 0 0 5,800 5,500

MLK From RB Cullum To SM Wright

S398 0 40,000 48,000 45,000 45,000

Pemberton Hill From Great Trinity Forest to Lake June

VA10 0 0 0 8,000 7,000

Riverfront from UPRR Tracks to Cadiz

V134 0 0 0 52,000 47,500

Sylvan Ave Phase Ii [Funding for the Pedestrian Lightings]

Va09 0 0 0 25,000 25,000

Sylvan -West Commerce to Singleton

U802 0 12,000 11,000 9,000 8,000

West Dallas Gateway S399 0 0 0 76,000 76,000

Operating and Maintenance Department Total

$9,000 $219,250 $270,500 $510,670 $501,000

577

578

STORM DRAINAGE MANAGEMENT CAPITAL IMPROVEMENTS MISSION

This program focuses on preparing plans, specifications, and construction project implementation to improve storm drainage and reduce the loss of lives and property due to flooding and erosion. These projects include construction and replacement of storm drainage systems, inadequate bridges and culverts, erosion control structures, and the implementation of floodplain management plans to improve the flood protection system.

HIGHLIGHTED ACCOMPLISHMENTS FOR FY 2017-18

1. Continued construction on Able Sump Station improvements, and began pumptesting operations.

2. Initiated construction of the Mill Creeks, Peaks Branch/State Thomas DrainageRelief Tunnel Project flood protection and storm drainage improvements.

3. Initiated design on 67 erosion control, drainage and 15 major maintenanceprojects related to post-flood repairs.

4. Completed design on 71 erosion control projects and six other major maintenance projects related to post-flood repairs.

5. Initiated construction on 47 erosion control projects and six other majormaintenance projects related to post-flood repairs.

6. Completed construction on 12 erosion control projects and other capital andmajor maintenance projects.

HIGHLIGHTED OBJECTIVES FOR FY 2018-19

1. Complete construction on Able Sump Station improvements.2. Continue construction of Mill Creeks, Peaks Branch/State Thomas Drainage

Relief Tunnel Project flood protection and storm drainage improvements.3. Complete design on 52 erosion control and storm drainage projects and ten

other capital drainage and major maintenance projects.4. Initiate design on an additional 15 new capital drainage projects.5. Complete construction of over 52 erosion control and other capital drainage

projects and four major maintenance projects related to post-flood repairs.6. Initiate construction of over 53 erosion control and drainage projects7. Begin design on 10 new major maintenance projects.

579

STORM DRAINAGE MANAGEMENT CAPITAL IMPROVEMENTS

SERVICE DESCRIPTIONS Erosion Control Erosion control projects are recommended for structures threatened by creek or channel bank erosion. Typical structures include streets, culverts, bridges, alleys and homes. Erosion occurring in areas not associated with creek banks or man-made channels is not included in this category. This category would provide armoring of natural creek banks to protect soil against further erosion loss. Flood Management Comprised of projects recommended in Floodplain Management Master Plans and Hydrologic Studies of creeks and tributaries. The emphasis is reducing severe flood impact on bridges and neighborhoods bordering floodplain areas. Typical projects in this category are bridge and culvert replacement, creek channelization, detention basins and construction of flood protection levees. Storm Drainage Relief System Provides funds for the construction of storm drainage system improvements. Many areas within the City of Dallas are served by storm drainage systems that are inadequate due to age of the system, prior construction using lessor design standards and increased development densities. In many cases, because of the high cost of retrofitting improvements in fully developed areas, these projects are proposed for phased design and construction.

580

581

STORM DRAINAGE MANAGEMENT CAPITAL IMPROVEMENTS

USE OF FUNDS SUMMARY

Activity Capital Budget

Adopted Expenditure to

Date Remaining

Balance

Erosion Control $235,031,752 $5,201,557 $229,830,195

Flood Management 113,167,111 85,282,342 27,884,772

Storm Drainage Relief System 117,169,356 33,766,382 83,402,975

Storm Water Drainage Management 14,980,668 0 14,980,668

Department Total $480,348,887 $124,250,281 $356,098,610

582

STORM DRAINAGE MANAGEMENT CAPITAL IMPROVEMENTS

FY 2018-19 Adopted

FY 2019-20 Planned

FY 2020-21 Projected

FY 2021-22 Projected

FY 2022-23 Projected

Total

$8,590,600 $3,516,900 $175,500 $0 $0 $247,314,752

0 0 1,000,000 0 0 114,167,111

7,605,000 16,612,000 7,870,800 0 0 149,257,156

6,024,848 18,384,993 17,878,653 11,348,653 17,808,653 86,426,468

$22,220,448 $38,513,893 $26,924,953 $11,348,653 $17,808,653 $597,165,487

583

584

Pro

ject

Un

it

Nu

mb

erF

un

d

Nu

mb

erC

ou

nci

l D

istr

ict

Cap

ital

Bu

dge

t A

men

ded

Exp

end

itu

re t

o

Dat

eR

emai

nin

g B

alan

ceF

Y2

01

8-1

9

Adopted

FY

20

19

-20

Planned

F

Y2

02

0-2

1

Pro

ject

ed

FY

20

21

-22

P

roje

cted

F

Y2

02

2-2

3

Pro

ject

ed

To

tal B

ud

get

AC

TIV

ITY

Ero

sio

n C

on

tro

l

10

83

6, 1

08

40

, 10

84

4 M

ead

owcl

iff C

irU

_W0

93

F_8

T2

31

0$

1,7

21

$1

78

$1

,54

3$

0$

0$

0$

0$

01

,72

1

F_3

U2

31

05

80

,26

31

48

,47

84

31

,78

50

00

00

58

0,2

63

84

5 N

Oak

Clif

f Blv

dU

_W0

90

F_3

T2

31

21

1,1

71

20

3,1

71

8,0

00

00

00

02

11

,17

1

F_8

T2

31

75

,15

48

1,4

49

6,2

95

00

00

07

5,1

54

Ab

ram

s R

d B

rid

ge -

Hik

e  -

Bik

e T

rail

U_S

70

0F

_8T

23

10

1,0

13

01

,01

30

00

00

1,0

13

F_3

U2

31

01

21

,36

48

,94

01

12

,42

40

00

00

12

1,3

64

And

erso

n B

onne

r P

ark

Site

1 -

Hik

e - B

ike

Tra

il [W

RC

16

4]

U_S

70

1F

_8T

23

10

1,2

23

01

,22

30

00

00

1,2

23

F_3

U2

31

05

08

,46

81

23

,97

53

84

,49

30

00

00

50

8,4

68

Aud

elia

11

60

1 [A

udel

ia -

E B

ank]

