|
CAPITAL IMPROVEMENT PROGRAM
<br />CITY OF MOUNDS VIEW, MINNESOTA
<br />Year Improvement Total Cost Utility Funds Franchise City Bonds
<br /> Special
<br />Projects Fund
<br />2014 City Hall Monument Sign $ 12,000 $ 12,000
<br />2014 CR 10 / CR H2 Intersection Improvements 500,000
<br />2014 CR 10 / Groveland Rd. Intersection Improvements 250,000
<br />2014 CR 10 / Spring Lake Road Intersection 250,000
<br />2014 CR 10 Gateway Entry Features (NW End) 165,000
<br />2014 CR 10 Gateway Entry Features (SE End) 300,000
<br />2014 CR 10 Gateway Features 105,600
<br />2014 CR 10 Trail - Segment 7 307,000
<br />2014 CR 10 Trail - Segment 8 284,100
<br />2014 Exterior Shell Improvements for Random Park Building 20,000
<br />2014 Irrigation System Construction at Random Park 15,000
<br />2014 Park Improvement Program 25,000
<br />2014 Stormwater Management Improvements - Subdistrict GF-5 15,000 15,000
<br />2014 Street and Utility Improvement Program (Area G) 1,645,091 250,000 240,000
<br />2014 Street and Utility Improvement Program (Area H)(pre const.) 371,656
<br />2014 Street Pavement Management - Mill/Overlay 350,000
<br />2014 Street Pavement Management - Seal Coat 350,000
<br />2014 Trailway Development Program 104,000 104,000
<br />2014 Trailway Maintenance Program
<br /> 20,000 20,000
<br />Totals $ 5,089,447 $ 265,000 $ 240,000 $ - $ 136,000
<br />2015 CR 10 / Edgewood Intersection Improvements $ 250,000
<br />2015 CR 10 / Long Lake Rd Intersection Improvements 600,000
<br />2015 Park Improvement Program 25,000
<br />2015 Reservoir Building New Built-up Roof System 160,000 160,000
<br />2015 Stormwater Management Improvements - Subdistrict AA-4 3,000 3,000
<br />2015 Stormwater Management Improvements - Subdistrict AA-5 511,000 511,000
<br />2015 Street and Utility Improvement Program (Area H) 2,106,049 250,000 240,000
<br />2015 Trailway Maintenance Program 20,000 20,000
<br />2015 Well No. 6 Pump Rehabilitation 30,000 30,000
<br />2015 WTP No. 1 ADA Compliant Restrooms Improvements 6,500 6,500
<br />2015 WTP No. 1 Building Roof Replacement 37,500 37,500
<br />2015 WTP No. 1/Well No. 5 Building Exterior Brick Wall Tuckpointing 35,000 35,000
<br />2015 WTP No. 3 Building Exterior Brick Wall Tuckpointing 35,000 35,000
<br />Totals $ 3,819,049 $ 1,068,000 $ 240,000 $ - $ 20,000
<br />2016 Park Improvement Program
<br /> $ 25,000
<br />2016 Stormwater Management Improvements - Subdistrict AA-3 5,000 5,000
<br />2016 Street and Utility Improvement Program (Area I)(pre const.) 522,966 250,000 240,000
<br />2016 Street Pavement Management - Seal Coat (Area A) 100,000
<br />2016 Trailway Maintenance Program 20,000 20,000
<br />Totals $ 672,966 $ 255,000 $ 240,000 $ - $ 20,000
<br />2017 Municipal Impound Lot $ 30,000
<br />2017 New Public Works Facility (Preconstruction)
<br /> 150,000 150,000
<br />2017 Park Improvement Program
<br /> 25,000
<br />2017 Stormwater Management Improvements - Subdistrict GF-6 21,000 21,000
<br />2016 Street and Utility Improvement Program (Area I) 2,963,472 250,000 240,000
<br />2017 Street Pavement Management - Seal Coat (Area B/C) 85,000
<br />2017 Trailway Maintenance Program
<br /> 20,000 20,000
<br />Totals $ 3,294,472 $ 271,000 $ 240,000 $ 150,000 $ 20,000
<br />2018 New Public Works Facility (Construction) $ 2,850,000 $ 2,850,000
<br />2018 Stormwater Maintenance Program 60,000 60,000
<br />2018 Stormwater Management Improvements - Subdistrict EW-2/3 25,000 25,000
<br />2018 Street Pavement Management - Seal Coat (Area D) 50,000
<br />2018 Wastewater Collection Maintenance Program 60,000 60,000
<br />2018 Water Maintenance Program 180,000 180,000
<br />Totals $ 3,225,000 $ 325,000 $ - $ 2,850,000 $ -
<br />Grand Total $ 44,545,215 $ 5,250,700 $ 2,160,000 $ 3,250,000 $ 1,397,000
<br />9
|