Visual aids and data analysis supporting an investigation into deferred infrastructure maintenance, cost escalation, and fiscal exposure in Willow Park, Texas.
Published February 2026 · Sources: City Council Packets (FY 2022–2025), IMS Pavement Survey (July 2025), ASCE 2025 Report Card, GFOA Best Practices
Visual 1 of 4
Timeline
Infrastructure Decision Timeline
Key capital infrastructure actions, cost escalations, and planning milestones from CIP adoption through projected completion — showing how conditions changed while the plan stayed static.
2022
Jun
North Side Sewer needs presented to Council
Derek Turner (Jacob & Martin) outlines $28.2M in future wastewater infrastructure — unfunded, not in CIP
MH Civil low bid $14.88M → withdrew citing material errors. Next bid: Gracon at $20.56M
$20.56M
Jun
All WWTP bids rejected; Phase 2 Drainage awarded
Council rejects all wastewater bids; awards $1.02M drainage contract to JRM Construction
Aug
NewGen rate study begins
3-year plan to make wastewater fund self-sustaining; Year 1 rate increases implemented FY 2023-24
Nov 14
WWTP rebid awarded to Gracon
Base $13.61M + $940K alternate = $14.55M total. Notice of intent for $4M gap-funding CO
$14.55M
2024
Jan 9
$4M supplemental CO issued for WWTP gap
Series 2024 Certificate of Obligation covers gap between TWDB funding and construction costs
$4.0M
Apr 29
WWTP effluent line completed
Line to Squaw Creek Golf Course accepted by staff; TWDB CWSRF project
Aug–Oct
$5.135M CO postponed three times
Series 2024A for water/wastewater improvements delayed Aug 13 → Sep 24 → Oct 22 → Nov 12. Reason: developer agreement not finalized
$5.14M
Oct
IMS pavement assessment contracted
$31,320 contract for 100% survey of city road network — 66 miles, 738 segments
FY 24
Budget amendments reflect fiscal strain
GF revenue −$450K; Water purchases +$400K; Engineering +$200K; M&O-to-I&S transfer reduced −$240K
2025
Jul
IMS Pavement Survey completed
Overall PCI 68 · Asphalt 65 · Concrete 72 · 15.3% of asphalt roads in backlog (below PCI 40)
PCI 68
Jan–Jul
20 water main leaks — 3.17M gallons lost
Four leaks on single 12" main = 79% of total loss (2.5M gallons). Water fund at 115% of operating budget
3.17M gal
2025
Tax Note Series 2025 issued — street overlays
$1.56M at 3.85% to JPMorgan Chase (matures 2032). Funds P2 Stabilizer + overlay on 13 streets
$1.56M
Dec 9
Council votes unanimously to update Comp Plan & CIP
Jacob & Martin PSA approved. Contreras, Gilliland, Wright, Smith, Crummel — all in favor
2026–27
2026
Updated CIP & Comprehensive Plan — deliverables expected
Jacob & Martin contract active. New plan will be first formal revision since September 2022
Early 2027
Squaw Creek Road reconstruction — targeted completion
Full road reconstruction + water line replacement; $9.9M project; announced at May 2025 town hall
$9.9M
Sources: Willow Park City Council Packets (FY 2022–2025), IMS Infrastructure Management Services Pavement Condition Survey (July 2025), Hilltop Securities Street Repair Tax Impact Study (Sep 2022), Willow Park Municode Meetings Hub, Willow Park Civics meeting records.
Visual 2 of 4
Cost Escalation
The Deferred Maintenance Cost Curve
Every dollar of deferred maintenance becomes $4–$5 in future replacement costs. The IMS pavement life cycle data shows exactly where the inflection point hits — and why timing is everything.
Pavement Life Cycle Curve
$1 → $4–$5
GFOA Cost Multiplier
Every $1 of deferred maintenance today becomes $4 to $5 in future replacement costs. This applies across all asset types — roads, water, sewer, and drainage.
15.3%
Asphalt Backlog
Of Willow Park's asphalt road network rates below PCI 40 — past the point where surface treatments like seal coats or overlays are effective. These roads require reconstruction.
