FLOOD PROTECTION AND STORM DRAINAGE CAPITAL IMPROVEMENTS Budget as <strong>of</strong> Spent or Committed Use <strong>of</strong> Funds 05-31-12 05-31-12 Remaining as <strong>of</strong> 05-31-12 FY <strong>2012</strong>-<strong>13</strong> Proposed FY 20<strong>13</strong>-14 Estimated FY 2014-15 Estimated Future Cost Total Estimated Cost Erosion Control 3,640,215 2,504,119 1,<strong>13</strong>6,096 0 0 0 0 3,640,215 Flood Management 163,322,495 82,143,496 81,178,999 15,500,000 8,440,433 60,<strong>13</strong>6 0 187,323,064 Land Acquisition 524,600 202,760 321,840 0 0 0 0 524,600 Public Art 1,270,749 <strong>13</strong>3,495 1,<strong>13</strong>7,254 0 0 86,164 0 1,356,9<strong>13</strong> Storm Drainage Relief System 66,487,411 34,104,803 32,382,607 10,000,000 0 66,836,265 0 143,323,676 Total $235,245,470 $119,088,674 $116,156,797 $25,500,000 $8,440,433 $66,982,565 $0 $336,168,468 384
FLOOD PROTECTION AND STORM DRAINAGE 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 Altadena at Alley Erosion Control Clean, Healthy 05 06 Bond 43,907 43,907 0 0 0 0 0 43,907 3rd/12 Environment Program Ash Creek - S. Fork - Bridges at Lakeland Flood Management Clean, Healthy 07 03 Bond 65,385 59,987 5,398 0 0 0 0 65,385 3rd/<strong>13</strong> Environment Program Ash Creek - S. Fork - Bridges at Lakeland Flood Management Clean, Healthy 07 06 Bond 3,877,784 214,724 3,663,060 0 0 0 0 3,877,784 3rd/<strong>13</strong> Environment Program Ash Creek Estates at Meadow Way Storm Drainage Clean, Healthy 07 06 Bond 415,540 51,006 364,534 0 0 0 0 415,540 1st/<strong>13</strong> Relief System Environment Program Ash Creek Tributary at Kiltartan Erosion Control Clean, Healthy 09 06 Bond 195,115 195,115 0 0 0 0 0 195,115 4th/11 Environment Program Auto Trash Cleaners at Pump Stations Flood Management Clean, Healthy <strong>City</strong>wide 06 Bond 2,040,993 732,958 1,308,035 0 0 0 0 2,040,993 Environment Program Various Beckley Club Branch at 122 South Shore Erosion Control Clean, Healthy 04 06 Bond 142,946 17,046 125,900 0 0 0 0 142,946 2nd/11 Environment Program Claremont 8022 Erosion Control Clean, Healthy 07 06 Bond 103,202 72,094 31,108 0 0 0 0 103,202 2nd/12 Environment Program Clarksdale 2<strong>13</strong>2 and 2126 Erosion Control Clean, Healthy 09 06 Bond 347,154 263,122 84,032 0 0 0 0 347,154 2nd/12 Environment Program Cliffwood 6707 and Blackstone 2617 Flood Management Clean, Healthy 08 03 Bond 199,817 198,499 1,318 0 0 0 0 199,817 2nd/12 Environment Program Conrad 216 - 221 Storm Drainage Clean, Healthy 04 06 Bond 94,633 14,650 79,983 0 0 0 0 94,633 N/A Relief System Environment Program Contingency Reserve - 2003 Bond Program Flood and Storm Drainage Proposition Flood Management Clean, Healthy <strong>City</strong>wide 03 Bond 2,270 0 2,270 0 0 0 0 2,270 Environment Program N/A Contingency Reserve - 2006 Bond Program - Flood Flood Management Clean, Healthy <strong>City</strong>wide 06 Bond 378,807 0 378,807 0 0 0 0 378,807 Environment Program N/A 385