2020-24 Capital Improvement Plan

Capital Improvement Plan City of Shakopee, Minnesota

PROJECTS BY CATEGORY AND DEPARTMENT 2020 2024 thru

Department Category

Total

2020

2021

2022

2023

2024

Capital Improvements Fund Street Construction

2020 Pavement Rehabilitation

160,000

160,000

CIF-20-006

Canterbury Commons-City Infrastructure Improv.

7,200,000

100,000

7,000,000

1,400,000

15,700,000

CIF-20-014

2021 Pavement Rehabilitation

190,000

190,000

CIF-21-001

Downtown ADA, Lighting & Tree Rehab

450,000

3,370,000 3,660,000

3,820,000 19,870,000

CIF-21-003

7,810,000

7,000,000

1,400,000

Sub-Total

Street Paving

2020 Bituminous Overlay 2021 Bituminous Overlay 2022 Bituminous Overlay 2023 Bituminous Overlay 2024 Bituminous Overlay

1,830,000

1,830,000 2,250,000 2,750,000 1,360,000 1,360,000 9,550,000

CIF-20-002

2,250,000

CIF-21-002

2,750,000

CIF-22-002

1,360,000

CIF-23-002

1,360,000 1,360,000

CIF-24-002

1,830,000

2,250,000

2,750,000

1,360,000

Sub-Total

Street Reconstruction

2020 Full-Depth Pavement Reconstruction

2,350,000 1,420,000

2,350,000 1,420,000 1,950,000

CIF-20-004

CSAH 42 Reconstruction

CIF-20-005

2020 Street & Utility Reconstruction Alley Reconstruction (Concrete)

725,000 360,000 764,000

1,225,000

CIF-20-007

360,000

CIF-20-009

Canterbury Commons-County Projects (city portion) 2022 Full-Depth Pavement Reconstruction 2023 Full-Depth Pavement Reconstruction 2024 Full-Depth Pavement Reconstruction

2,109,000

2,873,000

CIF-21-007

780,000

780,000

CIF-22-001

1,500,000

1,500,000 1,100,000 12,333,000

CIF-23-001

1,100,000 1,100,000

CIF-24-001

5,619,000

3,334,000

780,000

1,500,000

Sub-Total

Trails

Trail Rehabilitation

250,000

125,000 61,000

125,000 155,000

125,000

125,000

750,000 216,000 60,000

CIF-20-001

CSAH 16 Trail Extension

CIF-22-006

Whispering Oaks Trail & Sidewalk Connections CIF-23-003

60,000

250,000

186,000

280,000

185,000

125,000

1,026,000 42,779,000

Sub-Total

15,509,000

9,430,000 10,810,000

4,445,000

2,585,000

Department Total:

15,509,000

9,430,000 10,810,000

4,445,000

2,585,000

42,779,000

GRAND TOTAL

43