U_S

70

2F

_3U

23

10

58

7,7

00

49

,19

85

38

,50

20

00

00

58

7,7

00

Bai

nbri

dge

27

33

U_S

70

3F

_8T

23

31

,04

30

1,0

43

00

00

01

,04

3

F_3

U2

33

89

,62

53

7,5

62

52

,06

30

00

00

89

,62

5

F_0

L23

34

88

48

80

00

00

04

88

Bay

mar

Lan

e, 6

20

1U

_VD

26

F_1

V2

31

20

00

40

,00

01

60

,00

00

00

20

0,0

00

Bee

chm

ont

Dr

25

07

U_S

70

4F

_3U

23

91

17

,25

37

,84

71

09

,40

70

00

00

11

7,2

53

Bet

ty J

ane,

10

22

5U

_VD

27

F_1

V2

31

30

00

39

,40

01

57

,60

00

00

19

7,0

00

Bla

ckst

one

27

09

U_S

70

5F

_1T

23

31

,56

51

,56

50

00

00

01

,56

5

F_8

T2

33

1,8

10

01

,81

00

00

00

1,8

10

F_1

U2

33

22

,49

42

2,4

94

00

00

00

22

,49

4

F_2

U2

33

88

,72

03

0,3

41

58

,37

90

00

00

88

,72

0

F_3

U2

33

14

3,7

89

21

,93

01

21

,85

90

00

00

14

3,7

89

Bla

ckst

one

27

29

U_S

70

6F

_1T

23

35

88

05

88

00

00

05

88

F_8

T2

33

1,2

23

01

,22

30

00

00

1,2

23

F_3

U2

33

20

3,8

49

79

,95

51

23

,89

40

00

00

20

3,8

49

Bla

ckst

one

27

45

U_S

70

7F

_8T

23

31

,22

30

1,2

23

00

00

01

,22

3

F_3

U2

33

26

1,8

84

10

0,9

06

16

0,9

78

00

00

02

61

,88

4

STO

RM D

RAIN

AGE

MAN

AGEM

ENT

CAPI

TAL

IMPR

OVE

MEN

TS

585

Pro

ject

Un

it

Nu

mb

erF

un

d

Nu

mb

erC

ou

nci

l D

istr

ict

Cap

ital

Bu

dge

t A

men

ded

Exp

end

itu

re t

o

Dat

eR

emai

nin

g B

alan

ceF

Y2

01

8-1

9

Adopted

FY

20

19

-20

Planned

F

Y2

02

0-2

1

Pro

ject

ed

FY

20

21

-22

P

roje

cted

F

Y2

02

2-2

3

Pro

ject

ed

To

tal B

ud

get

Blu

e R

idge

37

21

U_S

70

8F

_8T

23

31

,22

30

1,2

23

00

00

01

,22

3

F_3

U2

33

12

5,3

39

01

25

,33

90

00

00

12

5,3

39

Bon

nie

Vie

w O

ver

Fiv

e M

ile C

reek

U_V

D1

2F

_1V

23

81

29

,00

00

12

9,0

00

51

6,0

00

00

00

64

5,0

00

Bri

ttan

ia W

ay, 8

47

0-8

50

6, E

rosi

on C

ontr

ol P

ilotU

_VD

20

F_1

V2

31

00

00

54

,00

02

16

,00

00

00

27

0,0

00

Bru

shy

Cre

ek T

rail,

57

19

U_V

D2

3F

_1V

23

12

00

06

3,0

00

25

2,0

00

00

03

15

,00

0

Bur

ning

log

13

15

6U

_S7

09

F_3

U2

31

06

8,6

00

06

8,6

00

00

00

06

8,6

00

Car

acas

54

10

- 5

41

6U

_S7

10

F_8

T2

33

1,3

73

01

,37

30

00

00

1,3

73

F_3

U2

33

33

8,4

43

30

,46

83

07

,97

40

00

00

33

8,4

43

Cav

end

er 4

45

U_S

71

1F

_8T

23

11

,22

30

1,2

23

00

00

01

,22

3

F_3

U2

31

99

,97

80

99

,97

80

00

00

99

,97

8

Ced

ar S

prin

gs 5

91

0U

_S7

12

F_8

T2

32

1,2

83

01

,28

30

00

00

1,2

83

F_3

U2

32

20

6,9

11

02

06

,91

10

00

00

20

6,9

11

Chu

rch

Rd

92

33

U_S

71

3F

_8T

23

10

2,5

78

02

,57

80

00

00

2,5

78

F_3

U2

31

03

39

,01

01

8,7

16

32

0,2

94

00

00

03

39

,01

0

Cla

ren

Cou

rt 7

10

6, 7

11

0, 7

11

4U

_VD

24

F_1

V2

31

20

00

34

,60

01

38

,40

00

00

17

3,0

00

Cla

rend

on 3

43

5U

_S7

14

F_8

T2

31

1,1

63

01

,16

30

00

00

1,1

63

F_3

U2

31

10

6,6

83

01

06

,68

30

00

00

10

6,6

83

F_0

L23

15

88

58

80

00

00

05

88

Cle

arb

rook

Lan

e 1

05

00

Blk

U_V

D1

7F

_1V

23

90

00

30

,00

01

20

,00

00

00

15

0,0

00

Clu

bcr

eek

Cir

cle

89

03

, 89

07

, 89

11

U_V

D1

4F

_1V

23

10

17

5,4

00

01

75

,40

07

01

,60

00

00

08

77

,00

0

Clu

bho

use

Cir

cle

65

23

- 6

52

7U

_S7

15

F_3

U2

31

11

12

,34

11

4,2

25

98

,11

60

00

00

11

2,3

41

Col

orad

o [W

] 70

5U

_S7

16

F_8

T2

31

1,2

23

01

,22

30

00

00

1,2

23

F_3

U2

31

15

0,3

52

13

0,3

10

20

,04

20

00

00

15

0,3

52

Coo

mb

s C

reek

- H

ampt

on T

o D

avis

[Coo

rdin

ate

U_V

D0

1F

_1V

23

10

00

2,1

00

,00

00

00

02

,10

0,0

00

Coo

mb

s I-

30

Out

falls

U_W

09

1F

_8T

23

19

2,3

87

73

,49

91

8,8

88

00

00

09

2,3

87

Cou

ntry

Bro

ok P

ond

Btw

n P

ark

Gro

ve L

n - Q

uail

U_S

71

7F

_3U

23

12

49

,15

71

4,1

96

34

,96

10

00

00

49

,15

7

Dee

p H

ill C

ircl

e 2

62

5,2

64

1,2

66

3,2

66

7, 2

68

7,2

6U_V

D0

2F

_1V

23

32

07

,57

30

20

7,5

73

1,0

96

,00

00

00

01

,30

3,5

73

Dee

p H

ill C

ircl

e 2

67

1, 2

67

5, 2

67

9. 2

68

3U

_S7

18

F_8

T2

33

1,2

23

01

,22

30

00

00

1,2

23

STO

RM D

RAIN

AGE

MAN

AGEM

ENT

CAPI

TAL

IMPR

OVE

MEN

TS

586

Pro

ject

Un

it

Nu

mb

erF

un

d

Nu

mb

erC

ou

nci

l D

istr

ict

Cap

ital

Bu

dge

t A

men

ded

Exp

end

itu

re t

o

Dat

eR

emai

nin

g B

alan

ceF

Y2

01

8-1

9

Adopted

FY

20

19

-20

Planned

F

Y2

02

0-2

1

Pro

ject

ed

FY

20

21

-22

P

roje

cted

F

Y2

02

2-2

3

Pro

ject

ed

To

tal B

ud

get

F_3

U2

33

77

0,9

64

76

,08

56

94

,87

90

00

00

77

0,9

64

F_0

L23

34

88

48

80

00

00

04

88

Dix

on B

ranc

h A

t E

asto

n R

dU

_S7

19

F_3

U2

39

8,4

52

7,8

38

61

40

00

00

8,4

52

El C

erri

to, 2

42

0, 2

46

0, 2

52

2U

_VD

10

F_1

V2

37

10

5,6

00

01

05

,60

04

22

,40

00

00

05

28

,00

0

El C

erri

to S

torm

Dra

inag

e, 2

47

0U

_VD

11

F_1

V2

37

40

,00

00

40

,00

01

60

,00

00

00

02

00

,00

0

Fai

r O

aks

Cro

ssin

g 8

20

1U

_S7

20

F_3

U2

31

01

26

,89

02

9,2

35

97

,65

50

00

00

12

6,8

90

Fai

r O

aks

Cro

ssin

g 8

84

9U

_S7

21

F_8

T2

31

01

,54

30

1,5

43

00

00

01

,54

3

F_3

U2

31

02

95

,07

03

9,9

46

25

5,1

24

00

00

02

95

,07

0

Fiv

e M

ile P

kwy

W. 6

22

U_T

46

5F

_8T

23

43

00

03

00

00

00

03

00

Fiv

e M

ile P

kwy

W 9

22

U_S

72

2F

_8T

23

41

,22

30

1,2

23

00

00

01

,22

3

F_3

U2

34

35

8,2

60

29

,97

33

28

,28

70

00

00

35

8,2

60

Gle

n O

aks

81

6U

_S7

23

F_3

U2

34

13

7,1

00

01

37

,10

00

00

00

13

7,1

00

Gle

ndal

e P

ark

Sit

E1

- P

avili

onU

_S7

24

F_3

U2

33

86

,57

65

,74

08

0,8

36

00

00

08

6,5

76

Gle

ndal

e P

ark

Site

3- S

Of F

ood

Bri

dge

U_S

72

5F

_3U

23

33

4,3

00

03

4,3

00

00

00

03

4,3

00

Gle

ndal

e P

ark

Site

4 -

N O

f Foo

tbri

dge

U_S

72

6F

_3U

23

33

4,3

00

4,9

00

29

,40

00

00

00

34

,30

0

Gre

envi

lle A

ve 9

23

0-V

ista

Vie

w 8

91

5U

_S7

28

F_3

U2

31

02

01

,07

71

6,4

60

18

4,6

17

00

00

02

01

,07

7

Ham

pton

Rd

[S] 3

81

7U

_S7

29

F_8

T2

33

1,3

73

01

,37

30

00

00

1,3

73

F_3

U2

33

33

7,9

36

41

,58

62

96

,35

10

00

00

33

7,9

36

F_0

M2

33

42

42

00

00

00

42

F_0

N2

33

54

65

46

00

00

00

54

6

Har

ry M

oss

Par

k Si

te 1

- S

Of P

ed B

rid

geU

_S7

30

F_8

T2

31

01

,16

30

1,1

63

00

00

01

,16

3

F_3

U2

31

01

77

,69

66

,22

71

71

,47

00

00

00

17

7,6

96

Hea

ley

21

16

- K

ings

man

98

69

U_S

73

1F

_3U

23

91

37

,17

74

,70

61

32

,47

00

00

00

13

7,1

77

Hig

hlan

d R

oad

, 24

47

U_V

D6

8F

_1V

23

70

00

01

9,5

00

17

5,5

00

00

19

5,0

00

Hill

sid

e D

rive

, 36

04

U_V

D1

8F

_1V

23

90

00

30

,00

01

20

,00

00

00

15

0,0

00

Joe'

