Loading...
HomeMy WebLinkAboutItem 6Page 1 City of Lakeville    Memorandum  To: Mayor and City Council From: Justin Miller, City Administrator Jerilyn Erickson, Finance Director Chris Petree, Public Works Director Zach Johnson, City Engineer John Hennen, Parks & Recreation Director Date: July 24, 2017 Subject: 2018-2022 Capital Improvement Program (CIP) The Capital Improvement Program is comprised of the following components: 1) Transportation 2) Utility 3) Parks and Recreation 4) Environmental Resources 5) Facilities 6) Equipment Today, we will be discussing the first four components of the draft 2018-2022 CIP. The remaining two components will be presented at the August 28, 2017 workshop in conjunction with the preliminary 2018 budget. A financial analysis of the impact of the projects on the various funding sources, debt balances, and tax levy has not been completed at this time. Included with this report are the project descriptions, locations, revenues and expenditures. On attachments 1 and 2, project status is defined as one of the following-  R- Recurring annual projects. The costs may have changed slightly from the prior year CIP due to revised estimates, as well as an additional year of costs added to the CIP.  IP- In progress- The projects were included in a prior year CIP. The costs and funding sources may have been revised due to more accurate estimates since the prior CIP.  N- Projects that are new to the CIP this year.   Staff is seeking direction from the Council regarding the prioritization of the projects. Page 2   Program Summary The overwhelming majority of capital investments are in transportation for the next five years. The total budgeted capital expenditures by category are shown below. The projects are financed from diverse revenues sources. A summary is shown below. Details are shown on subsequent pages. Total Cost Type: 2018 2019 2020 2021 2022 2018-2022 Transportation 18,705,953 20,471,635 17,510,807 8,549,282 11,858,543 77,096,220 Utility/Environmental Resources 3,919,564 4,467,837 6,489,247 2,772,334 3,943,818 21,592,800 Parks 3,989,181 8,176,875 2,889,822 6,219,534 2,878,959 24,154,371 26,614,698 33,116,347 26,889,876 17,541,150 18,681,320 122,843,391 Project Cost Summary Transportation,  77,096,220  Utility/Environmental  Resources,  21,592,800  Parks,  24,154,371  2018‐2022 Project Costs‐ $122,843,391 Page 3             Total Funding Source 2018 2019 2020 2021 2022 2018-2022 General Fund 158,981 169,450 171,300 173,775 173,100 846,606 Communications Fund 175,000 - - - - 175,000 Escrow 736,883 582,720 - - - 1,319,603 Property Taxes & Fund Balance Reserve 1,322,091 1,372,775 1,425,487 1,480,304 1,537,318 7,137,975 G.O. Improvement Bonds -Property Tax Levy 7,065,720 6,507,922 5,675,425 4,241,762 5,679,179 29,170,008 G.O. Improvement Bonds - Special Assessments 3,956,078 4,459,563 3,673,279 2,577,216 3,902,046 18,568,182 Municipal State Aid 3,881,681 6,448,655 6,175,393 250,000 740,000 17,495,729 Dakota County 1,568,500 1,100,000 561,223 - - 3,229,723 Water Trunk Fund 300,000 813,914 1,550,250 250,000 1,068,750 3,982,914 Storm Sewer Trunk Fund 405,204 537,808 1,166,140 205,000 205,000 2,519,152 Sanitary Sewer Trunk Fund 230,875 257,100 513,500 140,875 119,000 1,261,350 Park Dedication Fund 3,242,000 7,455,000 2,075,000 5,454,000 2,167,000 20,393,000 Park Improvement Fund 190,000 222,500 225,000 262,500 175,000 1,075,000 Trail Improvement Fund 294,200 329,925 318,522 329,259 363,859 1,635,765 Utility- Water 1,748,485 1,589,015 1,519,357 886,459 1,261,068 7,004,384 Utility- Sanitary Sewer 670,000 705,000 1,175,000 725,000 725,000 4,000,000 Utility- Environmental Resources 565,000 565,000 565,000 565,000 565,000 2,825,000 Other- Donations 104,000 - 100,000 - - 204,000 26,614,698 33,116,347 26,889,876 17,541,150 18,681,320 122,843,391 Funding Source Summary G.O. Improvement  Bonds ‐Property  Tax Levy,  G.O. Improvement  Bonds ‐ Special  Assessments,  18,568,182  Municipal State Aid,  17,495,729  Dakota County,  3,229,723  Park Dedication Fund,  20,393,000  Utility Operating Fees,  13,829,384  Utility Trunk Fees,  7,763,416  Property Taxes &  Fund Balance  Reserve,  7,137,975  Other,  5,255,974  2018‐2022 Funding Sources‐ $122,843,391 Page 4 Street Reconstruction and Collector Overlay Projects The City has adopted a pavement management plan which addresses maintenance issues based on the OCI (Overall Condition Index) of the street. The City has a Street Reconstruction Policy whereby it finances approximately 60% of the street reconstruction with debt repaid with property taxes. Maintenance Street pavement maintenance comprised primarily of patching and crack sealing is accounted for in the Pavement Management Fund. The primary revenue sources are property taxes and Municipal State Aid funds. Pay-As-You-Go The 2017 property tax levy included a $50,000 levy that was dedicated to the 2017 street reconstruction project. The funding sources for street reconstruction projects assume that the $50,000 levy will continue for projects in years 2018-2022. Staff will be considering options for increasing this levy in order to fund design and engineering expenses, which occur in advance of the projects. Parks/Trails Trails major maintenance and reconstruction was identified in a long-term plan prepared by WSB Engineering. The Trail Improvement Fund was created with a one-time transfer from the General Fund. Parks major maintenance projects have been identified in previous five-year Capital Improvement Plan and financed with General Fund property tax levies. Unscheduled Projects The following projects are currently not included in the 2018-2022 Capital Improvement Plan:  Dodd Blvd (Cedar Ave- Pilot Knob Rd) Expansion- Estimate total cost of $5.04 Million  Holyoke Ave/Highview Ave & 190th St Roundabout- Estimate total cost of $1.4 Million  Kenrick Ave (181st St- CP RR R/W) Extension- Estimate total cost of $2.5 Million  Kenyon Ave (185th St/CSAH 60- Queen Anne) Rehabilitation- Estimate total cost of $1.2 Million  Indoor Athletic Facility- Estimate total cost of $5.0 Million Council Direction Staff is seeking direction regarding the prioritization of the projects.   Attachments: 1) Projects & Funding Sources by Category 2) Projects by Funding Source 3) Projects Narrative 4) Projects Map   TotalCIP # ProjectFunding Source Project Type Status* 2018 2019 2020 2021 2022 2018‐2022STREET PROJECTSXX‐01 Pavement Management ‐ MaintenanceMaintenance RTaxes1,272,091             1,322,775             1,375,487             1,430,304             1,487,318             6,887,975                 Municipal State Aid120,000                120,000                120,000                120,000                120,000                600,000                    1,392,091             1,442,775             1,495,487             1,550,304             1,607,318             7,487,975                 XX‐02 Street ReconstructionReconstruction RProperty Tax Levy50,000                  50,000                  50,000                  50,000                  50,000                  250,000                    G.O. Improvement Bonds ‐ Taxes 4,581,238             3,683,065             3,831,660             3,490,074             4,246,169             19,832,206              G.O. Improvement Bonds ‐ Sp. Assess. 3,363,556             2,502,359             2,619,506             2,298,206             2,924,368             13,707,995              Water Operating Fund1,045,728             959,690                918,002                506,459                723,268                4,153,147                 Sanitary Sewer Operating Fund 250,000                250,000                250,000                250,000                250,000                1,250,000                 Storm Sewer Trunk Fund105,000                105,000                105,000                105,000                105,000                525,000                    9,395,522             7,550,114             7,774,168             6,699,739             8,298,805             39,718,348              14‐10 Kenwood Tr/CSAH 50 (185th St‐Dodd Blvd)Expansion IPMunicipal State Aid1,000,000             1,000,000             1,000,000             ‐                         ‐                         3,000,000                 1,000,000             1,000,000             1,000,000             ‐                         ‐                         3,000,000                 15‐12 202nd St/CSAH 50 (Holyoke Ave ‐ Cedar Ave/CSAH 23)Expansion IPMunicipal State Aid991,872                1,692,192             ‐                         ‐                         ‐                         