WATER UTILITIES CAPITAL IMPROVEMENTS Project Budget Spent or Remaining Service Key Focus Council Funding as <strong>of</strong> Committed as <strong>of</strong> FY <strong>2012</strong>-<strong>13</strong> FY 20<strong>13</strong>-14 Area District Source 5/31/12 05/31/12 05/31/12 Proposed Estimated FY 2014-15 Estimated Future Cost Total Estimated Cost In Service Date Automated Meter Reading Project (AMR) Service Centers, Offices and Research Facilities E³ Government <strong>City</strong>wide Revenue 5,000,000 3,817,982 1,182,018 0 0 0 0 5,000,000 Various Bonds Bachman Water Treatment Plant Water Treatment Clean, Healthy <strong>City</strong>wide Revenue 26,508,727 26,428,315 80,412 0 0 0 0 26,508,727 Plants and Associated Environment Bonds Facilities Bachman Water Treatment Plant Water Treatment Clean, Healthy <strong>City</strong>wide Revenue 18,062,339 18,037,771 24,568 0 0 0 0 18,062,339 Plants and Associated Environment Bonds Facilities Bachman Water Treatment Plant Water Treatment Clean, Healthy <strong>City</strong>wide Comm'l Paper 58,771,320 41,105,320 17,666,000 0 50,000,000 0 250,000 109,021,320 Plants and Associated Environment Facilities Bachman Water Treatment Plant Water Treatment Clean, Healthy <strong>City</strong>wide Capital 17,725,554 15,879,825 1,845,728 0 0 250,000 3,000,000 20,975,554 Plants and Associated Environment Construction Facilities Various Various Various Various Bond/Commerc Paper Sale Ex Pr<strong>of</strong>essional E³ Government <strong>City</strong>wide Comm'l Paper 236,167 236,167 0 0 0 0 0 236,167 Various Services and Debt Issuance Bond/Commerc Paper Sale Ex Pr<strong>of</strong>essional E³ Government <strong>City</strong>wide Comm'l Paper 381,928 381,928 0 0 0 0 0 381,928 Various Services and Debt Issuance Central Wastewater Treatment Plant Wastewater Clean, Healthy <strong>City</strong>wide Revenue 47,028,734 46,047,375 981,359 0 0 0 0 47,028,734 Treatment Plants and Associated Environment Bonds Facilities Central Wastewater Treatment Plant Wastewater Clean, Healthy <strong>City</strong>wide Capital 50,807,504 49,792,790 1,014,714 0 6,100,000 5,000,000 5,500,000 67,407,504 Treatment Plants and Associated Environment Construction Facilities Central Wastewater Treatment Plant Wastewater Clean, Healthy <strong>City</strong>wide Comm'l Paper 28,616,343 25,104,906 3,511,437 0 0 0 0 28,616,343 Treatment Plants and Associated Environment Facilities Central Wastewater Treatment Plant Wastewater Clean, Healthy <strong>City</strong>wide Comm'l Paper 168,327,102 114,731,364 53,595,738 47,750,000 36,600,000 15,500,000 74,000,000 342,177,102 Treatment Plants and Associated Environment Facilities East Side Water Treatment Plant Water Treatment Clean, Healthy <strong>City</strong>wide Revenue 64,598,866 62,946,409 1,652,457 0 0 0 0 64,598,866 Plants and Associated Environment Bonds Facilities East Side Water Treatment Plant Water Treatment Clean, Healthy <strong>City</strong>wide Comm'l Paper 35,964,067 34,574,562 1,389,505 7,300,000 40,000,000 65,000,000 8,000,000 156,264,067 Plants and Associated Environment Facilities Various Various Various Various Various Various 528