s C

reek

- T

XU

RO

W a

nd 3

90

0 B

lock

Vin

ecre

U_V

D2

8F

_1V

23

13

00

03

5,0

00

31

5,0

00

00

03

50

,00

0

Kal

ani 6

32

3U

_S7

32

F_3

U2

31

12

0,1

11

02

0,1

11

00

00

02

0,1

11

Kie

sthi

ll D

r 3

43

1U

_S7

33

F_8

T2

33

1,2

23

01

,22

30

00

00

1,2

23

STO

RM D

RAIN

AGE

MAN

AGEM

ENT

CAPI

TAL

IMPR

OVE

MEN

TS

587

Pro

ject

Un

it

Nu

mb

erF

un

d

Nu

mb

erC

ou

nci

l D

istr

ict

Cap

ital

Bu

dge

t A

men

ded

Exp

end

itu

re t

o

Dat

eR

emai

nin

g B

alan

ceF

Y2

01

8-1

9

Adopted

FY

20

19

-20

Planned

F

Y2

02

0-2

1

Pro

ject

ed

FY

20

21

-22

P

roje

cted

F

Y2

02

2-2

3

Pro

ject

ed

To

tal B

ud

get

F_3

U2

33

23

4,9

70

02

34

,97

00

00

00

23

4,9

70

F_0

L23

35

88

58

80

00

00

05

88

Kie

sthi

ll D

rive

, 33

35

U_V

D0

4F

_1V

23

36

0,0

00

06

0,0

00

24

0,0

00

00

00

30

0,0

00

Kild

are

49

27

U_S

73

4F

_3U

23

38

5,7

00

7,2

15

78

,48

50

00

00

85

,70

0

Kilt

arta

n 1

51

1U

_S7

35

F_3

U2

39

16

9,6

38

29

,04

51

40

,59

30

00

00

16

9,6

38

Kio

wa

Par

kway

Hik

e - B

ike

Tra

ilU

_S7

36

F_8

T2

31

11

,01

30

1,0

13

00

00

01

,01

3

F_3

U2

31

11

41

,20

81

0,8

28

13

0,3

80

00

00

01

41

,20

8

Lane

tt C

ircl

e N

10

74

1U

_S7

37

F_8

T2

31

01

,54

35

01

,49

30

00

00

1,5

43

F_3

U2

31

03

38

,15

02

9,7

01

30

8,4

50

00

00

03

38

,15

0

Lang

dal

e C

ircl

e 8

66

8 -

86

56

U_S

73

8F

_8T

23

10

18

61

86

00

00

00

18

6

F_3

U2

31

08

56

,19

54

6,8

16

80

9,3

79

00

00

08

56

,19

5

Lyre

Lan

e 6

90

9 -

Cha

ntill

y C

tU

_S7

39

F_3

U2

39

14

3,2

69

10

,85

01

32

,41

80

00

00

14

3,2

69

Mar

tin

Wei

ss P

ark

Site

1 -

Pav

ilion

U_S

74

0F

_8T

23

11

,01

30

1,0

13

00

00

01

,01

3

F_3

U2

31

86

,47

84

,48

68

1,9

92

00

00

08

6,4

78

Mar

tin

Wei

ss P

ark

Site

3 -

Ped

Bri

dge

U_S

74

1F

_3U

23

13

4,9

00

4,4

86

30

,41

40

00

00

34

,90

0

Mea

dow

clif

f 10

72

0, 1

07

26

U_V

D1

3F

_1V

23

10

17

0,6

00

01

70

,60

06

82

,40

00

00

08

53

,00

0

Mer

ced

es 6

60

7, 6

61

5, 6

62

1U

_S7

42

F_8

T2

39

1,2

43

01

,24

30

00

00

1,2

43

F_3

U2

39

21

4,5

65

29

,02

11

85

,54

40

00

00

21

4,5

65

Mill

Cre

ek, P

eaks

Bra

nch

And

Sta

te T

hom

asU

_S7

69

F_4

U2

32

,7,1

42

18

,60

0,0

00

2,4

28

,29

62

16

,17

1,7

04

00

00

02

18

,60

0,0

00

Ned

ra W

ay, 1

58

21

, 15

82

7U

_VD

25

F_1

V2

31

20

00

29

,00

01

16

,00

00

00

14

5,0

00

Oat

es D

rive

14

07

U_V

D1

9F

_1V

23

90

00

38

,00

01

52

,00

00

00

19

0,0

00

Pag

ewoo

d 1

05

53

U_S

74

3F

_3U

23

11

29

,70

00

29

,70

00

00

00

29

,70

0

Par

kdal

e B

rid

ge -

Whi

te R

ock

Cre

ek T

rib

utar

yU

_VD

08

F_1

V2

37

19

,40

00

19

,40

07

7,6

00

00

00

97

,00

0

Pen

tago

n P

arkw

ay, W

. 11

22

U_V

D0

6F

_1V

23

49

6,0

00

09

6,0

00

38

4,0

00

00

00

48

0,0

00

Pub

lic E

rosi

on C

ontr

olU

_VD

15

F_1

V2

3C

W6

2,0

00

06

2,0

00

24

8,0

00

00

00

31

0,0

00

Put

ting

Gre

en 6

52

1, 6

62

9, 6

63

7, 6

72

9U

_VD

03

F_1

V2

33

16

0,0

00

01

60

,00

06

40

,00

00

00

08

00

,00

0

Riv

erhi

ll D

rive

, 17

41

8U

_VD

22

F_1

V2

31

20

00

37

,60

01

50

,40

00

00

18

8,0

00

Roc

ky B

ranc

h - M

idd

le D

owns

Sit

es 1

-4U

_S7

44

F_8

T2

31

07

,41

30

7,4

13

00

00

07

,41

3

STO

RM D

RAIN

AGE

MAN

AGEM

ENT

CAPI

TAL

IMPR

OVE

MEN

TS

588

Pro

ject

Un

it

Nu

mb

erF

un

d

Nu

mb

erC

ou

nci

l D

istr

ict

Cap

ital

Bu

dge

t A

men

ded

Exp

end

itu

re t

o

Dat

eR

emai

nin

g B

alan

ceF

Y2

01

8-1

9

Adopted

FY

20

19

-20

Planned

F

Y2

02

0-2

1

Pro

ject

ed

FY

20

21

-22

P

roje

cted

F

Y2

02

2-2

3

Pro

ject

ed

To

tal B

ud

get

F_3

U2

31

06

01

,22

55

39

,74

76

1,4

77

00

00

06

01

,22

5

Ros

emon

t R

d 7

32

2U

_S7

45

F_3

U2

35

97

,15

54

69

7,1

09

00

00

09

7,1

55

F_4

U2

35

17

,14

51

1,7

51

5,3

94

00

00

01

7,1

45

Roy

al L

ane

78

32

- 7

92

0U

_S7

46

F_8

T2

31

19

,80

00

9,8

00

00

00

09

,80

0

F_3

U2

31

15

22

,88

66

5,7

14

45

7,1

72

00

00

05

22

,88

6

F_0

N2

31

15

51

55

10

00

00

05

51

Roy

al L

ane

97

50

[Jac

kson

Bra

nch

- E B

ranc

h]U

_S7

47

F_3

U2

31

03

21

,00

53

5,1

25

28

5,8

80

00

00

03

21

,00

5

Shad

y H

ollo

w C

t, 3

30

0 B

lock

& B

ould

er D

rive

U_V

D1

6F

_1V

23

30

00

34

0,0

00

1,3

60

,00

00

00

1,7

00

,00

0

Skill

man

79

20

[Jac

kson

Bra

nch

- E B

ranc

h]U

_S7

48

F_3

U2

31

03

58

,55

46

1,1

32

29

7,4

22

00

00

03

58

,55

4

Skill

man

81

09

U_S

74

9F

_8T

23

10

1,0

13

01

,01

30

00

00

1,0

13

F_3

U2

31

03

17

,28

30

31

7,2

83

00

00

03

17

,28

3

Sper

ry S

t 3

22

0U

_S7

50

F_3

U2

39

85

,39

13

,52

28

1,8

69

00

00

08

5,3

91

Spri

ng G

rove

13

31

6U

_S7

51

F_3

U2

31

17

7,6

15

13

,75

36

3,8

61

00

00

07

7,6

15

Spri

ng V

alle

y 8

44

4U

_S7

52

F_3

U2

31

12

27

,97

03

7,7

20

19

0,2

50

00

00

02

27

,97

0

Spri

ngw

ater

92

04

, 92

10

, 92

16

U_S

75

3F

_3U

23

93

02

,77

54

6,0

06

25

6,7

68

00

00

03

02

,77

5

Squa

w V

alle

y 1

76

28

U_S

75

4F

_3U

23

12

80

,14

02

,30

27

7,8

38

00

00

08

0,1

40

F_4

U2

31

21

3,5

01

12

,68

78

14

00

00

01

3,5

01

Sted

man

Cir

17

30

9 &

17

31

5U

_VD

21

F_1

V2

31

20

00

60

,00

02

40

,00

00

00

30

0,0

00

Sum

mer

Cre

ek C

rc 6

12

1, 6

12

3, 6

12

5, 6

12

7, 6

13U

_S7

55

F_8

T2

31

31

7,6

60

01

7,6

60

00

00

01

7,6

60

F_3

U2

31

32

12

,66

14

,82

52

07

,83

60

00

00

21

2,6

61

F_4

U2

31

36

5,1

30

61

,85

03

,28

00

00

00

65

,13

0

F_0

N2

31

35

51

55

10

00

00

05

51

Sunl

and

St

11

82

5U

_S7

56

F_3

U2

39

6,2

14

6,2

14

00

00

00

6,2

14

Tal

bot

Par

kway

, 67

60

U_V

D0

5F

_1V

23

37

3,0

00

07

3,0

00

29

2,0

00

00

00

36

5,0

00

Tam

arac

k 1

74

5, 1

73

9, 1

75

1U

_S7

57

F_2

U2

39

24

2,7

25

56

,67

51

86

,05

00

00

00

24

2,7

25

F_3

U2

39

65

,77

55

36

65

,23

90

00

00

65

,77

5

Tra

nqui

lla D

r 1

25

1U

_S7

58

F_8

T2

39

1,2

43

01

,24

30

00

00

1,2

43

F_3

U2

39

14

2,2

20

15

,07

81

27

,14

20

00

00

14

2,2

20

STO

RM D

RAIN

AGE

MAN

AGEM

ENT

CAPI

TAL

IMPR

OVE

MEN

TS

589

Pro

ject

Un

it

Nu

mb

erF

un

d

Nu

mb

erC

ou

nci

l D

istr

ict

Cap

ital

Bu

dge

t A

men

ded

Exp

end

itu

re t

o

Dat

eR

emai

nin

g B

alan

ceF

Y2

01

8-1

9

Adopted

FY

20

19

-20

Planned

F

Y2

02

0-2

1

Pro

ject

ed

FY

20

21

-22

P

roje

cted

F

Y2

02

2-2

3

Pro

ject

ed

To

tal B

ud

get

F_0

L23

95

88

58

80

00

00

05

88

Tra

nqui

lla D

rive

, 12

31

U_T

48

8F

_8T

23

91

,25

50

1,2

55

00

00

01

,25

5

Tur

tle

Cre

ek G

reen

bel

t Si

te 1

- Bik

e T

rail

U_S

75

9F

_3U

23

14

18

9,3

80

01

89

,38

00

00

00

18

9,3

80

F_4

U2

31

43

3,4

20

21

,58

01

1,8

40

00

00

03

3,4

20

Tw

in C

reek

97

26

U_S

76

0F

_3U

23

91

20

,36

10

12

0,3

61

00

00

01

20

,36

1

F_4

U2

39

18

,00

81

6,1

84

1,8

24

00

00

01

8,0

08

Tw

in F

alls

Par

k T

rail

U_S

76

1F

_3U

23

32

18

,53

50

21

8,5

35

00

00

02

18

,53

5

F_4

U2

33

38

,56

53

2,7

96

5,7

69

00

00

03

8,5

65

Urb

an 3

10

0  P

riva

te E

rosi

on C

ontr

olU

_VD

07

F_1

V2

35

50

,00

00

50

,00

02

00

,00

00

00

02

50

,00

0

Whi

tehu

rst

97

27

[Jac

kson

Bra

nch

- E B

ranc

h]U

_S7

62

F_3

U2

31

02

94

,01

52

6,8

75

26

7,1

41

00

00

02

94

,01

5

F_4

U2

31

05

1,8

85

05

1,8

85

00

00

05

1,8

85

Whi

tehu

rst

97

30

[Aud

elia

Bra

nch

- W B

ank]

U_S

76

3F

_8T

23

10

2,7

85

02

,78

50

00

00

2,7

85

F_3

U2

31

03

17

,95

50

31

7,9

55

00

00

03

17

,95

5

F_4

U2

31

06

6,8

55

61

,48

95

,36

70

00

00

66

,85

5

Wild

Oak

24

88

U_S

76

4F

_3U

23

71

12

,40

70

11

2,4

07

00

00

01

12

,40

7

F_4

U2

37

22

,24

50

22

,24

50

00

00

22

,24

5

F_0

M2

37

44

14

41

00

00

00

44

1

To

tal E

rosi

on

Co

ntr

ol

23

5,0

31

,75

25

,20

1,5

57

22

9,8

30

,19

58

,59

0,6

00

3,5

16

,90

01

75

,50

00

02

47

,31

4,7

52

Flo

od

Man

agem

ent

Ash

Cre

ek -

S F

ork

- Bri

dge

s - L

akel

and

U_T

49

7F

_3T

23

93

,66

2,0

60

88

8,7

07

2,7

73

,35

30

00

00

3,6

62

,06

0

Bah

ama

Dri

ve R

elie

f Sys

tem

U_S

76

5F

_8T

23

11

,31

8,4

89

1,2

75

,20

14

3,2

88

00

00

01

,31

8,4

89

F_2

U2

31

11

9,4

18

11

9,4

17

10

00

00

11

9,4

18

F_3

U2

31

50

7,5

82

46

4,5

71

43

,01

10

00

00

50

7,5

82

Cou

ncil

Dis

tric

t 1

0U

_VD

84

F_1

V2

31

00

00

00

1,0

00

,00

00

01

,00

0,0

00

Elm

woo

d B

ranc

h B

rid

ge -

Fra

nklin

U_T

50

5F

_4T

23

11

,25

7,7

00

1,2

76

,06

51

8,3

65

00

00

01

,25

7,7

00

F_7

T2

31

43

,69

04

2,7

00

99

10

00

00

43

,69

0

F_B

T2

31

67

06

66

50

00

00

67

0

STO

RM D

RAIN

AGE

MAN

AGEM

ENT

CAPI

TAL

IMPR

OVE

MEN

TS

590

Pro

ject

Un

it

Nu

mb

erF

un

d

Nu

mb

erC

ou

nci

l D

istr

ict

Cap

ital

Bu

dge

t A

men

ded

Exp

end

itu

re t

o

Dat

eR

emai

nin

g B

alan

ceF

Y2

01

8-1

9

Adopted

FY

20

19

-20

Planned

F

Y2

02

0-2

1

Pro

ject

ed

FY

20

21

-22

P

roje

cted

F

Y2

02

2-2

3

Pro

ject

ed

To

tal B

ud

get

Leve

e D

rain

age

Syst

em -

Pav

aho

Sum

pU

_T5

10

F_6

T2

3C

ityw

ide

66

5,8

07

66

5,8

07

00

00

00

66

5,8

07

F_B

T2

3C

ityw

ide

69

8,0

99

69

8,0

99

00

00

00

69

8,0

99

Leve

e D

rain

age

Syst

em -

Sum

p A

U_T

51

3F

_2T

23

1, 2

, 62

73

,17

42

73

,17

40

00

00

02

73

,17

4

F_7

T2

31

, 2, 6

2,7

96

,51

82

,79

6,5

17

10

00

00

2,7

96

,51

8

F_8

T2

31

, 2, 6

24

,75

02

4,0

05

74

50

00

00

24

,75

0

F_B

T2

31

, 2, 6

5,5

09

,09

45

,50

6,3

11

2,7

83

00

00

05

,50

9,0

94

F_0

06

31

, 2, 6

2,0

00

,00

00

2,0

00

,00

00

00

00

2,0

00

,00

0Le

vee

Dra

inag

e Sy

stem

- Sum

p A

[Ab

le P

ump

Stat

ion]