2,684,064                 Escrow fund‐                         287,880                ‐                         ‐                         ‐                         287,880                    Water Trunk Fund‐                         300,000                ‐                         ‐                         ‐                         300,000                    Storm Sewer Trunk Fund‐                         152,808                ‐                         ‐                         ‐                         152,808                    991,872                2,432,880             ‐                         ‐                         ‐                         3,424,752                 15‐12 202nd St/CSAH 50 (Holyoke Ave ‐ Cedar Ave/CSAH 23)Roundabout NMunicipal State Aid‐                         675,000                ‐                         ‐                         ‐                         675,000                    Storm Sewer Trunk Fund‐                         90,000                  ‐                         ‐                         ‐                         90,000                      ‐                         765,000                ‐                         ‐                         ‐                         765,000                    15‐12 202nd St/CSAH 50 (Holyoke Ave ‐ Cedar Ave/CSAH 23)Park Mitigation NMunicipal State Aid‐                         135,000                ‐                         ‐                         ‐                         135,000                    Dakota County165,000                165,000                    Park Dedication Fund‐                         300,000                ‐                         ‐                         ‐                         300,000                    ‐                         600,000                ‐                         ‐                         ‐                         600,000                    16‐17 162nd St/CSAH 46 and Buck Hill Road/Kenyon Avenue Traffic Signal IPEscrow Fund68,292                  ‐                         ‐                         ‐                         ‐                         68,292                      Municipal State Aid128,583                ‐                         ‐                         ‐                         ‐                         128,583                    196,875                ‐                         ‐                         ‐                         ‐                         196,875                    17‐03 160th St/CSAH 46 and Pilot Knob Rd/CSAH 31ATMS IPCommunications Fund175,000                ‐                         ‐                         ‐                         ‐                         175,000                    175,000                ‐                         ‐                         ‐                         ‐                         175,000                    18‐03 Kenrick Ave (173rd St‐ N City Limit)Collector Rehabilitation IPProperty Tax Levy2,194,526             ‐                         ‐                         ‐                         ‐                         2,194,526                 Special Assessments592,522                ‐                         ‐                         ‐                         ‐                         592,522                    Water Operating Fund215,900                ‐                         ‐                         ‐                         ‐                         215,900                    3,002,948             ‐                         ‐                         ‐                         ‐                         3,002,948                 City of Lakeville, MinnesotaCapital Improvements PlanProjects & Funding Sources by Category2018‐2022Page 5 TotalCIP # ProjectFunding Source Project Type Status* 2018 2019 2020 2021 2022 2018‐202218‐04 Dodd Blvd/CSAH 9 & Heritage Drive/Icenic Trail 3/4 Intersection IPMunicipal State Aid‐                         ‐                         225,000                ‐                         ‐                         225,000                    ‐                         ‐                         225,000                ‐                         ‐                         225,000                    18‐05 Dodd Blvd/CSAH 9 & Flagstaff AveRoundabout IPMunicipal State Aid144,000                675,000                ‐                         ‐                         ‐                         819,000                    Dakota County176,000                935,000                ‐                         ‐                         ‐                         1,111,000                 Storm Sewer Trunk Fund‐                         90,000                  ‐                         ‐                         ‐                         90,000                      320,000                1,700,000             ‐                         ‐                         ‐                         2,020,000                 18‐06 Kenyon Ave (Celebration Church‐ S of 162nd St)Expansion NMunicipal State Aid302,477                ‐                         ‐                         ‐                         ‐                         302,477                    Escrow fund272,012                ‐                         ‐                         ‐                         ‐                         272,012                    Water Operating Fund50,000                  ‐                         ‐                         ‐                         ‐                         50,000                      Storm Sewer Trunk Fund110,204                ‐                         ‐                         ‐                         ‐                         110,204                    734,693                ‐                         ‐                         ‐                         ‐                         734,693                    18‐08 Dodd Blvd/CSAH 9 and Glacier WayTraffic Signal NMunicipal State Aid91,236                  ‐                         ‐                         ‐                         ‐                         91,236                      Escrow fund230,764                ‐                         ‐                         ‐                         ‐                         230,764                    322,000                ‐                         ‐                         ‐                         ‐                         322,000                    18‐09 179th St (Flagstaff Ave‐Pilot Knob Rd/CSAH 31)Extension NDakota County457,500               457,500                    Escrow fund165,815                ‐                         ‐                         ‐                         ‐                         165,815                    623,315                ‐                         ‐                         ‐                         ‐                         623,315                    18‐10 179th St and Flagstaff AveRoundabout NMunicipal State Aid675,000                ‐                         ‐                         ‐                         ‐                         675,000                    Dakota County935,000                ‐                         ‐                         ‐                         ‐                         935,000                    Storm Sewer Trunk Fund90,000                  ‐                         ‐                         ‐                         ‐                         90,000                      1,700,000             ‐                         ‐                         ‐                         ‐                         1,700,000                 19‐03 172nd St/Kodiak Ave/175th St/Judicial Rd/168th StCollector Rehabilitation IPProperty Tax Levy132,877                1,212,503             ‐                         ‐                         ‐                         1,345,380                 Special Assessments‐                         896,920                ‐                         ‐                         ‐                         896,920                    132,877                2,109,423             ‐                         ‐                         ‐                         2,242,300                 19‐04 Klamath Tr (West of Kenwood Trl)Collector Rehabilitation IPProperty Tax Levy90,910                  829,552                ‐                         ‐                         ‐                         920,462                    Special Assessments‐                         613,641                ‐                         ‐                         ‐                         613,641                    90,910                  1,443,193             ‐                         ‐                         ‐                         1,534,103                 19‐05 Hamburg Ave (Lakeville Blvd ‐ 202nd St/CSAH 50)Collector Rehabilitation IPProperty Tax Levy66,169                  603,795                ‐                         ‐                         ‐                         669,964                    Special Assessments‐ street portion ‐                         446,643                ‐                         ‐                         ‐                         446,643                    Water Trunk fund‐ Special Assessment ‐                         239,922                ‐                         ‐                         ‐                         239,922                    Water Trunk fund‐ City Cost‐                         23,992                  ‐                         ‐                         ‐                         23,992                      Escrow‐                         294,840                ‐                         ‐                         ‐                         294,840                    66,169                  1,609,192             ‐                         ‐                         ‐                         1,675,361                 20‐03 Ipava Ave (Kenwood Tr/CSAH 50 ‐ 185th St/CSAH 60)Collector Rehabilitation IPProperty Tax Levy‐                         84,914                  774,839                ‐                         ‐                         859,753                    Special Assessments‐                         ‐                         573,169                ‐                         ‐                         573,169                    ‐                         84,914                  1,348,008             ‐                         ‐                         1,432,922                 20‐04 Heritage Dr/Iberia Ave/Holyoke AveCollector Rehabilitation IPProperty Tax Levy‐                         94,093                  1,013,124             ‐                         ‐                         1,107,217                 Special Assessments‐                         ‐                         480,604                ‐                         480,604                    ‐                         94,093                  1,493,728             ‐                         ‐                         1,587,821                 Page 6 TotalCIP # ProjectFunding Source Project Type Status* 2018 2019 2020 2021 2022 2018‐202220‐05 CSAH 70/210th St (E of Kensington Blvd ‐ Holyoke Ave)Expansion IPMunicipal State Aid428,513                2,066,400             4,371,210             ‐                         ‐                         6,866,123                 Storm Sewer Trunk Fund‐                         ‐                         771,390                ‐                         ‐                         771,390                    428,513                2,066,400             5,142,600             ‐                         ‐                         7,637,513                 20‐06 Kenrick Ave (Kenrick Ave ‐ Kensington Blvd)Extension NMunicipal State Aid‐                         85,063                  459,183                ‐                         ‐                         544,246                    Dakota County‐                         ‐                         561,223                ‐                         ‐                         561,223                    Water Trunk Fund‐                         ‐                         181,500                ‐                         ‐                         181,500                    Sanitary Sewer Trunk Fund‐                         ‐                         181,500                ‐                         ‐                         181,500                    Storm Sewer Trunk Fund‐                         ‐                         189,750                ‐                         ‐                         189,750                    ‐                         85,063                  1,573,156             ‐                         ‐                         1,658,219                 21‐03 205th St (Keystone Ave ‐ Dodd Blvd/CSAH 9)Collector Rehabilitation NProperty Tax Levy‐                         ‐                         55,802                  606,847                ‐                         662,649                    Special Assessments‐                         ‐                         ‐                         279,010                ‐                         279,010                    ‐                         ‐                         55,802                  885,857                ‐                         941,659                    22‐03 170th St (Flagstaff Ave ‐ PKR/CSAH 31)Collector Rehabilitation IPProperty Tax Levy‐                         ‐                         ‐                         91,195                  832,157                923,352                    Special Assessments‐                         ‐                         ‐                         ‐                         615,568                615,568                    ‐                         ‐                         ‐                         91,195                  1,447,725             1,538,920                 22‐04 Highview Ave (175th St ‐ 160th St/CSAH 46)Collector Rehabilitation IPProperty Tax Levy‐                         ‐                         ‐                         53,646                  489,519                543,165                    Special Assessments‐                         ‐                         ‐                         ‐                         362,110                362,110                    ‐                         ‐                         ‐                         53,646                  851,629                905,275                    22‐06 Ipava Ave & 165th StTraffic Signal IPMunicipal State Aid‐                         ‐                         ‐                         130,000                620,000                750,000                    ‐                         ‐                         ‐                         130,000                620,000                750,000                    23‐03 210th Street (Kensington Blvd. ‐ Holyoke Ave.)Collector Rehabilitation NProperty Tax Levy‐                         ‐                         ‐                         ‐                         111,334                111,334                    Special Assessments‐                         ‐                         ‐                         ‐                         ‐                         ‐                             ‐                         ‐                         ‐                         ‐                         111,334                111,334                    Total Transportation Projects* 20,572,785$        22,983,047$        20,107,949$        9,410,741$          12,936,811$        86,011,333$            UTILITY PROJECTS*(Includes utility replacements done with street reconstruction projects)Sanitary Sewer Trunk ExtensionsU‐1Sanitary Sewer Trunk Fund ‐ Fees 230,875                257,100                332,000                140,875                119,000                1,079,850                 U‐2 Sanitary Sewer Lift Station RehabilitationSanitary Sewer Operating Fund ‐ User Fees 45,000                  30,000                  500,000                ‐                         ‐                         575,000                    XX‐02 Sanitary Sewer Rehabilitation Sanitary Sewer Operating Fund ‐ User Fees (included above with transportation projects) ‐                         ‐                         ‐                         ‐                         ‐                         ‐                             U‐3 Sanitary Sewer Inflow/Infiltration RepairsSanitary Sewer Operating Fund ‐ User Fees 375,000                425,000                425,000                475,000                475,000                2,175,000                 XX‐02 Watermain ReplacementWater Operating Fund ‐ User Fees (included above with transportation projects) ‐                         ‐                         ‐                         ‐                         ‐                         ‐                             Special assessments‐                         ‐                         ‐                         ‐                         ‐                         ‐                             19‐05 Watermain Extensions ‐ Hamburg Ave: 202nd ‐ HartfordSpecial assessments (included above with transportation projects) ‐                         ‐                         ‐                         ‐                         ‐                        Water Trunk Fund - Fees (included above with transportation projects)‐                         ‐                         ‐                         ‐                         ‐                         ‐                             U‐4 Well ConstructionWater Trunk Fund ‐ Fees100,000                50,000                  868,750                50,000                  868,750                1,937,500                 Page 7 TotalCIP # ProjectFunding Source Project Type Status* 2018 2019 2020 2021 2022 2018‐2022U‐5 Well Collection PipeWater Trunk Fund ‐ Fees‐                         ‐                         300,000                ‐                         ‐                         300,000                    U‐6 Watermain Trunk ExtensionsWater Trunk Fund ‐ Fees200,000                200,000                200,000                200,000                200,000                1,000,000                 U‐7 Well and Pump RehabilitationWater Operating Fund ‐ User Fees 105,000                120,000                360,000                120,000                120,000                825,000                    U‐8 Tower and Reservoir MaintenanceWater Operating Fund ‐ User Fees ‐                         275,000                ‐                         ‐                         150,000                425,000                    U‐9 Water meter replacementWater Operating Fund ‐ User Fees 331,857                234,325                241,355                260,000                267,800                1,335,337                 ‐                        ‐                        ‐                        ‐                        ‐                       Total Utility Projects* 1,387,732$          1,591,425$          3,227,105$          1,245,875$          2,200,550$          9,652,687                NATURAL RESOURCES PROJECTS*(Excludes utility replacements done with street reconstruction projects)NR‐1 Lake ManagementEnvironmental Resources ‐ User Fees (water quality assessment) 65,000                  65,000                  65,000                  65,000                  65,000                  325,000                    Environmental Resources ‐ User Fees (water quality treatment) 50,000                  50,000                  50,000                  50,000                  50,000                  250,000                    115,000                115,000                115,000                115,000                115,000                575,000                    NR‐2 Maintenance ‐ Natural Resources and Storm Water InfrastructureEnvironmental Resources ‐ User Fees (storm water infrastructure) 75,000                  75,000                  75,000                  75,000                  75,000                  375,000                    Environmental Resources ‐ User Fees (county rd storm water infrastructure) 25,000                  25,000                  25,000                  25,000                  25,000                  125,000                    100,000                100,000                100,000                100,000                100,000                500,000                    NR‐3 Storm Water Basin RehabilitationEnvironmental Resources ‐ User Fees 150,000                150,000                150,000                150,000                150,000                750,000                    150,000                150,000                150,000                150,000                150,000                750,000                    NR‐4 Storm Water Management‐ New ConstructionStorm Sewer Trunk Fund ‐ Fees 100,000                100,000                100,000                100,000                100,000                500,000                    100,000                100,000                100,000                100,000                100,000                500,000                    NR‐5 Water Quality BMPsEnvironmental Resources ‐ User Fees 100,000                100,000                100,000                100,000                100,000                500,000                    100,000                100,000                100,000                100,000                100,000                500,000                    NR‐6 ForestryEnvironmental Resources ‐ User Fees 100,000                100,000                100,000                100,000                100,000                500,000                    100,000                100,000                100,000                100,000                100,000                500,000                    Total Environmental Resources Projects 665,000$              665,000$              665,000$              665,000$             665,000$              3,325,000$              P‐1 Parks Major MaintenanceGeneral Fund RGeneral Maintenance37,750                  37,750                  38,750                  38,750                  38,750                  191,750                    Buildings/Shelters/Grounds80,731                  59,700                  80,200                  86,200                  88,300                  395,131                    Field Improvements/Maintenance6,500                     6,500                     6,500                     6,500                    6,500                     32,500                      Open space improvement and maintenance34,000                  65,500                  45,850                  42,325                  39,550                  227,225                    RAAA Donation for Parkview improvements4,000                    4,000                        162,981                169,450                171,300                173,775                173,100                850,606                    Page 8 TotalCIP # ProjectFunding Source Project Type Status* 2018 2019 2020 2021 2022 2018‐2022P‐2 Park Development ‐ Adminstrative ProjectsRPark Dedication Fund ‐ Fees (future park projects) ‐                         ‐                         10,000                  10,000                  15,000                  35,000                      Park Dedication Fund ‐ Fees (comm./industrial park fee analysis)‐                         10,000                  ‐                         ‐                         ‐                         10,000                      ‐                         10,000                  10,000                  10,000                  15,000                  45,000                      P‐3 Park Development ‐ Developer CreditsRPark Dedication Fund435,000                435,000                435,000                435,000                435,000                2,175,000                 435,000                435,000                435,000                435,000                435,000                2,175,000                 P‐4 Future Park Land AcquisitionRPark Dedication Fund ‐ Fees100,000                ‐                         350,000                1,000,000             100,000                1,550,000                 100,000                ‐                         350,000                1,000,000             100,000                1,550,000                 P‐5 Trail Improvements (Various Trails)RTrail Improvement Fund294,200                329,925                318,522                329,259                363,859                1,635,765                 Park Dedication Fund (trail connectivity) 100,000                100,000                100,000                100,000                100,000                500,000                    Park Dedication Fund (new trail lighting) 67,000                  173,000                ‐                         137,000                157,000                534,000                    461,200                602,925                418,522                566,259                620,859                2,669,765                 P‐6 Park Improvements  (Various Parks)RPark Improvement Fund190,000                222,500                225,000                262,500                175,000                1,075,000                 190,000                222,500                225,000                262,500                175,000                1,075,000                 P‐7 Avonlea  Community ParkIPPark Dedication Fund ‐ Fees (master plan) 45,000                  ‐                         ‐                         ‐                         ‐                         45,000                      Park Dedication Fund ‐ Fees (land acquisition) ‐                         1,500,000             ‐                         ‐                         ‐                         1,500,000                 Park Dedication Fund ‐ Fees (planning/design) ‐                         ‐                         ‐                         ‐                         845,000                845,000                    45,000                  1,500,000             ‐                         ‐                         845,000                2,390,000                 P‐8 Avonlea Lineal ParksIPPark Dedication Fund ‐ Fees (planning/design)‐ Phase 1 ‐                         ‐                         22,000                  22,000                  ‐                         44,000                      Park Dedication Fund ‐ Fees (construction)‐Phase 1 ‐                         ‐                         ‐                         450,000                ‐                         450,000                    ‐                         ‐                         22,000                  472,000                ‐                         494,000                    P‐9 Antlers Community ParkNPark Dedication Fund ‐ Fees (phase 1‐ planning/design) 520,000                280,000                ‐                         ‐                         ‐                         800,000                    Park Dedication Fund ‐ Fees (phase 1‐ construction) ‐                         4,000,000             ‐                         ‐                         ‐                         4,000,000                 Park Dedication Fund ‐ Fees (phase 2‐ planning/design) ‐                         ‐                         ‐                         15,000                  15,000                  30,000                      Park Dedication Fund ‐ Fees (phase 2‐ construction) ‐                         ‐                         ‐                         ‐                         250,000                250,000                    520,000                4,280,000             ‐                         15,000                  265,000                5,080,000                 P‐10 Cedar Crossing ParkIPPark Dedication Fund ‐ Fees (planning/design) 20,000                  20,000                  ‐                         ‐                         ‐                         40,000                      Park Dedication Fund ‐ Fees (construction) ‐                         425,000                ‐                         ‐                         ‐                         425,000                    20,000                  445,000                ‐                         ‐                         ‐                         465,000                    P‐11 Pleasant Hill ParkNPark Dedication Fund ‐ Fees (planning/design) ‐                         22,000                  22,000                  ‐                         ‐                         44,000                      Park Dedication Fund ‐ Fees (construction) ‐                         ‐                         450,000                ‐                         ‐                         450,000                    ‐                         22,000                  472,000                ‐                         ‐                         494,000                    P‐12 Ritter Farm ParkNPark Dedication Fund ‐ Fees (cabin arch design) ‐                         25,000                  ‐                         ‐                         ‐                         25,000                      Park Dedication Fund ‐ Fees (cabin improvements) ‐                         ‐                         250,000                ‐                         ‐                         250,000                    Park Dedication Fund ‐ Fees (ELC building demolition) ‐                         ‐                         50,000                  ‐                         ‐                         50,000                      ‐                         25,000                  300,000                ‐                         ‐                         325,000                    Page 9 TotalCIP # ProjectFunding Source Project Type Status* 2018 2019 2020 2021 2022 2018‐2022P‐13 Outdoor Performance Stage (Site to be determined)NPark Dedication Fund ‐ Fees‐                         ‐                         ‐                         325,000                ‐                         325,000                    ‐                         ‐                         ‐                         325,000                ‐                         325,000                    P‐14 Fitness Challenge Course (Site to be determined)NPark Dedication Fund ‐ Fees‐                         ‐                         ‐                         ‐                         250,000                250,000                    ‐                         ‐                         ‐                         ‐                         250,000                250,000                    P‐15 King Park ImprovementsIPPark Dedication Fund ‐ Fees (field drainage system 1, 2, 5+9) 195,000                ‐                         ‐                         ‐                         ‐                         195,000                    Park Dedication Fund ‐ Fees (irrigate fields 4, 6‐8) 212,000                ‐                         ‐                         ‐                         ‐                         212,000                    Park Dedication Fund ‐ Fees (lighting) 1,100,000             ‐                         (100,000)               ‐                         ‐                         1,000,000                 Miracle League/LBA Lighting Donation 100,000                ‐                         100,000                ‐                         ‐                         200,000                    Park Dedication Fund ‐ Fees (field drainage system 4, 6‐8) ‐                         165,000                ‐                         ‐                         ‐                         165,000                    1,607,000             165,000                ‐                         ‐                         ‐                         1,772,000                 P‐16 East Community ParkNPark Dedication Fund ‐ Fees (master plan) 28,000                  ‐                         ‐                         ‐                         ‐                         28,000                      Park Dedication Fund ‐ Fees (planning/design) ‐                         ‐                         390,000                210,000                ‐                         600,000                    Park Dedication Fund ‐ Fees (construction) ‐                         ‐                         ‐                         2,750,000             ‐                         2,750,000                 28,000                  ‐                         390,000                2,960,000             ‐                         3,378,000                 P‐17 Legacy ParkIPPark Dedication Fund ‐ Fees (planning/design) 20,000                  ‐                         ‐                         ‐                         ‐                         20,000                      Park Dedication Fund ‐ Fees (construction) 400,000                ‐                         ‐                         ‐                         ‐                         400,000                    420,000                ‐                         ‐                         ‐                         ‐                         420,000                    P‐18 Steve Michaud Park (Soccer Field Drain tile installation)IPPark Dedication Fund ‐ Fees‐                         ‐                         96,000                  ‐                         ‐                         96,000                      ‐                         ‐                         96,000                  ‐                         ‐                         96,000                      Total Parks Projects 3,989,181$          7,876,875$          2,889,822$          6,219,534$          2,878,959$          23,854,371$            24,154,371$            TOTAL‐ ALL PROJECTS26,614,698$        33,116,347$        26,889,876$        17,541,150$        18,681,320$        122,843,391$          PRIOR YEAR CIP (2017‐2021) 24,869,502$        23,695,431$        17,497,607$        25,382,316$       CHANGE 1,745,196$           9,420,916$           9,392,269$           (7,841,166)$        *Status KeyR These are recurring annual projects. The costs may have changed slightly from the prior year CIP due to revised estimates, and a subsequent year added to the CIP.IP These projects were included in a prior year CIP. The costs and funding sources may have been revised due to more accurate estimates since the prior CIP.N These projects are new to the CIP this year. Page 10 TotalCIP #Financing / ProjectStatus* 2018 2019 2020 2021 2022 2018‐2022Communications Fund17‐03160th St/CSAH 46 and Pilot Knob Rd/CSAH 31IP 175,000                   ‐                            ‐                            ‐                        ‐                        175,000               Total Communiciations Fund 175,000                   ‐                            ‐                            ‐                        ‐                        175,000               Escrow15‐12202nd St/CSAH 50 (Holyoke Ave‐Cedar Ave/CSAH 23)IP ‐                            287,880                   ‐                            ‐                        ‐                        287,880               16‐17162nd St/CSAH 46 and Buck Hill Road/Kenyon Avenue IP 68,292                    ‐                            ‐                            ‐                        ‐                       68,292                  18‐06Kenyon Ave (Celebration Church‐ S of 162nd St)N272,012                   ‐                            ‐                            ‐                        ‐                       272,012               18‐08Dodd Blvd/CSAH 9 and Glacier WayN 230,764                   ‐                            ‐                            ‐                        ‐                        230,764               18‐09179th St (Flagstaff Ave‐Pilot Knob Rd/CSAH 31)N 165,815                   ‐                            ‐                            ‐                        ‐                        165,815               19‐05Hamburg Ave (Lakeville Blvd ‐ 202nd St/CSAH 50)IP‐                           294,840                   294,840               ‐                            ‐                            ‐                            ‐                        ‐                        ‐                        Total Escrows 736,883                   582,720                   ‐                            ‐                        ‐                        1,319,603            G.O. Improvement Bonds ‐ Special AssessmentsXX‐02 Street Reconstruction  R 3,363,556                2,502,359                2,619,506                2,298,206            2,924,368            13,707,995          18‐03 Kenrick Ave (173rd St‐ N City Limit)  IP 592,522                  ‐                            ‐                            ‐                        ‐                       592,522               19‐03 172nd St/Kodiak Ave/175th St/Judicial Rd/168th St  IP‐                           896,920                  ‐                            ‐                        ‐                       896,920               19‐04 Klamath Tr (West of Kenwood Trl)  IP‐                           613,641                  ‐                            ‐                        ‐                       613,641               19‐05 Hamburg Ave (Lakeville Blvd ‐ 202nd St/CSAH 50)  IP‐                           446,643                  ‐                            ‐                        ‐                       446,643               20‐03 Ipava Ave (Kenwood Tr/CSAH 50 ‐ 185th St/CSAH 60)  IP‐                            ‐                           573,169                  ‐                        ‐                       573,169               20‐04 Heritage Dr/Iberia Ave/Holyoke Ave  IP‐                            ‐                           480,604                  ‐                        ‐                       480,604               21‐03 205th St (Keystone Ave ‐ Dodd Blvd/CSAH 9)  N‐                            ‐                            ‐                           279,010              ‐                       279,010               22‐03 170th St (Flagstaff Ave ‐ PKR/CSAH 31)  IP‐                            ‐                            ‐                            ‐                       615,568               615,568               22‐04 Highview Ave (175th St ‐ 160th St/CSAH 46)  IP‐                            ‐                            ‐                            ‐                       362,110               362,110               Total G.O. Improvement Bonds ‐ Special Assessments 3,956,078                4,459,563                3,673,279                2,577,216            3,902,046            18,568,182          G.O. Improvement Bonds ‐Property Tax LevyXX‐02 Street Reconstruction  R 4,581,238                3,683,065                3,831,660                3,490,074            4,246,169            19,832,206          18‐03 Kenrick Ave (173rd St‐ N City Limit)  IP 2,194,526               ‐                            ‐                            ‐                        ‐                       2,194,526            19‐03 172nd St/Kodiak Ave/175th St/Judicial Rd/168th St  IP 132,877                   1,212,503               ‐                            ‐                        ‐                       1,345,380            19‐04 Klamath Tr (West of Kenwood Trl)  IP 90,910                     829,552                  ‐                            ‐                        ‐                       920,462               19‐05 Hamburg Ave (Lakeville Blvd ‐ 202nd St/CSAH 50)  IP 66,169                     603,795                  ‐                            ‐                        ‐                       669,964               20‐03 Ipava Ave (Kenwood Tr/CSAH 50 ‐ 185th St/CSAH 60)  IP‐                           84,914                     774,839                  ‐                        ‐                       859,753               20‐04 Heritage Dr/Iberia Ave/Holyoke Ave  IP‐                           94,093                     1,013,124               ‐                        ‐                       1,107,217            21‐03 205th St (Keystone Ave ‐ Dodd Blvd/CSAH 9)  N‐                            ‐                           55,802                     606,847              ‐                       662,649               22‐03 170th St (Flagstaff Ave ‐ PKR/CSAH 31)  IP‐                            ‐                            ‐                           91,195                 832,157               923,352               22‐04 Highview Ave (175th St ‐ 160th St/CSAH 46)  IP‐                            ‐                            ‐                           53,646                 489,519               543,165               23‐03 210th Street (Kensington Blvd. ‐ Holyoke Ave.)  N ‐                            ‐                            ‐                            ‐                       111,334              111,334               Total G.O. Improvement Bonds ‐ Taxes 7,065,720                6,507,922                5,675,425                4,241,762            5,679,179            29,170,008          G.O. Improvement Bonds‐ Total 11,021,798             10,967,485             9,348,704                6,818,978            9,581,225            47,738,190          City of Lakeville, MinnesotaCapital Improvements PlanProjects by Funding Source2018‐2022Page 11 TotalCIP #Financing / ProjectStatus* 2018 2019 2020 2021 2022 2018‐2022Municipal State Aid/Municpal State Aid BondsXX‐01Pavement Management ‐ MaintenanceR 120,000                   120,000                   120,000                   120,000               120,000               600,000               14‐10Kenwood Tr/CSAH 50 (185th St‐Dodd Blvd)IP 1,000,000                1,000,000                1,000,000                ‐                        ‐                        3,000,000            15‐12202nd St/CSAH 50 (Holyoke Ave‐Cedar Ave/CSAH 23)‐ Note 1IP 991,872                   2,502,192                ‐                            ‐                        ‐                        3,494,064            16‐17162nd St/CSAH 46 and Buck Hill Road/Kenyon Avenue IP 128,583                  ‐                            ‐                            ‐                        ‐                       128,583               18‐04Dodd Blvd/CSAH 9 & Heritage Drive/Icenic Trail IP‐                            ‐                           225,000                  ‐                        ‐                       225,000               18‐05Dodd Blvd/CSAH 9 & Flagstaff AveIP 144,000                   675,000                  ‐                            ‐                        ‐                       819,000               18‐06Kenyon Ave (Celebration Church‐ S of 162nd St)N 302,477                  ‐                            ‐                            ‐                        ‐                       302,477               18‐08Dodd Blvd/CSAH 9 and Glacier WayN 91,236                    ‐                            ‐                            ‐                        ‐                       91,236                  18‐10179th St and Flagstaff AveN 675,000                  ‐                            ‐                            ‐                        ‐                       675,000               20‐05CSAH 70/210th St (E of Kensington Blvd ‐ Holyoke Ave)‐Note 1IP 428,513                   2,066,400                4,371,210               ‐                        ‐                       