8%
Total Network Backlog
Of the entire 66-mile road network (asphalt + concrete) falls below PCI 40. Concrete roads: 0% in backlog. The problem is concentrated in asphalt surfaces.
40%
of service life
Only 15% quality drop. Seal coats and preventive maintenance keep costs low — $2,500–$5,000 per lane-mile.
15%
of service life
40% quality drop. Past the inflection point — overlays cost $30K–$60K. Full reconstruction: $150K–$400K per lane-mile.
Sources: IMS Infrastructure Management Services Pavement Condition Survey (July 2025), GFOA Capital Asset Management Best Practices, ASCE 2025 Infrastructure Report Card. Curve illustration adapted from IMS life cycle model.
Visual 3 of 4
Infrastructure Snapshot
Willow Park Infrastructure at a Glance
Key condition indicators, debt metrics, and system performance data from FY 2024 audited financials, FY 2025 quarterly reports, and the July 2025 IMS pavement assessment.
68
Overall PCI
Low end of "Good" (60–70 scale). National avg: 60–65.
$59.2M
Total Debt
As of Sep 2025 (FY Q4). Across all funds.
$60.1M
Capital Assets
Net of depreciation, FY 2024. Replacement cost substantially higher.
$70.4M
CIP Identified Needs
Adopted Sep 2022. Not updated since.
Pavement Condition by Classification
Arterials
78
Concrete
72
Collectors
69
Overall
68
Local
66
Asphalt
65
70+ Excellent
60–70 Good
50–60 Fair
<40 Poor/Backlog
Debt by Fund — FY 2025 Q4
Wastewater
$22.0M
37.2%
General
$21.9M
37.0%
Water
$11.9M
20.1%
Drainage
$3.4M
Total Outstanding Debt
$59.24M
Sources: IMS Infrastructure Management Services Pavement Condition Survey (July 2025), Willow Park FY 2024 Audited Financial Statements, FY 2025 Quarterly Financial Reports. PCI scale: 0–100 (ASTM D6433). Debt figures reflect principal outstanding as of September 2025.
Visual 4 of 4
Funding Gap Analysis
The Gap Between Need and Funding
The 2022 CIP identified $70.4M in capital needs. Since then, costs have escalated, unfunded obligations have emerged, and the plan has not been formally revised. Here's how the numbers stack up.
2022 CIP Identified Needs
$70.4M
Water ($18.95M), Wastewater ($16.62M), Streets & Drainage ($34.80M). Adopted September 2022. Not formally amended since.
Current Total Debt
$59.2M
Already leveraged across all four funds. The city is carrying nearly as much debt as the CIP identified in total capital needs.
Known Unfunded Pipeline
$28.2M
North Side Sewer requirements alone — $19M north of Ranch House + $9.2M south. Not in the 2022 CIP. No identified funding source.
Capital Infrastructure — Need vs. Scale
Streets & Drainage (CIP)
$34.80M
North Side Sewer (unfunded)
$28.20M
Wastewater System (CIP)
$16.62M
Water Infrastructure (CIP)
$18.95M
Squaw Creek Reconstruction
$9.90M
Known Capital Obligations
~$98.6M
⚠
$98.6M in known capital needs against $59.2M in existing debt — and that total does not include a comprehensive deferred maintenance inventory for water mains, sewer lines, or storm drains. The 2022 CIP's $70.4M figure was built on assumptions that have materially changed. The GFOA recommends CIPs be treated as living documents and updated regularly. Willow Park's has been static for over three years. The December 2025 vote to update the Comprehensive Plan and CIP is the necessary first step toward quantifying the full gap.
Sources: Willow Park 2022 Capital Improvement Plan, FY 2025 Quarterly Financial Reports, North Side Sewer presentation (Jacob & Martin, June 2022), Squaw Creek Road Reconstruction estimates (May 2025 Town Hall). Note: Figures reflect identified project-level costs and do not constitute a comprehensive deferred maintenance inventory. Overlap may exist between CIP line items and individual project estimates. The ~$98.6M total is illustrative of known scale, not a precise cumulative obligation.