U_S

76

8F

_2U

23

Cit

ywid

e8

3,5

73

,11

86

7,4

57

,91

31

6,1

15

,20

60

00

00

83

,57

3,1

18

F_3

U2

3C

ityw

ide

6,4

12

,43

89

0,5

17

6,3

21

,92

10

00

00

6,4

12

,43

8M

cKam

y Sw

ale

Fro

m M

aple

shad

e Ln

To

Vill

a R

dU

_S7

66

F_1

T2

31

21

,19

5,3

63

1,1

95

,36

30

00

00

01

,19

5,3

63

Moc

king

bir

d L

n F

rom

Map

le A

ve T

o F

ores

t P

ark

U_S

76

7F

_1U

23

21

,37

7,5

06

1,3

77

,50

60

00

00

01

,37

7,5

06

F_2

U2

32

99

3,7

39

96

7,0

11

26

,72

80

00

00

99

3,7

39

F_3

U2

32

16

7,2

99

16

2,7

92

4,5

07

00

00

01

67

,29

9

Res

erve

Bon

d P

roje

cts

U_R

V2

3F

_5R

23

Cit

ywid

e1

,06

60

1,0

66

00

00

01

,06

6

F_6

R2

3C

ityw

ide

1,3

50

01

,35

00

00

00

1,3

50

F_4

T2

3C

ityw

ide

72

,47

40

72

,47

40

00

00

72

,47

4

F_6

T2

3C

ityw

ide

22

2,6

46

02

22

,64

60

00

00

22

2,6

46

F_7

T2

3C

ityw

ide

31

,14

80

31

,14

80

00

00

31

,14

8

F_8

T2

3C

ityw

ide

68

,82

70

68

,82

70

00

00

68

,82

7

F_B

T2

3C

ityw

ide

17

3,0

86

01

73

,08

60

00

00

17

3,0

86

To

tal F

loo

d M

anag

emen

t1

13

,16

7,1

11

85

,28

2,3

42

27

,88

4,7

72

00

1,0

00

,00

00

01

14

,16

7,1

11

Sto

rm D

rain

age

Rel

ief S

yste

m

Ab

shir

e La

neU

_VD

62

F_1

V2

37

00

01

89

,00

07

56

,00

00

00

94

5,0

00

Ald

erso

n, 3

70

0U

_VD

42

F_1

V2

31

40

00

23

7,6

00

95

0,4

00

00

01

,18

8,0

00

Ash

Cre

ek E

stat

es -

Mea

dow

Way

U_T

51

7F

_8T

23

96

,29

40

6,2

94

00

00

06

,29

4

Cha

lkhi

ll B

ranc

h - I

30

/Loo

p 1

2 in

terc

hang

eU

_VD

33

F_1

V2

36

00

01

56

,00

06

24

,00

00

00

78

0,0

00

Cou

ntry

Bro

ok P

ond

Impr

ovem

ents

U_V

D8

2F

_1V

23

12

22

,00

00

22

,00

00

88

,00

00

00

11

0,0

00

STO

RM D

RAIN

AGE

MAN

AGEM

ENT

CAPI

TAL

IMPR

OVE

MEN

TS

591

Pro

ject

Un

it

Nu

mb

erF

un

d

Nu

mb

erC

ou

nci

l D

istr

ict

Cap

ital

Bu

dge

t A

men

ded

Exp

end

itu

re t

o

Dat

eR

emai

nin

g B

alan

ceF

Y2

01

8-1

9

Adopted

FY

20

19

-20

Planned

F

Y2

02

0-2

1

Pro

ject

ed

FY

20

21

-22

P

roje

cted

F

Y2

02

2-2

3

Pro

ject

ed

To

tal B

ud

get

Cre

ek B

end

Roa

d 7

02

8U

_VD

80

F_1

V2

31

21

4,7

60

01

4,7

60

06

7,2

40

00

08

2,0

00

Cyp

ress

Bra

nch

@ J

enni

e Le

eU

_VD

75

F_1

V2

37

00

00

18

,30

01

64

,70

00

01

83

,00

0

For

est

Rid

ge 9

70

0 B

lock

-Chi

swel

l 96

00

Blo

ckU

_VD

76

F_1

V2

31

01

70

,00

00

17

0,0

00

01

,53

0,0

00

00

01

,70

0,0

00

For

t W

orth

Ave

nue

@ V

ilbig

U_V

D3

7F

_1V

23

60

00

40

,00

01

60

,00

00

00

20

0,0

00

Gif

ford

-Roa

noke

Are

a R

elie

f Sys

tem

- P

hase

II

/Bro

okho

llow

Bri

dge

U_V

D3

8F

_1V

23

20

00

32

8,0

00

1,3

12

,00

00

00

1,6

40

,00

0

Gre

end

ale

17

21

, 17

16

U_V

D6

7F

_1V

23

50

00

02

1,0

00

84

,00

00

01

05

,00

0

Gre

ensp

an -

Kir

nwoo

d A

rea

U_V

D6

5F

_1V

23

80

00

10

5,0

00

42

0,0

00

00

05

25

,00

0

Ham

pton

Gat

eU

_VD

34

F_1

V2

36

00

01

00

,00

04

00

,00

00

00

50

0,0

00

Hat

fiel

d B

ranc

h @

Sea

govi

lle C

hann

el

impr

ovem

ents

U_V

D7

1F

_1V

23

50

00

09

7,4

00

38

9,6

00

00

48

7,0

00

Hea

rne

@ C

omm

erce

U_V

D3

5F

_1V

23

60

00

49

,20

01

96

,80

00

00

24

6,0

00

Hol

low

Rid

ge, 4

80

4U

_VD

74

F_1

V2

37

00

00

35

,00

03

15

,00

00

03

50

,00

0

Hom

er S

tree

t, 3

21

5U

_VD

43

F_1

V2

31

40

00

28

,20

01

12

,80

00

00

14

1,0

00

Hug

hes

Lane

- K

alan

i Pla

ceU

_VD

78

F_1

V2

31

11

44

,00

00

14

4,0

00

06

56

,00

00

00

80

0,0

00

Joe'

s C

reek

Wes

t F

ork

Bri

dge

@ W

alnu

t H

illU

_VD

47

F_1

V2

36

00

00

47

,00

04

23

,00

00

04

70

,00

0Ju

nius

Str

eet

@B

aylo

r U

nive

rsit

y M

edic

al

Cen

ter

U_V

D3

9F

_1V

23

20

00

16

4,0

00

65

6,0

00

00

08

20

,00

0

Kid

d S

prin

gs -

H&

H S

tud

yU

_VD

31

F_1

V2

31

00

08

9,0

00

00

00

89

,00

0

Kin

gs B

ranc

h @

Gen

oaU

_VD

61

F_1

V2

34

00

05

2,0

00

20

8,0

00

00

02

60

,00

0

Kin

gs B

ranc

h C

ulve

rt @

Den

ley

U_V

D6

0F

_1V

23

40

00

96

,00

03

84

,00

00

00

48

0,0

00

Kin

gs B

ranc

h C

ulve

rt @

Ed

gem

ont

U_V

D5

6F

_1V

23

40

00

34

,60

01

38

,40

00

00

17

3,0

00

Kin

gs B

ranc

h C

ulve

rt @

Geo

rgia

U_V

D5

4F

_1V

23

40

00

40

,00

01

60

,00

00

00

20

0,0

00

Kin

gs B

ranc

h C

ulve

rt @

Lou

isia

naU

_VD

59

F_1

V2

34

00

07

4,0

00

29

6,0

00

00

03

70

,00

0

Kin

gs B

ranc

h C

ulve

rt @

Ste

llaU

_VD

58

F_1

V2

34

00

03

8,0

00

15

2,0

00

00

01

90

,00

0

Kin

gs B

ranc

h C

ulve

rt @

Woo

din

U_V

D5

7F

_1V

23

40

00

42

,40

01

69

,60

00

00

21

2,0

00

Lake

Clif

f at

Col

orad

o - H

&H

Stu

dy

U_V

D3

0F

_1V

23

10

00

59

,00

00

00

05

9,0

00

Lake

Hig

hlan

ds

Tow

n C

ente

r, D

red

ge P

roje

ctU

_VD

77

F_1

V2

31

01

60

,00

00

16

0,0

00

06

40

,00

00

00

80

0,0

00

Lake

Jun

e @

St.

Aug

usti

neU

_VD

72

F_1

V2

35

00

00

14

4,2

00

57

6,8

00

00

72

1,0

00

Leve

e D

rain

age

Syst

emU

_T5

43

F_3

T2

34

1,9

96

,00

82

,68

31

,99

3,3

25

00

00

01

,99

6,0

08

F_B

T2

34

20

0,0

00

18

7,6

76

12

,32

40

00

00

20

0,0

00

STO

RM D

RAIN

AGE

MAN

AGEM

ENT

CAPI

TAL

IMPR

OVE

MEN

TS

592

Pro

ject

Un

it

Nu

mb

erF

un

d

Nu

mb

erC

ou

nci

l D

istr

ict

Cap

ital

Bu

dge

t A

men

ded

Exp

end

itu

re t

o

Dat

eR

emai

nin

g B

alan

ceF

Y2

01

8-1

9

Adopted

FY

20

19

-20

Planned

F

Y2

02

0-2

1

Pro

ject

ed

FY

20

21

-22

P

roje

cted

F

Y2

02

2-2

3

Pro

ject

ed

To

tal B

ud

get

Live

ly L

ane,

38

08

U_V

D4

8F

_1V

23

60

00

01

6,0

00

64

,00

00

08

0,0

00

Loga

nwoo

d 3

60

2U

_VD

69

F_1

V2

35

00

00

51

,20

02

04

,80

00

02

56

,00

0

Mad

ison

to

Bec

kley

Sto

rm D

rain

age

U_W

06

5F

_3T

23

11

,67

0,0

26

1,6

70

,02

60

00

00

01

,67

0,0

26

F_8

T2

31

21

5,4

37

14

2,2

48

73

,18

90

00

00

21

5,4

37

F_B

T2

31

18

,94

41

8,9

44

00

00

00

18

,94

4

F_0

06

31

60

4,1

71

06

04

,17

10

00

00

60

4,1

71

Mea

nder

ing

Way

16

20

9U

_VD

81

F_1

V2

31

21

3,3

20

01

3,3

20

06

0,6

80

00

07

4,0

00

Mid

dle

Pea

ks B

ranc

h - P

hase

1 -

to F

air

Par

kU

_T5

23

F_2

T2

32

32

,66

20

32

,66

20

00

00

32

,66

2

F_3

T2

32

27

,55

5,7

72

02

7,5

55

,77

20

00

00

27

,55

5,7

72

F_4

T2

32

6,7

12

,37

80

6,7

12

,37

80

00

00

6,7

12

,37

8

F_6

T2

32

1,7

38

,03

01

,73

3,9

04

4,1

26

00

00

01

,73

8,0

30

Mill

Cre

ek D

rain

age

Rel

ief S

yste

m -

Pha

se I

U_T

52

5F

_1T

23

2,7

,14

4,3

14

,08

43

,48

2,1

02

83

1,9

82

00

00

04

,31

4,0

84

F_3

T2

32

,7,1

43

7,4

71

,78

09

,02

5,4

51

28

,44

6,3

29

00

00

03

7,4

71

,78

0

F_6

T2

32

,7,1

43

,95

4,8

11

3,9

53

,31

11

,50

00

00

00

3,9

54

,81

1

F_0

06

32

, 7, 1

44

,70

0,0

00

04

,70

0,0

00

00

00

04

,70

0,0

00

Milv

erto

n @

Pal

isad

eU

_VD

73

F_1

V2

35

00

00

87

,00

07

83

,00

00

08

70

,00

0

Mor

ning

Dew

Cir

cle

38

44

(RL

Are

a 3

9)

U_V

D5

5F

_1V

23

40

00

27

,00

01

08

,00

00

00

13

5,0

00

Mun

ger,

13

00

, 13

01

U_V

D4

0F

_1V

23

2, 1

40

00

16

,00

06

4,0

00

00

08

0,0

00

Nan

din

a - P

ine

Tra

il A

rea

U_V

D6

3F

_1V

23

80

00

18

2,0

00

72

8,0

00

00

09

10

,00

0O

ak C

reek

Cir

cle

35

04

- 3

50

8 R

L V

olun

tary

P

urch

ase

U_V

D0

9F

_1V

23

51

70

,00

00

17

0,0

00

00

00

01

70

,00

0

Pea

vy -

Gal

way

- F

ulle

rU

_T5

27

F_4

T2

39

92

3,4

81

90

0,0

69

23

,41

20

00

00

92

3,4

81

F_8

T2

39

2,3

68

16

0,0

15

15

7,6

47

00

00

02

,36

8P

rair

ie C

reek

Cha

nnel

& B

rid

ge Im

prov

emen

t @

17

5U

_VD

70

F_1

V2

35

00

00

24

3,4

00

97

3,6

00

00

1,2

17

,00

0

Pra

irie

Oak

Dri

ve 9

32

1 (R

L A

rea

33

)U

_VD

66

F_1

V2

35

00

00

85

,00

03

40

,00

00

04

25

,00

0

Pre

ston

Hol

low

Cha

nnel

, Pha

ses

1&

2, D

esco

U_V

D5

1F

_1V

23

13

00

00

18

5,9

00

1,6

73

,10

00

01

,85

9,0

00

Pru

itt

Bra

nch

Tri

but

ary

Cul

vert

Impr

ov @

K

ings

fiel

dU

_VD

64

F_1

V2

38

00

08

4,0

00

33

6,0

00

00

04

20

,00

0

Rex

ford

Dri

ve @

Sho

recr

est

Dri

veU

_VD

53

F_1

V2

31

30

00

01

6,8

00

15

1,2

00

00

16

8,0

00

Roy

al L

ane,

31

62

(RL

Are

a 7

)U

_VD

52

F_1

V2

31

30

00

02

2,0

00

19

8,0

00

00

22

0,0

00

STO

RM D

RAIN

AGE

MAN

AGEM

ENT

CAPI

TAL

IMPR

OVE

MEN

TS

593

Pro

ject

Un

it

Nu

mb

erF

un

d

Nu

mb

erC

ou

nci

l D

istr

ict

Cap

ital

Bu

dge

t A

men

ded

Exp

end

itu

re t

o

Dat

eR

emai

nin

g B

alan

ceF

Y2

01

8-1

9

Adopted

FY

20

19

-20

Planned

F

Y2

02

0-2

1

Pro

ject

ed

FY

20

21

-22

P

roje

cted

F

Y2

02

2-2

3

Pro

ject

ed

To

tal B

ud

get

Roy

al L

ane,

70

12

U_V

D5

0F

_1V

23

11

00

00

10

5,0

00

94

5,0

00

00

1,0

50

,00

0

Sorc

ey R

oad

@ W

hite

Ash

U_V

D4

1F

_1V

23

30

00

13

,00

05

2,0

00

00

06

5,0

00

Stat

e-T

hom

as -

Ant

ique

Dis

tric

t [F

airm

ount

- R

outh

]U

_T5

34

F_6

T2

31

47

6,8

50

28

,04

14

8,8

09

00

00

07

6,8

50

Stat

e-T

hom

as -

Flo

ra/B

oll t

o F

airm

ont

U_V

D4

5F

_1V

23

14

00

09

9,0

00

39

6,0

00

00

04

95

,00

0

Stat

e-T

hom

as -

Hal

lsvi

lle/W

orth

ingt

onU

_VD

44

F_1

V2

31

40

00

12

7,2

00

50

8,8

00

00

06

36

,00

0

Stat

e-T

hom

as -

McK

inne

y A

ve.