6,866,123            20‐06Kenrick Ave (Kenrick Ave ‐ Kensington Blvd)N‐                            85,063                     459,183                  ‐                        ‐                       544,246               22‐06Ipava Ave & 165th StIP ‐                            ‐                            ‐                            130,000               620,000               750,000               Total Municipal State Aid 3,881,681                6,448,655                6,175,393                250,000               740,000               17,495,729          Property Taxes and Fund Balance ReservesXX‐02 Street Reconstruction  R 50,000                     50,000                     50,000                     50,000                 50,000                 250,000               XX‐01 Pavement Management ‐ Maintenance  R 1,272,091                1,322,775                1,375,487                1,430,304            1,487,318            6,887,975            Total Property Taxes and Fund Balance Reserves 1,322,091                1,372,775                1,425,487                1,480,304            1,537,318            7,137,975            Dakota County15‐12 202nd St/CSAH 50 (Holyoke Ave ‐ Cedar Ave/CSAH 23)‐ Park Mitigation  N ‐                            165,000                   ‐                            ‐                        ‐                        165,000               18‐05 Dodd Blvd/CSAH 9 & Flagstaff Ave  IP 176,000                   935,000                   ‐                            ‐                        ‐                        1,111,000            18‐09 179th St (Flagstaff Ave‐Pilot Knob Rd/CSAH 31)  N 457,500                   ‐                            ‐                            ‐                        ‐                        457,500               18‐10 179th St and Flagstaff Ave  N 935,000                   ‐                            ‐                            ‐                        ‐                        935,000               20‐06 Kenrick Ave (Kenrick Ave ‐ Kensington Blvd)  N ‐                            ‐                            561,223                   ‐                        ‐                        561,223               Total Dakota County 1,568,500                1,100,000                561,223                   ‐                        ‐                        3,229,723              Total Transportation Projects  18,705,953             20,471,635             17,510,807             8,549,282            11,858,543         77,096,220          Water Trunk Fund ‐ Fees15‐12202nd St/CSAH 50 (Holyoke Ave‐Cedar Ave/CSAH 23)IP ‐                            300,000                   ‐                            ‐                        ‐                        300,000               20‐06Kenrick Ave (Kenrick Ave ‐ Kensington Blvd)N‐                            ‐                            181,500                   ‐                        ‐                        181,500               U‐4Well ConstructionR100,000                   50,000                     868,750                   50,000                 868,750               1,937,500            U‐5Well Collection PipeR‐                                ‐                                300,000                   ‐                            ‐                            300,000               U‐6Watermain Trunk ExtensionsR200,000                   200,000                   200,000                   200,000               200,000               1,000,000            19‐05Hamburg Ave (Lakeville Blvd‐ 202nd St/CSAH 50)IP23,992                     ‐                                ‐                            ‐                            23,992                  Total 300,000                   573,992                   1,550,250                250,000               1,068,750            3,742,992            Water Trunk Fund ‐ Fees ‐Special Assessments19‐05Hamburg Ave (Lakeville Blvd‐ 202nd St/CSAH 50)IP ‐                            239,922                   ‐                            ‐                        ‐                        239,922               Total ‐                                239,922                   ‐                                ‐                            ‐                            239,922                Total Water Trunk Fund 300,000                   813,914                   1,550,250                250,000               1,068,750            3,982,914            Page 12 TotalCIP #Financing / ProjectStatus* 2018 2019 2020 2021 2022 2018‐2022Water Operating Fund ‐ FeesU‐9Water Meter ReplacementR331,857                   234,325                   241,355                   260,000               267,800               1,335,337            XX‐02Watermain Replacement (Street Reconstruction)R 1,045,728                959,690                   918,002                   506,459              723,268              4,153,147            18‐03Watermain Replacement‐(Collector Road Reconstruction)IP 215,900                  ‐                            ‐                            ‐                        ‐                        215,900               18‐06Watermain Replacement‐Kenyon Ave (Celebration Church ‐ 162nd St/CSAH 46)N50,000                     ‐                            ‐                            ‐                        ‐                        50,000                  U‐7Well and Pump RehabilitationR105,000                   120,000                   360,000                   120,000               120,000               825,000               U‐8Tower and Reservoir MaintenanceR‐                            275,000                   ‐                            ‐                        150,000               425,000                Total Water Operating Fund 1,748,485                1,589,015                1,519,357                886,459               1,261,068            7,004,384            Total Water System 2,048,485                2,402,929                3,069,607                1,136,459            2,329,818            10,987,298          Sanitary Sewer Trunk Fund ‐ Fees20‐06Kenrick Ave (Kenrick Ave ‐ Kensington Blvd)N‐                            ‐                            181,500                   ‐                        ‐                        181,500               U‐1Sanitary Sewer Trunk ExtensionsR230,875                   257,100                   332,000                   140,875               119,000               1,079,850             Total Sanitary Sewer Trunk Fund 230,875$                 257,100$                 513,500$                 140,875$             119,000$             1,261,350$          Sanitary Sewer Operating Fund ‐ User FeesU‐3Sanitary Sewer Inflow/Infiltration RepairsR375,000                   425,000                   425,000                   475,000               475,000               2,175,000            XX‐02Sanitary Sewer RehabilitationR 250,000                   250,000                   250,000                   250,000               250,000               1,250,000            U‐2Sanitary Sewer Lift Station RehabilitationR45,000                     30,000                     500,000                   ‐                        ‐                        575,000                Total Sanitary Sewer Operating Fund 670,000$                 705,000$                 1,175,000$              725,000$             725,000$             4,000,000$          Total Sewer System 900,875                   962,100                   1,688,500                865,875               844,000               5,261,350            Storm Sewer Trunk Fund‐ Fees15‐12202nd St/CSAH 50 (Holyoke Ave‐Cedar Ave/CSAH 23)IP ‐                            242,808                   ‐                            ‐                        ‐                        242,808               18‐05Dodd Blvd/CSAH 9 & Flagstaff AveIP ‐                            90,000                     ‐                            ‐                        ‐                        90,000                  18‐06Kenyon Ave (Celebration Church ‐ 162nd St/CSAH 46)N 110,204                   ‐                            ‐                            ‐                        ‐                        110,204               18‐10179th St and Flagstaff AveN 90,000                     ‐                            ‐                            ‐                        ‐                        90,000                  20‐05CSAH 70/210th St (E of Kensington Blvd ‐ Holyoke Ave)IP ‐                            ‐                            771,390                   ‐                        ‐                        771,390               