2022-2026 Capital Improvement Plan (Final)
Department
Project # Priority
Total
2022
2023 2024 2025 2026
Capital Improvements Fund
*Canterbury Commons (2022) - 12th Ave E driveways
1
1,000,000 1,700,000 6,500,000
CIF-20-014
9,200,000
*Canterbury Commons (2021) - CSAH 83
1
5,884,450
CIF-21-007
5,884,450
2022 Full-Depth Pavement Reconstruction
1
2,650,000
CIF-22-001
2,650,000
T.H. 169 Pedestrian Bridge
2
4,993,000
CIF-22-002
4,993,000
Downtown ADA, Lighting & Tree Rehab
1
450,000 3,370,000
CIF-22-003
3,820,000
CSAH 16 Trail Extension
2
210,000
CIF-22-006
210,000
2022 Scott County ADA Pedestrian Curb Ramps Imp.
1
35,000
CIF-22-007
35,000
Annual Pavement Rehabilitation
1
145,000
150,000
150,000
150,000
160,000
CIF-22-011
755,000
Annual Bituminous Mill and Overlay
1
1,660,000 2,900,000 2,300,000 2,800,000 2,000,000
CIF-22-012
11,660,000
Annual Trail Rehabilitation (along roadways)
1
160,000
210,000
135,000
135,000
150,000
CIF-22-013
790,000
2023 Full-Depth Pavement Reconstruction
1
75,000 2,500,000
CIF-23-001
2,575,000
Whispering Oaks Trail & Sidewalk Connections
3
62,500
CIF-23-003
62,500
Marystown Rd/TH 169 Interchange & Trail Imp
1
557,000 6,703,000
CIF-23-004
7,260,000
CH 17 Trail (County Project)
2
63,800
CIF-23-005
63,800
2024 Full-Depth Pavement Reconstruction
1
1,675,000
CIF-24-001
1,675,000
CH 16 Modernization - (CH 18 to TH 13)
3
175,000
CIF-24-002
175,000
2025 Full-Depth Pavement Reconstruction
1
2,200,000
CIF-25-001
2,200,000
2026 Full-Depth Pavement Reconstruction
1
100,000 3,350,000
CIF-26-001
3,450,000
57,458,750
17,262,450 11,513,300 17,638,000 5,385,000 5,660,000
Capital Improvements Fund Total
Equipment Internal Serv. Fund
Public Works Street: Skidsteer Loader
2
5,100
5,200
5,300
5,400
5,500
Equip-21-421
26,500
Public Works Street: Plow Truck
2
525,000
Equip-21-422
525,000
Public Works Park: Skidsteer Loaders
2
10,200
10,500
10,750
11,000
11,300
Equip-21-461
53,750
Facilities: Front Mower
2
10,000
10,600
11,200
Equip-22-181
31,800
Police: Marked Patrols
2
214,000
221,000
227,000
234,000
240,000
Equip-22-311
1,136,000
Fire: Self-Contained Breathing Apparatus
1
58,000
59,740
61,532
63,378
65,280
Equip-22-321
307,930
Fire: Administration Vehicles
2
150,000
52,000
Equip-22-324
202,000
Engineering: SUV/Pickup Truck
2
31,000
Equip-22-411
31,000
Public Works Street: Brine Maker
2
78,000
Equip-22-422
78,000
Public Works Park: Front Mower
2
20,000
20,000
Equip-22-463
40,000
Public Works Park: Sprayer Spreader
2
16,000
Equip-22-465
16,000
Public Works Park - UTV
2
17,000
Equip-22-469
17,000
Parks & Recreation: Van
2
50,000
Equip-22-671
50,000
Parks & Recreation + Public Works Park: Mower
2
10,000
10,600
11,200
Equip-22-672
31,800
Parks & Recreation: Cart
2
12,000
14,000
Equip-22-675
26,000
Building Inspector Truck
2
42,000
Equip22-700
42,000
Police: Unmarked Administrative
2
88,000
92,000
69,000
26,000
Equip-23-312
275,000
Public Works Street: Pickup Truck
2
32,000
Equip-23-425
32,000
Public Works Park: Pickup Truck
2
32,000
Equip-23-465
32,000
Engineering: SUV
2
32,000
Equip-24-412
32,000
Public Works Street: Wheel Loader
2
275,000
Equip-24-426
275,000
Public Works Park: Line Sprayer
2
20,000
Equip-24-463
20,000
Public Works Park: Reel Mower
2
40,000
Equip-24-464
40,000
Public Works Park: Rotary Mower
2
125,000
Equip-24-466
125,000
Facilities: Pickup Truck
2
57,000
Equip-25-182
57,000
Fire: Pickup Truck
2
115,000
Equip-25-322
115,000
Engineering: Pickup Truck
2
102,000
Equip-25-412
102,000
Public Works Street: Pickup Truck
2
56,000
Equip-25-426
56,000
Public Works Park: Pickup Truck
2
56,000
Equip-25-465
56,000
Public Works Park: Tractor
2
225,000
Equip-25-466
225,000
Public Works Park: Alley Truck
2
75,000
Equip-25-467
75,000
Public Works Park: Vac
2
30,000
Equip-25-468
30,000
Public Works Park: Pickup Truck
2
112,000
Equip-25-469
112,000
5
Made with FlippingBook - Online catalogs