U_T

53

5F

_6T

23

14

13

9,3

69

13

7,4

96

1,8

74

00

00

01

39

,36

9

Stat

e-T

hom

as -

Woo

dal

l Rod

gers

U_T

53

6F

_1T

23

2,6

,14

31

0,0

01

11

3,7

35

42

3,7

36

00

00

03

10

,00

1

F_3

T2

32

,6,1

48

,97

7,8

28

2,4

10

,65

76

,56

7,1

71

00

00

08

,97

7,8

28

F_B

T2

32

,6,1

44

,22

4,2

96

4,2

20

,28

14

,01

50

00

00

4,2

24

,29

6

Stat

e-T

hom

as -

Woo

dal

l Rod

gers

[Stu

dy]

U_T

53

7F

_6T

23

2,6

,14

9,0

20

09

,02

00

00

00

9,0

20

Tea

kwoo

d E

lmri

dge

Dra

inag

e R

elie

fU

_VD

49

F_1

V2

31

10

00

06

5,0

00

58

5,0

00

00

65

0,0

00

Tre

e Sh

adow

Tra

il, 5

91

0U

_VD

79

F_1

V2

31

21

64

,52

00

16

4,5

20

07

49

,48

00

00

91

4,0

00

Tur

npik

e D

istr

ibut

ion

IV IH

30

-Com

mer

ceU

_VD

36

F_1

V2

36

00

04

4,8

00

17

9,2

00

00

02

24

,00

0

Tur

tle

Cre

ek -

Tri

b 1

Cul

vert

U_V

D4

6F

_1V

23

CW

00

05

0,0

00

20

0,0

00

00

02

50

,00

0

Ver

saill

es, 3

50

0U

_VD

83

F_1

V2

31

32

0,6

00

02

0,6

00

01

85

,40

00

00

20

6,0

00

Vin

emon

t C

hann

el, D

rain

age

Div

ersi

onU

_VD

29

F_1

V2

39

00

05

,04

0,0

00

00

00

5,0

40

,00

0

Wes

t D

alla

s - E

agle

For

d S

ump

Bas

inU

_T5

41

F_3

T2

33

2,0

20

,95

50

2,0

20

,95

50

00

00

2,0

20

,95

5

F_B

T2

33

42

1,9

50

33

4,0

72

87

,87

80

00

00

42

1,9

50

Wes

t D

alla

s - W

estm

orel

and

Ham

pton

Sum

p B

asin

U_T

54

2F

_1T

23

36

,46

4,2

23

5,4

73

,14

19

91

,08

20

00

00

6,4

64

,22

3

F_3

T2

33

37

7,9

91

03

77

,99

10

00

00

37

7,9

91

Wyn

new

ood

Vill

age

Dra

inag

e Im

prov

emen

tsU

_VD

32

F_1

V2

31

1,1

51

,42

70

1,1

51

,42

70

1,7

27

,00

00

00

2,8

78

,42

7

To

tal S

torm

Dra

inag

e R

elie

f Sys

tem

11

7,1

69

,35

63

3,7

66

,38

28

3,4

02

,97

57

,60

5,0

00

16

,61

2,0

00

7,8

70

,80

00

01

49

,25

7,1

56

Sto

rm W

ater

Dra

inag

e M

anag

emen

t

Bel

t Li

ne R

oad

S. 2

32

7: V

olun

tary

pur

chas

eU

_W2

29

F_0

06

38

31

,80

00

31

,80

01

27

,20

00

00

01

59

,00

0

Cal

cutt

a 6

16

(RL

Are

a 4

0)

U_W

27

3F

_00

63

30

00

00

1,6

22

,03

70

01

,62

2,0

37

Ced

ar C

reek

Cul

vert

@ W

. Cla

rend

on D

rive

U_W

23

0F

_00

63

14

1,2

50

04

1,2

50

16

5,0

00

00

00

20

6,2

50

Cha

nnel

- M

ajor

Mai

nten

ance

U_W

19

5F

_00

63

Cit

ywid

e0

00

00

25

0,0

00

00

25

0,0

00

STO

RM D

RAIN

AGE

MAN

AGEM

ENT

CAPI

TAL

IMPR

OVE

MEN

TS

594

Pro

ject

Un

it

Nu

mb

erF

un

d

Nu

mb

erC

ou

nci

l D

istr

ict

Cap

ital

Bu

dge

t A

men

ded

Exp

end

itu

re t

o

Dat

eR

emai

nin

g B

alan

ceF

Y2

01

8-1

9

Adopted

FY

20

19

-20

Planned

F

Y2

02

0-2

1

Pro

ject

ed

FY

20

21

-22

P

roje

cted

F

Y2

02

2-2

3

Pro

ject

ed

To

tal B

ud

get

Coo

lgre

ene

82

08

U_W

23

1F

_00

63

73

1,5

00

03

1,5

00

28

3,5

00

00

00

31

5,0

00

Ela

m C

reek

Vol

unta

ry P

urch

ase

(1 h

ome)

U_W

27

5F

_00

63

50

00

00

14

6,0

50

00

14

6,0

50

Em

erge

ncy

Pip

e R

epai

rs -

Maj

or M

aint

. of

colla

psed

pip

e in

cri

tica

l are

asU

_W2

68

F_0

06

3C

ityw

ide

10

0,0

00

01

00

,00

02

47

,40

02

92

,24

82

50

,00

02

00

,00

02

00

,00

01

,28

9,6

48

Fiv

e M

ile P

kwy

22

00

Blo

ckU

_W2

32

F_0

06

34

42

,46

00

42

,46

03

82

,14

00

00

04

24

,60

0

Flo

od M

anag

emen

t A

rea

- Maj

or M

aint

enan

ceU

_W1

94

F_0

06

3C

ityw

ide

00

00

03

60

,00

00

03

60

,00

0

Gab

ion

- Maj

or M

aint

enan

ceU

_W1

96

F_0

06

3C

ityw

ide

00

00

05

00

,00

00

05

00

,00

0G

reen

hollo

w/S

aplin

g W

ay/C

lear

spri

ngs

RL

Are

a 4

U_W

20

0F

_00

63

11

00

00

1,3

70

,70

00

00

1,3

70

,70

0G

uild

hall-

McC

ree

Stor

m D

rain

age

Rel

ief

Syst

emU

_W2

13

F_0

06

3C

ityw

ide,

1

00

00

04

,23

0,0

00

00

04

,23

0,0

00

Hic

kory

Cre

ek F

lood

plai

n M

anag

emen

t St

udy

U_W

27

0F

_00

63

80

00

00

22

8,0

66

00

22

8,0

66

Hun

nicu

t R

oad

, 82

23

U_W

23

3F

_00

63

75

2,6

00

05

2,6

00

21

0,4

00

00

00

26

3,0

00

Joes

Cre

ek -

Wes

t F

ork

Cha

nnel

and

Cul

vert

Im

prov

emen

tsU

_W2

76

F_0

06

36

00

00

00

3,4

45

,00

07

,69

2,3

06

11

,13

7,3

06

Kie

st B

oule

vard

W. 2

90

1U

_W2

34

F_0

06

33

27

,50

00

27

,50

02

47

,50

00

00

02

75

,00

0

Lake

land

, 22

14

U_W

23

5F

_00

63

93

4,3

75

03

4,3

75

30

9,3

75

00

00

34

3,7

50

Lisb

on A

rea

CU

_W2

04

F_0

06

34

00

00

1,6

68

,87

00

00

1,6

68

,87

0

McC

omm

as B

ranc

h - F

PM

S A

lt. 4

U_W

27

7F

_00

63

14

00

00

00

55

0,5

00

3,1

19

,50

03

,67

0,0

00

Mon

te C

arlo

16

00

and

34

00

blo

ck (R

epet

itiv

e Lo

ss A

rea

37

)U

_W2

74

F_0

06

34

00

00

02

00

,00

00

02

00

,00

0

Ohi

o, W

. 41

2, 4

16

U_W

23

6F

_00

63

42

2,3

75

02

2,3

75

89

,50

00

00

01

11

,87

5

Par

rish

Bra

nch

Cul

vert

@ W

heat

land

Rd

.U

_W2

37

F_0

06

38

46

,00

00

46

,00

04

14

,00

00

00

04

60

,00

0P

aul Q

uinn

Col

lege

, 38

37

Sim

pson

Ste

war

t R

oad

U_W

23

8F

_00

63

84

1,2

50

04

1,2

50

37

1,2

50

00

00

41

2,5

00

Pen

sive

Dri

ve C

hann

el/W

alnu

t H

ill R

elie

f Sy

stem

U_W

21

2F

_00

63

6, 1

3,

Cit

ywid

e0

00

00

9,9

22

,50

00

09

,92

2,5

00

Ple

asan

t B

ranc

h - T

onaw

and

a to

Bru

ton

U_W

26

1F

_00

63

50

00

04

,21

7,5

35

00

04

,21

7,5

35

Ple

asan

t B

ranc

h - T

onaw

and

a to

Bru

ton

U_W

27

9F

_00

63

54

68

,61

50

46

8,6

15

04

,21

7,5

35

00

04

,68

6,1

50

Pol

k St

reet

34

25

(RL

Are

a 3

8)