WATER UTILITIES CAPITAL IMPROVEMENTS Project Budget Spent or Remaining Service Key Focus Council Funding as <strong>of</strong> Committed as <strong>of</strong> FY <strong>2012</strong>-<strong>13</strong> FY 20<strong>13</strong>-14 Area District Source 5/31/12 05/31/12 05/31/12 Proposed Estimated FY 2014-15 Estimated Future Cost Total Estimated Cost In Service Date East Side Water Treatment Plant Water Treatment Clean, Healthy <strong>City</strong>wide Capital 30,779,438 30,239,103 540,335 0 4,300,000 14,300,000 5,800,000 55,179,438 Plants and Associated Environment Construction Facilities East Side Water Treatment Plant Water Treatment Clean, Healthy <strong>City</strong>wide Comm'l Paper 257,773,032 184,375,509 73,397,524 0 0 0 0 257,773,032 Plants and Associated Environment Facilities Elm Fork Water Treatment Plant Water Treatment Clean, Healthy <strong>City</strong>wide Capital 53,171,605 44,407,417 8,764,188 0 26,000,000 5,700,000 20,000,000 104,871,605 Plants and Associated Environment Construction Facilities Elm Fork Water Treatment Plant Water Treatment Clean, Healthy <strong>City</strong>wide Comm'l Paper 188,820,765 140,105,821 48,714,944 12,900,000 26,000,000 58,000,000 <strong>13</strong>5,000,000 420,720,765 Plants and Associated Environment Facilities Elm Fork Water Treatment Plant Water Treatment Clean, Healthy <strong>City</strong>wide Revenue 5,094,058 5,094,058 0 0 0 0 0 5,094,058 Plants and Associated Environment Bonds Facilities Various Various Various Various Various Enterprise Billing System Service Centers, E³ Government <strong>City</strong>wide Revenue 21,391,000 20,472,617 918,383 0 0 0 0 21,391,000 Various Offices and Research Facilities Bonds Public Art Program - Wastewater Public Art Culture, Arts and <strong>City</strong>wide Capital 1,739,000 0 1,739,000 178,000 98,000 104,000 41,000 2,160,000 Recreation Construction Various Public Art Program - Water Public Art Culture, Arts and <strong>City</strong>wide Capital 1,506,500 700,111 806,389 8,000 152,000 293,000 284,000 2,243,500 Recreation Construction Various Raw Water Pumping and Transmission Facilities Raw Water Pumping and Transmission Clean, Healthy Environment <strong>City</strong>wide Revenue Bonds 728,491 728,491 0 0 0 0 0 728,491 Various Raw Water Pumping and Transmission Facilities Raw Water Pumping and Transmission Clean, Healthy Environment <strong>City</strong>wide Capital Construction 56,821,581 55,419,543 1,402,038 0 500,000 1,000,000 1,500,000 59,821,581 Various Raw Water Pumping and Transmission Facilities Raw Water Pumping and Transmission Clean, Healthy Environment <strong>City</strong>wide Comm'l Paper 192,141,031 189,224,781 2,916,250 500,000 0 46,000,000 0 238,641,031 Various Raw Water Pumping and Transmission Facilities Raw Water Pumping and Transmission Clean, Healthy Environment <strong>City</strong>wide Revenue Bonds 16,288,534 16,022,486 266,048 0 0 0 0 16,288,534 Various Series 2009C DWU Revenue Bonds Water Supply Clean, Healthy <strong>City</strong>wide Revenue 94,723,000 94,723,000 0 0 0 0 0 94,723,000 Reservoirs and Dams Environment Bonds Various 529