U_W

27

2F

_00

63

30

00

00

44

0,0

00

00

44

0,0

00

Pyk

a, 3

91

8U

_W2

39

F_0

06

33

23

,20

00

23

,20

02

08

,80

00

00

02

32

,00

0

Raw

lings

-Dou

glas

to

Kni

ght

Dra

inag

e R

elie

fU

_W1

97

F_0

06

31

40

00

01

,59

6,1

05

00

01

,59

6,1

05

Rem

bra

ndt

Ter

race

18

73

1U

_W2

40

F_0

06

31

21

6,5

00

01

6,5

00

14

8,5

00

00

00

16

5,0

00

Ric

hwoo

dU

_W2

41

F_0

06

33

20

3,4

38

02

03

,43

81

,83

0,9

38

00

00

2,0

34

,37

6

Sanf

ord

Ave

Rel

ief S

yste

mU

_W1

99

F_0

06

39

00

00

03

,96

0,0

00

00

3,9

60

,00

0

STO

RM D

RAIN

AGE

MAN

AGEM

ENT

CAPI

TAL

IMPR

OVE

MEN

TS

595

Pro

ject

Un

it

Nu

mb

erF

un

d

Nu

mb

erC

ou

nci

l D

istr

ict

Cap

ital

Bu

dge

t A

men

ded

Exp

end

itu

re t

o

Dat

eR

emai

nin

g B

alan

ceF

Y2

01

8-1

9

Adopted

FY

20

19

-20

Planned

F

Y2

02

0-2

1

Pro

ject

ed

FY

20

21

-22

P

roje

cted

F

Y2

02

2-2

3

Pro

ject

ed

To

tal B

ud

get

Sout

h B

ranc

h C

ulve

rt L

ouis

iana

U_W

24

2F

_00

63

13

3,1

80

03

3,1

80

13

2,7

20

00

00

16

5,9

00

Thr

ockm

orto

n-R

eaga

n-D

rain

age

Impr

ovem

ents

U_W

19

8F

_00

63

20

00

07

92

,00

00

00

79

2,0

00

Tim

ber

Tra

il D

r. 1

02

45

U_W

24

3F

_00

63

13

40

,62

50

40

,62

53

65

,62

50

00

04

06

,25

0

Vin

ewoo

d D

rive

87

25

U_W

24

4F

_00

63

92

4,0

00

02

4,0

00

21

6,0

00

00

00

24

0,0

00

Whi

te R

ock

Cre

ek D

rain

age

Stud

y up

dat

e - o

f 1

98

9 F

PM

S St

udy

U_W

26

9F

_00

63

10

00

02

75

,00

00

00

02

75

,00

0

Will

iam

son

Bra

nch

- FP

MS

Alt

. 2U

_W2

78

F_0

06

39

13

,70

0,0

00

01

3,7

00

,00

00

00

6,9

03

,15

36

,79

6,8

47

27

,40

0,0

00

Woo

dy

Bra

nch

Flo

odpl

ain

Man

agem

ent

Stud

yU

_W2

71

F_0

06

34

00

00

00

25

0,0

00

02

50

,00

0

To

tal S

torm

Wat

er D

rain

age

Man

agem

ent

14

,98

0,6

68

01

4,9

80

,66

86

,02

4,8

48

18

,38

4,9

93

17

,87

8,6

53

11

,34

8,6

53

17

,80

8,6

53

86

,42

6,4

68

To

tal b

y D

epar

tmen

t$

48

0,3

48

,88

7$

12

4,2

50

,28

1$

35

6,0

98

,61

0$

22

,22

0,4

48

$3

8,5

13

,89

3$

26

,92

4,9

53

$1

1,3

48

,65

3$

17

,80

8,6

53

$5

97

,16

5,4

87

STO

RM D

RAIN

AGE

MAN

AGEM

ENT

CAPI

TAL

IMPR

OVE

MEN

TS

596

TRANSPORTATION CAPITAL IMPROVEMENTS MISSION Transportation capital improvements seek to enhance accessibility, safety, and mobility for all Dallas street users. HIGHLIGHTED ACCOMPLISHMENTS FOR FY 2017-18

1. Initiated procurement of 400 school flasher communication units to begin upgrading the outdated communication system to digital.

2. Completed design of 15 warranted (new) and reconstructed traffic signals citywide and begin construction of five traffic signals.

3. Initiated design of an additional 39 warranted (new) and reconstructed traffic signals.

4. Initiated procurement of detection equipment to begin the traffic signal synchronization project.

HIGHLIGHTED OBJECTIVES FOR FY 2018-19

1. Complete installation of 400 school flasher communication units to upgrade the communication system to digital.

2. Complete construction of 20 warranted (new) and reconstructed traffic signals citywide.

3. Complete design of 30 warranted (new) and reconstructed traffic signals citywide.

4. Initiate deployment of detection equipment for the traffic signal synchronization project.

5. Initiate design of Elmwood area street lighting, Park Row Avenue (from South Central Expressway to Jeffries) street lighting, and Simpson Stuart Road (from Bonnie View Road to Lancaster Road) street lighting projects.

597

TRANSPORTATION CAPITAL IMPROVEMENTS SERVICE DESCRIPTIONS Intergovernmental Partnership Projects Transportation projects in which the City is leveraging funding from other federal, state, and local sources. These projects typically include building roadways to the standard identified in the Thoroughfare Plan, adding turn lanes at intersections, signal and other ITS upgrades, and trail projects. Street Lighting Installation of new or replacement of existing street lights. Traffic Intersection Capacity and Safety Improvement Planning, design, and construction of physical improvements to intersections to improve carrying capacity and traveler and pedestrian safety. Traffic Signals Implantation of crosswalks including necessary signage and lighting.

598

599

TRANSPORTATION CAPITAL IMPROVEMENTS USE OF FUNDS SUMMARY

Activity Capital Budget

Adopted Expenditure

ITD Remaining

Balance

Intergovernmental Partnership Projects

$4,650,929 $0 $4,650,929

Street Lighting 616,963 0 616,963

Traffic Intersection Capacity - Safety Improvement

176,432 310 176,122

Traffic Signals 4,414,789 34,795 4,379,994

Department Total $9,859,113 $35,105 $9,824,008

600

TRANSPORTATION CAPITAL IMPROVEMENTS

FY 2018-19 Adopted

FY 2019-20 Planned

FY 2020-21 Projected

FY 2021-22 Projected

FY 2022-23 Projected

Total

$54,300 $0 $15,744,350 $4,244,350 $0 $24,693,929

1,961,723 2,346,120 860,430 0 0 $5,785,236

261,675 880,550 1,535,072 102,500 0 $2,956,229

4,894,900 8,843,800 8,343,800 0 0 $26,497,289

$7,172,598 $12,070,470 $26,483,652 $4,346,850 $0 $59,932,683

601

602

Pro

ject

Un

it

Nu

mb

erF

un

d

Nu

mb

erC

ou

nci

l D

istr

ict

Cap

ital

A

do

pte

dE

xpen

dit

ure

to

D

ate

Rem

ain

ing

Bal

ance

FY

20

18

-19

Adopted

FY

20

19

-20

Planned

FY

20

20

-21

P

roje

cted

FY

20

21

-22

P

roje

cted

FY

20

22

-23

P

roje

cted

To

tal B

ud

get

AC

TIV

ITY

Inte

rgo

vern

men

tal P

artn

ersh

ip P

roje

cts

Dav

is S

tree

t fr

om

Co

ckre

ll H

ill t

o C

linto

n

Ave

U_V

13

5F

_1V

22

1, 3

$0

$0

$0

$0

$0

$0

$4

,00

0,0

00

$0

$4

,00

0,0

00

McK

inn

ey A

ve/C

ole

Tw

o W

ay C

on

vers

ion

U_V

13

7F

_1V

22

14

00

00

08

,00

0,0

00

00

8,0

00

,00

0

Mo

der

n S

tree

tcar

Ext

ensi

on

U_W

07

2F

_3T

22

14

4,0

00

04

,00

00

00

00

4,0

00

Rai

l Ro

ad C

ross

ing

Qu

iet

Zo

nes

U_V

14

2F

_1V

22

6, 7

, 90

00

54

,30

00

24

4,3

50

24

4,3

50

05

43

,00

0

Riv

erfr

on

t F

rom

Up

pr

Tra

cks

To

Cad

izU

_V1

34

F_1

V2

21

, 2 ,6

4,6

46

,92

90

4,6

46

,92

90

00

00

4,6

00

,00

0

UT

So

uth

wes

tern

Med

ical

Dis

tric

tU

_V1

40

F_1

V2

22

00

00

07

,50

0,0

00

00

7,5

00

,00

0

To

tal I

nte

rgo

vern

men

tal P

artn

ersh

ip P

roje

cts

4,6

50

,92

90

4,6

50

,92

95

4,3

00

01

5,7

44

,35

04

,24

4,3

50

02

4,6

47

,00

0

Stre

et L

igh

tin

g

Elm

wo

od

Are

a St

reet

Lig

hti

ng

U_V

17

4F

_1V

22

11

00

,00

00

10

0,0

00

45

0,0

00

45

0,0

00

00

01

,00

0,0

00

Elm

wo

od

Are

a St

reet

Lig

hti

ng

U_V

29

9F

_1V

22

14

95

,60

30

95

,60

39

5,6

03

08

60

,43

00

01

,05

1,6

36

Par

k R

ow

Ave

Fro

m S

ou

th C

entr

al E

xpy

to

Jeff

ries

St-

Ligh

tin

gU

_V1

75

F_1

V2

27

84

,80

00

84

,80

03

81

,60

03

81

,60

00

00

84

8,0

00

Sou

th B

lvd

Fro

m S

ou

th C

entr

al E

xpy

To

M

ead

ow

St

Ligh

tin

gU

_V1

76

F_1

V2

27

12

0,9

60

01

20

,96

05

44

,32

05

44

,32

00

00

1,2

09

,60

0St

reet

Lig

hts

At

Par

kdal

e D

r A

nd

La

wn

view

Ave

U_V

17

7F

_1V

22

73

,20

00

3,2

00

14

,40

01

4,4

00

00

03

2,0

00

Stre

et L

igh

ts W

end

elki

n S

tU

_V1

78

F_1

V2

27

22

,40

00

22

,40

01

00

,80

01

00

,80

00

00

22

4,0

00

Stre

et L

igh

ts W

ith

in C

lare

mo

nt

Nei

ghb

orh

oo

dU

_V1

79

F_1

V2

27

12

0,0

00

01

20

,00

06

0,0

00

54

0,0

00

00

07

20

,00

0Si

mp

son

Stu

art

Rd

Fro

m B

on

nie

Vie

w R

d

To

Lan

cast

er R

dU

_V1

80

F_1

V2

28

70

,00

00

70

,00

03

15

,00

03

15

,00

00

00

70

0,0

00

To

tal S

tree

t Li

ghti

ng

61

6,9

63

06

16

,96

31

,96

1,7

23

2,3

46

,12

08

60

,43

00

05

,78

5,2

36

Tra

ffic

Inte

rsec

tio

n C

apac

ity

- Saf

ety

Imp

rove

men

tC

ou

nci

l Dis

tric

t 1

4 P

edes

tria

n

Safe

ty/C

ross

wal

k P

rogr

amU

_VA

21

F_1

V2

21

40

00

37

,50

03

7,5

00

37

,50

03

7,5

00

01

50

,00

0C

olle

te A

t T

rem

on

t A

nd

Ju

niu

s [P

ilot

Pro

ject

To

Co

nst

ruct

Mi

U_V

A2

4F

_1V

22

14

17

,15

00

17

,15

00

77

,17

50

00

94

,32

5C

ou

nci

l Dis

tric

t 1

Ped

estr

ian

Sa

fety

/Cro

ssw

alk

Pro

gram

U_V

A2

6F

_1V

22

10

00

65

,00

06

5,0

00

65

,00

06

5,0

00

02

60

,00

0C

ou

ntr

y C

reek

Dr-

Ro

ad C

losu

re-T

urn

A

rou

nd

U_V

A2

3F

_1V

22

14

$4

2,8

75

$0

$4

2,8

75

$0

$3

85

,87

5$

0$

0$

0$

42

8,7

50

TRAN

SPO

RTAT

ION

CAP

ITAL

IMPR

OVE

MEN

TS

603

Pro

ject

Un

it

Nu

mb

erF

un

d

Nu

mb

erC

ou

nci

l D

istr

ict

Cap

ital

A

do

pte

dE

xpen

dit

ure

to

D

ate

Rem

ain

ing

Bal

ance

FY

20

18

-19

Adopted

FY

20

19

-20

Planned

FY

20

20

-21

P

roje

cted

FY

20

21

-22

P

roje

cted

FY

20

22

-23

P

roje

cted

To

tal B

ud

get

Kie

st B

lvd

- Le

db

ette

r D

r In

tere

sect

ion

U_W

22

8F

_05

56

$4

6,4

07

$3

10

$4

6,0

97

$4

6,4

07

Ric

hm

on

d A

ve A

t Sk

illm

an S

t In

ters

ecti

on

Im

pro

vem

ents

[Rem

ov

U_V

A2

5F

_1V

22

14

70

,00

00

70

,00

00

31

5,0

00

00

03

85

,00

0

Skill

man

at

Wal

nu

t H

illU

_VA

22

F_1

V2

21

00

00

15

9,1

75

01

,43

2,5

72

00

1,5

91

,74

7T

ota

l Tra

ffic

Inte

rsec

tio

n C

apac

ity

- Saf

ety

Imp

rove

men

t1

76

,43

23

10

17

6,1

22

26

1,6

75

88

0,5

50

1,5

35

,07

21

02

,50

00

2,9

56

,22

9

Tra

ffic

Sig

nal

sC

ou

nci

l Dis

tric

t 9

tra

ffic

sig

nal

s im

pro

vem

ents

[lo

cati

on

s f

U_V

A2

9F

_1V

22

94

4,0

00

04

4,0

00

31

6,4

00

25

3,8

00

25

3,8

00

00

86

8,0

00

Tra

ffic

Sig

nal

Syn

chro

niz

atio

nU

_VA

27

F_1

V2

29

4,0

09

,22

8

30

,18

9

3,9

79

,03

9

57

8,5

00

4

,59

0,0

00

4

,59

0,0

00

0

01

3,7

67

,72

8

War

ante

d T

raff

ic S

ign

al

U_V

A2

8F

_1V

22

CW

36

1,5

61

4,6

06

35

6,9

55

4,0

00

,00

04

,00

0,0

00

3,5

00

,00

00

01

1,8

61

,56

1

To

tal T

raff

ic S

ign

als

4,4

14

,78

93

4,7

95

4,3

79

,99

44

,89

4,9

00

8,8

43

,80

08

,34

3,8

00

00

26

,49

7,2

89

To

tal b

y D

epar

tmen

t$

9,8

59

,11

3$

35

,10

5$

9,8

24

,00

8$

7,1

72

,59

8$

12

,07

0,4

70

$2

6,4

83

,65

2$

4,3

46

,85

0$

0$

59

,88

5,7

54

TRAN

SPO

RTAT

ION

CAP

ITAL

IMPR

OVE

MEN

TS

604

TRANSPORTATION CAPITAL IMPROVEMENTS OPERATING AND MAINTENANCE COSTS

Capital projects require operating and maintenance costs to maintain and extend the life of the completed project. Operating and maintenance costs are budgeted after the completion of the project.

Project Unit

Number FY 2018-19 Adopted

FY 2019-20 Planned

FY 2020-21 Projected

FY 2021-22 Projected

FY 2022-23 Projected

Elmwood Area Street Lighting

V174 $0 $0 $0 $25,000 $25,000

Park Row Ave From South Central Expy to Jeffries St-Lighting

V175 0 0 0 21,200 21,200

South Blvd From South Central Expy To Meadow St Lighting

V176 0 0 0 30,240 30,240

Street Lights at Parkdale Dr And Lawnview Ave

V177 0 0 0 800 800

Street Lights Wendelkin St V178 0 0 0 5,600 5,600

Street Lights Within Claremont Neighborhood

V179 0 0 0 30,000 30,000

Simpson Stuart Rd From Bonnie View Rd To Lancaster Rd

V180 0 0 0 17,500 17,500

Skillman at Walnut Hill VA22 0 0 0 2,500 2,500

Operating and Maintenance Department Total

$0 $0 $0 $132,840 $132,840

605

606

INDEX OF CAPITAL FUNDS BY DEPARTMENTAviation (AVI)0131 Aviation Construction0137 Aviation Parking Garage Ct013B Aviation Aip Grant Fund 13B0477 Aviation Passenger Facility Charge (PFC) fundA477 Aviation Passenger Facility Charge -Near Term ProjectsB478 LFMP AVI CIP programF006 Faa Bio-Explosive DetectF156 People Mover ConnectorF200 AVI-FAA Grant-32 ProjectsF310 FAA AIP GrantF367 AVI-FAA Grant-Reconstruction Taxiway Delta 2F482 FAA AIP Grant-Runway Incursion Mitigation ProjectF491 FAA AIP Grant-Design Taxiway B Rehabilitation ProjectF515 FAA AIP Grant-Taxiway M Extension Design ProjectF526 FAA AIP Grant-Runway 18-36 Conversion to Taxiway E Project

Convention and Event Services Facilities (CCT)0070 Arena Project Fund0071 Arena Construction Fund0075 Arena Interest [Taxable]0078 98 Convention Ctr Expan0081 Conv. Center Asbestos Abate08I0082 Convention Center Const.0083 Cct Revenue Contingency0084 Civic Center Expansion0092 1989 Convention Ctr Expans0096 92 Convention Ctr Expansion 960161 Arena Const Fund[Tax Exemp0165 Arena Interest [Tax-Exempt0564 2008 Certificates Of Ob-Convention Center Hotel Land Purchase0568 Convention Center Revenue BondsS245 NCTCOG Grant ILA-Project Paseo

Dallas Water Utilties (DWU)0102 Water Construction0103 Sewer Construction0105 Water System Imp.0106 Sewer System Imp.0111 1987 Water Revenue Bonds0112 1987 Wastewater Revenue Bn

607

Dallas Water Utilties Cont.0113 Series 1989 Water System I0114 1989 Series 1989 Wastewate0115 Water Capital Improvement0116 Wastewater Capital Imprv0119 Series-A Wastewater Syst Im11B0121 Dwu Public Art Fund0122 1991 Wastewater Rev Bonds0123 1991 Water Revenue Bond0124 Series 1993-A Water Improv0125 Series 1993-A Wastewater I0127 91 A Wastewater Revenue Bd0128 94 Revenue Bonds-Wastewate0129 94 Revenue Bonds-Water0141 1994-A Water System Improv0142 1994-A Waste Water Sys Imp0143 Water- 95 Revenue Bonds0144 Wastewater -95 Revenue Bon0145 1995-A Water Syst Improv Fund0146 1995-A Wastyewater Syst Improv0147 1996 Water Syst Improv Fund0148 1996 Waste Water Syst Impr0153 97 Water System Improvemen0154 97 Wastewater Sys Improve0155 97 Water Sys Imp White Roc0156 2002 Water Revenu Bonds0157 Water Rev Bnds Series 20030158 Ww Rev Bonds Series 20030159 2003A Water Rev Bonds0160 2003 Wwater Rev Bonds0569 Capital Equipment Acq Nts0588 2005 Equip Acquisition Notes1100 Water Revenue Bonds-Series 20061120 Water Revenue Bonds-Series 2009A1130 Water Revenue Bonds-Series 2009B1140 Water Revenue Bonds-Series 2009C1150 Water [Drinking Water]-TWDB1151 Wastewater[Clean Water]-TWDB1170 Water Improvement Seriesc117A 03 Cp-C Retirement Wtr117B 04 Cp-C Retirement Wtr117C 06 Cp- C Retirement Wtr117D 07 Cp- C Retirement Wtr117E 08 Cp- C Retirement Wtr1180 Wastewater Imprv Series C118A 03 Cp-C Retirement Wwtr

608

Dallas Water Utilties Cont.118B 04 Cp-C Retirement Wwtr118D 07 Cp-C Retirement Wwtr118E 08 Cp-C Retirement Wwtr2115 Water Capital Improvement Series D2116 Wastewater Capital Imprv. Series D3115 Water Capital Improvement Series3116 Wastewater Capital Imprv. SeriesA115 99 Cp Retirement WaterA116 99 Cp Retirement WastewtrB115 00 Cp Retirement WaterB116 00 Cp Retirement WastewtrC115 01 Cp Retirement WaterC116 01 Cp Retirement WastewtrD115 02 Cp Retirement WaterD116 02 Cp Retirement WastewtrE115 03 Cp-B Retirement WaterE116 03 Cp-B Retirement WwtrF072 Epa Cwwtp Rough ScreensF115 04 Cp-B Retirement WaterF116 04 Cp-B Retirement WwtrG115 05 Cp-B Retirement WtrG116 05 Cp-B Retirement WwtrH115 06 Cp-B Retirement WtrH116 06 Cp-B Retirement WwtrJ115 07 Cp-B Retirement WtrJ116 07 Cp-B Retirement WwtrK115 08 Cp-B Retirement WtrK116 08 Cp-B Retirement WwtrS138 Twdb Regin Facility Grant

City Facilities (EBS)0504 Majestic-Music Hall Maj Main0534 01 Equipment Acquisition0556 Capital Projects Reimburse0563 2007 Certificates Of Ob-major maintenance0566 2008A Certificate Of Obligation-CIS0569 Capital Equipment Acq Nts0571 Capital Construction0578 Iroc Fac. Relocation Fund0587 2004 Equip Acquisition Nt0588 2005 Equip Acquisition Notes0592 2005 Certificate Of Obligation0595 2006 Equip Acquisition Nt0598 2007 Equip Acquisition Nt0600 2008 Equip Acquisition Nt

609

City Facilities Cont.0613 2010 Equip Acquisition Nt0625 2002 General Capital Reser0629 2010A Equip Acquisition Nt0671 Capital Construction0L60 City Facilities Repair- Im0N60 City Facilities Repairs - Imp0P41 Fire Protection Fac0P44 Police Headqtrs Fac Imp0P46 City Animal Control Fac0P60 City Fac Imp Fund1P42 Library Services Imp Fnd1P60 City Facilities And Imp1T11 Land Acquisition in Cadillac Heights1T33 Public Safety Facilities1T60 City Hall, City Service and Maintenance Facilities1V33 Public Safety [G]1V42 Library [E]1V43 Homeless Assistance [J]1V60 Facilities [H]2T33 Public Safety Facilities2T42 Library Facilities2T60 City Hall, City Service and Maintenance Facilities3R41 Fire Station3R42 Library Facilities3R44 Police Facilities3R49 Cultural Arts3R60 City Services-Facility3T33 Public Safety Facilities4R42 Library Facilities 04-054R44 Police Facilities4R49 Cultural Arts 04-054T11 Land Acquisition in Cadillac Heights5R42 Library Facilities Fund5R44 Police Facilities Fund5R49 Cultural Arts Facilities Fund6R41 Fire Station Facilities Fund6R42 06 Library Facilities6R44 06 Police Facilities6R49 06 Cultural Arts Facilities Fund6T33 Public Safety Facilities6T42 Library Facilities6T49 Cultural Arts Facilities6T60 City Hall, City Service and Maintenance Facilities7T11 Land Acquisition in Cadillac Heights7T33 Public Safety Facilities

610

City Facilities Cont.7T42 Library Facilities7T49 Cultural Arts Facilities7T60 City Hall, City Service and Maintenance Facilities8P44 Police Headquarters Fac8T00 Park and Recreation Facilities8T30 Court Facilities8T33 Public Safety Facilities8T42 Library Facilities8T49 Cultural Arts Facilities8T60 City Hall, City Service and Maintenance Facilities9P41 Fire Protection Fac9T60 City Hall, City Service and Maintenance FacilitiesBT11 Land Acquisition in Cadillac HeightsBT30 Court FacilitiesBT42 Library FacilitiesBT49 Cultural Arts FacilitiesML12 2012 Master Lease-Equipment FundML13 2013Master Lease-Equipment FundML14 2014Master Lease-Equipment FundML15 2015 Master Lease-Equipment FundML16 2016 Master Lease-Equipment FundML17 2017 Master Lease-Equipment FundML18 2018 Master Lease-Equipment FundML19 2019 Master Lease-Equipment FundMLS2 2019 Sanitation Master Lease-Equipment Fund

Economic Development (ECO)0030 Cityplace Tax Increment Fn0032 State Thomas Tif Dist0033 Cedars Tax Increment Finan0034 Oak Cliff-Gateway Tif Dist0035 City Center Tif District0036 Farmers Market Tif Distric0038 Sports Arena0042 2001 City Place Tif Bond0043 2004 City Place Tif Bond0044 Downtown Connection TIF0046 Southwestern Medical TIF District0048 Vickery Meadow TIF District0049 Mall Area Redevelopment TIF District0050 Design District TIF0052 SkillmanCorridor TIF District0054 Grand Park South TIF District0056 Deep Ellum TIF0058 Fort Worth Avenue TIF