- Page 1 and 2:
FY 2012-13 PROPOSED CAPITAL IMPROVE
- Page 3 and 4:
FY 2012-13 PROPOSED CAPITAL BUDGET
- Page 5 and 6:
FY 2012-13 PROPOSED CAPITAL BUDGET
- Page 7 and 8:
FY 2012-13 PROPOSED CAPITAL BUDGET
- Page 9 and 10:
2003 GENERAL OBLIGATION BOND PROGRA
- Page 11 and 12:
AVIATION FACILITIES CAPITAL IMPROVE
- Page 13 and 14:
AVIATION FACILITIES CAPITAL IMPROVE
- Page 15 and 16:
AVIATION FACILITIES CAPITAL IMPROVE
- Page 17 and 18:
AVIATION FACILITIES CAPITAL IMPROVE
- Page 19 and 20:
CITY FACILITIES CAPITAL IMPROVEMENT
- Page 21 and 22:
CITY FACILITIES CAPITAL IMPROVEMENT
- Page 23 and 24:
CITY FACILITIES CAPITAL IMPROVEMENT
- Page 25 and 26:
CITY FACILITIES CAPITAL IMPROVEMENT
- Page 27 and 28:
CITY FACILITIES CAPITAL IMPROVEMENT
- Page 29 and 30:
CITY FACILITIES CAPITAL IMPROVEMENT
- Page 31 and 32:
CITY FACILITIES CAPITAL IMPROVEMENT
- Page 33 and 34:
CITY FACILITIES CAPITAL IMPROVEMENT
- Page 35 and 36:
CITY FACILITIES CAPITAL IMPROVEMENT
- Page 37 and 38:
CITY FACILITIES CAPITAL IMPROVEMENT
- Page 39 and 40:
CONVENTION AND EVENT SERVICES FACIL
- Page 41 and 42:
CONVENTION AND EVENT SERVICES FACIL
- Page 43 and 44:
CULTURAL FACILITIES CAPITAL IMPROVE
- Page 45 and 46:
CULTURAL FACILITIES CAPITAL IMPROVE
- Page 47 and 48:
CULTURAL FACILITIES CAPITAL IMPROVE
- Page 49 and 50:
CULTURAL FACILITIES CAPITAL IMPROVE
- Page 51 and 52:
ECONOMIC DEVELOPMENT PROGRAMS AND I
- Page 53 and 54:
ECONOMIC DEVELOPMENT PROGRAMS AND I
- Page 55 and 56:
ECONOMIC DEVELOPMENT PROGRAMS AND I
- Page 57 and 58:
ECONOMIC DEVELOPMENT PROGRAMS AND I
- Page 59 and 60:
ECONOMIC DEVELOPMENT PROGRAMS AND I
- Page 61 and 62:
ECONOMIC DEVELOPMENT PROGRAMS AND I
- Page 63 and 64:
ECONOMIC DEVELOPMENT PROGRAMS AND I
- Page 65 and 66:
EQUIPMENT ACQUISITION MISSION This
- Page 67 and 68:
EQUIPMENT ACQUISITION Budget as of
- Page 69 and 70:
EQUIPMENT ACQUISITION Project Budge
- Page 71 and 72:
EQUIPMENT ACQUISITION Project Budge
- Page 73 and 74:
FLOOD PROTECTION AND STORM DRAINAGE
- Page 75 and 76:
FLOOD PROTECTION AND STORM DRAINAGE
- Page 77 and 78:
FLOOD PROTECTION AND STORM DRAINAGE
- Page 79 and 80:
FLOOD PROTECTION AND STORM DRAINAGE
- Page 81 and 82:
FLOOD PROTECTION AND STORM DRAINAGE
- Page 83 and 84:
PARK AND RECREATION CAPITAL IMPROVE
- Page 85 and 86:
PARK AND RECREATION CAPITAL IMPROVE
- Page 87 and 88:
PARK AND RECREATION CAPITAL IMPROVE
- Page 89 and 90:
PARK AND RECREATION CAPITAL IMPROVE
- Page 91 and 92:
PARK AND RECREATION CAPITAL IMPROVE
- Page 93 and 94:
PARK AND RECREATION CAPITAL IMPROVE
- Page 95 and 96:
PARK AND RECREATION CAPITAL IMPROVE
- Page 97 and 98:
PARK AND RECREATION CAPITAL IMPROVE
- Page 99 and 100:
PARK AND RECREATION CAPITAL IMPROVE
- Page 101 and 102:
PARK AND RECREATION CAPITAL IMPROVE
- Page 103 and 104:
PARK AND RECREATION CAPITAL IMPROVE
- Page 105 and 106:
PARK AND RECREATION CAPITAL IMPROVE
- Page 107 and 108:
PARK AND RECREATION CAPITAL IMPROVE
- Page 109 and 110:
PARK AND RECREATION CAPITAL IMPROVE
- Page 111 and 112:
STREET AND THOROUGHFARE CAPITAL IMP
- Page 113 and 114:
STREET AND THOROUGHFARE CAPITAL IMP
- Page 115 and 116:
STREET AND THOROUGHFARE CAPITAL IMP
- Page 117 and 118:
STREET AND THOROUGHFARE CAPITAL IMP
- Page 119 and 120:
STREET AND THOROUGHFARE CAPITAL IMP
- Page 121 and 122:
STREET AND THOROUGHFARE CAPITAL IMP
- Page 123 and 124:
STREET AND THOROUGHFARE CAPITAL IMP
- Page 125 and 126:
STREET AND THOROUGHFARE CAPITAL IMP
- Page 127 and 128:
STREET AND THOROUGHFARE CAPITAL IMP
- Page 129 and 130:
STREET AND THOROUGHFARE CAPITAL IMP
- Page 131 and 132:
STREET AND THOROUGHFARE CAPITAL IMP
- Page 133 and 134:
STREET AND THOROUGHFARE CAPITAL IMP
- Page 135 and 136:
STREET AND THOROUGHFARE CAPITAL IMP
- Page 137 and 138:
STREET AND THOROUGHFARE CAPITAL IMP
- Page 139 and 140:
STREET AND THOROUGHFARE CAPITAL IMP
- Page 141 and 142:
STREET AND THOROUGHFARE CAPITAL IMP
- Page 143 and 144:
STREET AND THOROUGHFARE CAPITAL IMP
- Page 145 and 146:
STREET AND THOROUGHFARE CAPITAL IMP
- Page 147 and 148:
STREET AND THOROUGHFARE CAPITAL IMP
- Page 149 and 150:
STREET AND THOROUGHFARE CAPITAL IMP
- Page 151 and 152:
STREET AND THOROUGHFARE CAPITAL IMP
- Page 153 and 154:
STREET AND THOROUGHFARE CAPITAL IMP
- Page 155 and 156:
STREET AND THOROUGHFARE CAPITAL IMP
- Page 157 and 158:
STREET AND THOROUGHFARE CAPITAL IMP
- Page 159 and 160:
STREET AND THOROUGHFARE CAPITAL IMP
- Page 161 and 162:
STREET AND THOROUGHFARE CAPITAL IMP
- Page 163 and 164:
STREET AND THOROUGHFARE CAPITAL IMP
- Page 165 and 166:
STREET AND THOROUGHFARE CAPITAL IMP
- Page 167 and 168: STREET AND THOROUGHFARE CAPITAL IMP
- Page 169 and 170: STREET AND THOROUGHFARE CAPITAL IMP
- Page 171 and 172: STREET AND THOROUGHFARE CAPITAL IMP
- Page 173 and 174: STREET AND THOROUGHFARE CAPITAL IMP
- Page 175 and 176: STREET AND THOROUGHFARE CAPITAL IMP
- Page 177 and 178: STREET AND THOROUGHFARE CAPITAL IMP
- Page 179 and 180: STREET AND THOROUGHFARE CAPITAL IMP
- Page 181 and 182: STREET AND THOROUGHFARE CAPITAL IMP
- Page 183 and 184: STREET AND THOROUGHFARE CAPITAL IMP
- Page 185 and 186: STREET AND THOROUGHFARE CAPITAL IMP
- Page 187 and 188: STREET AND THOROUGHFARE CAPITAL IMP
- Page 189 and 190: STREET AND THOROUGHFARE CAPITAL IMP
- Page 191 and 192: STREET AND THOROUGHFARE CAPITAL IMP
- Page 193 and 194: STREET AND THOROUGHFARE CAPITAL IMP
- Page 195 and 196: STREET AND THOROUGHFARE CAPITAL IMP
- Page 197 and 198: STREET AND THOROUGHFARE CAPITAL IMP
- Page 199 and 200: STREET AND THOROUGHFARE CAPITAL IMP
- Page 201 and 202: STREET AND THOROUGHFARE CAPITAL IMP
- Page 203 and 204: STREET AND THOROUGHFARE CAPITAL IMP
- Page 205 and 206: STREET AND THOROUGHFARE CAPITAL IMP
- Page 207 and 208: STREET AND THOROUGHFARE CAPITAL IMP
- Page 209 and 210: TRINITY RIVER CORRIDOR CAPITAL IMPR
- Page 211 and 212: TRINITY RIVER CORRIDOR CAPITAL IMPR
- Page 213 and 214: TRINITY RIVER CORRIDOR CAPITAL IMPR
- Page 215 and 216: WATER UTILITIES FACILITIES CAPITAL
- Page 217: WATER UTILITIES CAPITAL IMPROVEMENT
- Page 221 and 222: WATER UTILITIES CAPITAL IMPROVEMENT
- Page 223 and 224: WATER UTILITIES CAPITAL IMPROVEMENT