611

Economic Development Cont.0060 Davis Garden TIF0062 Transit Oriented Development TIF0064 Maple-Mockingbird TIF0066 Cypress Water TIF District0352 Public-Private Partnership0368 Dallas Econ Dev Corp-Oper Cost0556 Capital Projects Reimburse0625 2002 General Capital Reser0632 Farmers Market Area Infrastructure0P52 01 Southport Business Park1T52 Economic - S. Area of City Transit-Oriented Development1V52 ECO [I]2T52 Economic - S. Area of City Transit-Oriented Development2U52 Economic - S. Area of City Transit-Oriented Development2U53 Housing Development3U52 Economic Development and Housing Development Program4U52 Economic Development and Housing Development Program Fund6T52 Economic - S. Area of City Transit-Oriented Development7T52 Economic - S. Area of City Transit-Oriented Development8T52 Economic - S. Area of City Transit-Oriented Development9T52 Economic - S. Area of City Transit-Oriented DevelopmentS250 Lake Highlands Project

Housing (HOU)0035 City Center Tif District0044 Downtown Connection TIF0567 2010 Certificate of Obligation-Hou Purposes0573 Neighborhood Dev Peo-Prp0NRP Section 108 Neigh Renaissannrp1T10 Land Acquisition under the Land Bank Program1T52 Economic - S. Area of City Transit-Oriented Development1U53 Housing Development2T10 Land Acquisition under the Land Bank Program2U53 Housing Development3R10 Land Acquisition3T10 Land Acquisition under the Land Bank Program3U53 Economic Development and Housing Development4R10 Land Acquisition 04-054U53 Economic Development and Housing Development Program Fund6S43 Homeless Assistance Facilities Fund7T52 Economic - S. Area of City Transit-Oriented Development8T52 Economic - S. Area of City Transit-Oriented Development9T52 Economic - S. Area of City Transit-Oriented Development

612

Cultural Facilities (OCA)0152 Municipal Radio Facility Imp.0504 Majestic-Music Hall Maj Main0515 Performing Arts Complex0671 Capital Construction1V49 Cultural Affairs [F]8T42 Library Facilities

Public Works (PBW)0214 Central Library Gift0352 Public-Private Partnership0503 Cbd Parking Garage0504 Majestic-Music Hall Maj Main0512 Walker Capital Project0522 Street System Improvements0523 Storm Drain Improvements0532 2000 Cert Of Oblig Police0533 2000 Cos Bachman Lake Dred0541 Fire Protection Improvemen0542 Library Improvement0544 Police - Multi. Service0549 Concert Hall Improvement0550 Street Resurfacing [2010]0553 Nw Svc Ctr Relocation0555 Cotton Bowl 0556 Capital Projects Reimburse0559 2003 Certificate Of Obligation0581 N. Central Transitway0582 Central Expwy. Imp.0589 2004 Certificates Of Ob0592 2005 Certificate Of Obligation0671 Capital Construction0715 Street and Alley Improvement Fund0717 Resurfacing and Reconstruction Improvements Fund0A22 Street System Improvements0A23 Storm Drain Improvements0A41 Fire Protection Improvemen0A44 Police - Multi. Service0B22 Street System Improvements0B23 Storm Drain Improvements0B41 Fire Protection Improvemen0B44 Police - Multi. Service0C22 Street System Improvements0C23 Storm Drain Improvements0CLF Flood Protection-Land Acquisit0CLS Street Sys-Land Acqui-1990 Ser

613

Public Works Cont. 0D22 Street System Improvements0D23 Storm Drainage Improvement0D41 Fire Capital - D Sell0D42 Library Capital D Sale Pbw0D44 Police - Multiple Services Fac0E14 Trinity Park0E22 Street System Improvements0E23 Storm Drain Improvements0E41 Fire Protection Facilities0E42 Library Capital E Sale0E44 Police - Multi. Services0E52 Economic Development Adm0H82 North Central Exprwy Imprv0HLC Central Exprwy-Land Acqui-199O0I23 Flood Protection0J23 Storm Drainage Improvement0L00 Major Park Rec, - Communit0L08 White Rock Lake Improvemen0L22 Street System Facilities0L23 Flood Protection-Storm Drainag0L60 City Facilities Repair- Im0M00 Major Park Rec - Comm0M08 White Rock Lake Imp0M22 Street System Facilities0M23 Flood Protection-Storm D0M41 Fire Protection Fac0M60 City Facilities Repairs0N00 Major Park, Rec - Communit0N22 Street System Facilities0N23 Flood Protection-Storm Drainge0N41 Fire Protection Facilities0N44 Police Headquarters Facility0N60 City Facilities Repairs - Imp0P14 Trinity River Corridor Pj0P22 Street And Throughfare Imp0P23 01 Flood Protection Storm0P41 Fire Protection Fac0P42 Library Services Fac Imp0P44 Police Headqtrs Fac Imp0P46 City Animal Control Fac0P52 01 Southport Business Park0P60 City Fac Imp Fund1P14 Trinity River Project 10-111P22 Street And Throughfare Imp1P23 Flood Protection And Storm

614

Public Works Cont. 1P42 Library Services Imp Fnd1P46 City Animal Control Fac1P60 City Facilities And Imp1T11 Land Acquisition in Cadillac Heights1T22 Street and Transportation improvements1T23 Flood Protection and Storm Drainage Facilities1T33 Public Safety Facilities1T40 Farmers Market1T49 Cultural Arts Facilities1T60 City Hall, City Service and Maintenance Facilities1U22 Street and Transportation improvements1V22 Street and Transportation [A]2P14 Trinity River Coordior Project2T22 Street and Transportation improvements2T33 Public Safety Facilities2T42 Library Facilities2T49 Cultural Arts Facilities2T60 City Hall, City Service and Maintenance Facilities2U22 Street and Transportation improvements3P14 Trinity River Corridor Project fund3R07 Arts Theater3R10 Land Acquisition3R21 Specified Streets3R22 Streets And Throughfares3R23 Flood Protection3R40 Farmers Mkt3R41 Fire Station3R42 Library Facilities3R44 Police Facilities3R46 Animal Shelter3R49 Cultural Arts3T22 Street and Transportation improvements3T33 Public Safety Facilities3T42 Library Facilities3T49 Cultural Arts Facilities3U22 Street and Transportation improvements4P14 Trinity R. Corridor 04-054R21 Specified Streets 04-054R22 Streets -Throughfares 4-54R23 Flood Protection 04-054R40 Farmers Mkt 04-054R41 Fire Station 04-054R42 Library Facilities 04-054R43 Homeless Facilities 04-054R44 Police Facilities

615

Public Works Cont. 4R49 Cultural Arts 04-054R52 Economic Development 4-054T11 Land Acquisition in Cadillac Heights4T22 Street and Transportation improvements4T49 Cultural Arts Facilities4T60 City Hall, City Service and Maintenance Facilities4U22 Street and Transportation improvements5P14 Trinity River Corridor Project fund5R07 Arts theater fund5R21 Specified Street Projects Fund5R22 Street and Transportation improvement fund5R23 Flood Protection and Storm Drainage Fund5R40 Farmers Market Improvement Fund5R41 Fire Station Facilities Fund5R42 Library Facilities Fund5R44 Police Facilities Fund5R49 Cultural Arts Facilities Fund5R52 Economic and Business Development Fund6P14 06 Trinity River Corridor Project6R07 06 Arts Theater6R21 06 Specified Street Project6R22 06 Street and Transportation Improvements6R23 06 Flood Protection-Storm Drainage6R41 Fire Station Facilities Fund6R42 06 Library Facilities6R44 06 Police Facilities6R49 06 Cultural Arts Facilities Fund6R52 Economic and Business Development6S43 Homeless Assistance Facilities Fund6T22 Street and Transportation improvement fund6T23 Flood Protection and Storm Drainage Facilities6T33 Public Safety Facilities6T42 Library Facilities6T49 Cultural Arts Facilities6T60 City Hall, City Service and Maintenance Facilities7T11 Land Acquisition in Cadillac Heights7T22 Street and Transportation improvements7T23 Flood Protection and Storm Drainage Facilities7T33 Public Safety Facilities7T40 Farmers Market7T42 Library Facilities7T49 Cultural Arts Facilities7T60 City Hall, City Service and Maintenance Facilities8P14 Trinity River Corridor Pj8P22 Streets - Thoroughfare Imp

616

Public Works Cont. 8P23 Flood Protection - Storm D8P41 Fire Protection Fac8P42 Library Facilities8P44 Police Headquarters Fac8P46 City Animal Control Fac8P49 Cultural Arts Facilities8P52 Economic Development8P60 City Facilities Repair Imp8T11 Land Acquisition in Cadillac Heights8T22 Street and Transportation improvements8T23 Flood Protection and Storm Drainage Facilities8T30 Court Facilities8T33 Public Safety Facilities8T42 Library Facilities8T49 Cultural Arts Facilities8T60 City Hall, City Service and Maintenance Facilities9P14 Trinity River Corridor Pj9P22 Streets - Thoroughfare Imp9P23 Flood Protection - Storm D9P41 Fire Protection Fac9P42 Library Facilities9P49 Cultural Arts Facilities9P52 Economic Development9P60 City Facilities Repair Imp9T23 Flood Protection and Storm Drainage Facilities9T60 City Hall, City Service and Maintenance FacilitiesAR07 Performing Arts Theater Advance FundBT11 Land Acquisition in Cadillac HeightsBT23 Flood Protection and Storm Drainage FacilitiesBT30 Court FacilitiesBT42 Library FacilitiesBT49 Cultural Arts FacilitiesDB49 Dallas Black Dance Theater Participation FundDL00 Latino Cultural Ctr DonateDL14 I-30 Bridge Donation FundDL42 Library Private DonationDM14 Moore Park Gateway Donation FundDT14 Woodall Rodgers Bridge FundL003 Capital Assesment 2003BPL006 Capital Assesment 2006BPL012 Capital Assesment 2012BPL085 Capital Assesment Fund-85L095 Capital Assessments FundL098 Capital Assesment Fund-98ML18 2018 Master Lease-Equipment Fund

617

Public Works Cont. S232 Regional Toll revenue II - Katy Trail Phase VIS250 Lake Highlands ProjectS295 TxDot RTR-SW - Landscape Imp Off SystemTP14 US Army Corps of Engineers Proj Co.TR02 Woodall Rodgers Ext Design

Parks and Recreation (PKR)0330 Samuell Park Exp. Trust0399 Texas Horse Park fund of the Dallas Foundation0426 Fair Park Naming Sponsorship0448 Fair Park Improvement Fund0467 Elgin B. Robertson Land Sale Funds0530 Capital Gifts Donation & Devlp0535 State Fair Of Tx Cap Const0556 Capital Projects Reimburse0671 Capital Construction0L00 Major Park Rec, & Communit0M00 Major Park Rec & Comm0M05 Neighborhood Park Play0N00 Major Park, Rec & Communit0N05 Neighborhood Park, Play & Rec0P00 01 Park Play Ground Rec0T00 Park and Recreation Facilities1P00 02 Park Play Ground Rec1T00 Park and Recreation Facilities1V00 Park and Recreation Facilities (B)1V02 Fair Park Improvements (C)2T00 Park and Recreation Facilities3R00 Major Parks3R05 Neighborhood Parks3T00 Park and Recreation Facilities4R00 Major And City Wide Park Rec4R05 Neighbor And Community Park Pl4T00 Park and Recreation Facilities5R00 Major and city wide park and recreation fund5R05 Neighborhood and community park, playground recreation fund6R00 06 Major and Citywide Park Recreation6R05 06 Neighborhood & Community Park. Playground Recreation6T00 Park and Recreation Facilities7T00 Park and Recreation Facilities8P00 Park Play Recreation & Com8T00 Park and Recreation Facilities9P00 Park Play Recreation & Com9T00 Park and Recreation FacilitiesBT00 Park and Recreation Facilities

618

Parks and Recreation Cont.P119 Collin County PFAP-Moss Glen Park Devt GrantS210 Texas Park and Wildlife Dept Urban Outdoor Grant Fund

Transportation (TRN)0556 Capital Projects Reimburse1V00 Park and Recreation Facilities (B)1V22 Street and Transportation [A]3T22 Street and Transportation improvements

619

620