20‐06Kenrick Ave (Kenrick Ave ‐ Kensington Blvd)N 189,750                  ‐                        ‐                       189,750               XX‐02Storm Water Management Improvements ‐ Street ReconstructionR105,000                   105,000                   105,000                   105,000               105,000               525,000               NR‐4Storm Water Management‐New ConstructionR100,000                   100,000                   100,000                   100,000               100,000               500,000                Total Storm Sewer Trunk Fund  405,204                   537,808                   1,166,140                205,000               205,000               2,519,152            Environmental Resources ‐ FeesNR‐1Lake ManagementR115,000$                 115,000$                 115,000$                 115,000$             115,000$             575,000$             NR‐2Maintenance ‐ Natural Resources and Storm Water InfrastructureR100,000                   100,000                   100,000                   100,000               100,000               500,000               NR‐3Storm Water Basin RehabilitationR150,000                   150,000                   150,000                   150,000               150,000               750,000               NR‐5Water Quality BMPsR100,000                   100,000                   100,000                   100,000               100,000               500,000               NR‐6ForestryR100,000                   100,000                   100,000                   100,000               100,000               500,000                Total Environmental Resources Fund 565,000$                 565,000$                 565,000$                 565,000$             565,000$             2,825,000$          Total Utility System Projects 3,919,564$             4,467,837$             6,489,247$             2,772,334$         3,943,818$         21,592,800$        Page 13 TotalCIP #Financing / ProjectStatus* 2018 2019 2020 2021 2022 2018‐2022General FundP‐1Park Major MaintenanceR 158,981                   169,450                   171,300                   173,775               173,100               846,606                    Total General Fund 158,981                   169,450                   171,300                   173,775               173,100               846,606               OtherP‐14King Park Improvements ‐ LBA Lighting DonationIP 100,000                   ‐                            100,000                   ‐                        ‐                        200,000               P‐1 RAAA Donation for Parkview ImprovementsIP 4,000                       ‐                            ‐                            ‐                        ‐                        4,000                    Total Other 104,000                   ‐                            100,000                   ‐                        ‐                        204,000               Park Improvement Fund ‐ TaxesP‐6Park Improvements (Various Parks)R 190,000                   222,500                   225,000                   262,500               175,000               1,075,000                 Total Park Improvement Fund 190,000                   222,500                   225,000                   262,500               175,000               1,075,000            P‐5 Trail Improvement Fund ‐ TaxesTrail improvementR 294,200                   329,925                   318,522                   329,259               363,859               1,635,765                 Total Trail Improvement Fund  294,200                   329,925                   318,522                   329,259               363,859               1,635,765            Park Dedication Fund ‐ Fees/BondsP‐2Park Development ‐ Adminstrative ProjectsR‐                            10,000                     10,000                     10,000                 15,000                 45,000                  P‐3Park Development ‐ Developer CreditsR 435,000                   435,000                   435,000                   435,000               435,000               2,175,000            P‐4Future Park Land AcquisitionR 100,000                   ‐                            350,000                   1,000,000            100,000               1,550,000            P‐5Trail ConnectivityR 100,000                   100,000                   100,000                   100,000               100,000               500,000               P‐5New Trail LightingR 67,000                     173,000                   ‐                            137,000               157,000               534,000               P‐7Avonlea Community ParkIP 45,000                     1,500,000                ‐                            ‐                        845,000               2,390,000            P‐8Avonlea Lineal ParksIP ‐                            ‐                            22,000                     472,000               ‐                        494,000               P‐9Antlers Community Park (Note 1)N 520,000                   4,280,000                ‐                            15,000                 265,000               5,080,000            P‐10Cedar Crossing ParkIP 20,000                     445,000                   ‐                            ‐                        ‐                        465,000               P‐11Pleasant Hill ParkN‐                            22,000                     472,000                   ‐                        ‐                        494,000               P‐12Ritter Farm ParkN‐                            25,000                     300,000                   ‐                        ‐                        325,000               P‐13Outdoor Performance StageN‐                            ‐                            ‐                            325,000               ‐                        325,000               P‐14Fitness Challenge CourseN‐                            ‐                            ‐                            ‐                        250,000               250,000               P‐15King Park ImprovementsIP 1,507,000                165,000                   (100,000)                  ‐                        ‐                        1,572,000            P‐16East Community Park (Note 1)N 28,000                     ‐                            390,000                   2,960,000            ‐                        3,378,000            P‐17Legacy ParkIP420,000                   ‐                            ‐                            ‐                        ‐                       420,000               P‐18Steve Michaud Park IP ‐                            ‐                            96,000                     ‐                        ‐                        96,000                  15‐12202nd St/CSAH 50 (Holyoke Ave‐Cedar Ave/CSAH 23)IP ‐                            300,000                   ‐                            ‐                        ‐                        300,000               Total Park Dedication Fund 3,242,000                7,455,000                2,075,000                5,454,000            2,167,000            20,393,000          Total‐ Parks Projects  3,989,181$             8,176,875$             2,889,822$             6,219,534$         2,878,959$         24,154,371$        TOTAL‐ ALL PROJECTS 26,614,698$           33,116,347$           26,889,876$           17,541,150$       18,681,320$       122,843,391$     *Status KeyR These are recurring annual projects. The costs may have changed slightly from the prior year CIP due to revised estimates, and a subsequent year added to the CIP.IP These projects were included in a prior year CIP. The costs and funding sources may have been revised due to more accurate estimates since the prior CIP.N These projects are new to the CIP this year. Note 1‐ The majority of this project is anticipated to be funded with bonds. Page 14 Page 15 Narrative Highlights of the capital improvement projects and revenue sources are included below. TRANSPORTATION PROJECTS PAVEMENT MANAGEMENT (XX-01) Annual maintenance program designed to manage, preserve and protect investment in public roadway infrastructure assets. Best management practices (i.e. bridge inspections, crack sealing, curb/gutter/guardrail/roadway/sidewalk repairs, draintile, safety improvements and velocity patching) are implemented to maintain/extend life and minimize total lifecycle costs. LOCAL STREET RECONSTRUCTION (XX-02) Annual reconstruction program designed to improve local public streets that are at the end of their lifecycle or those where routine maintenance costs exceed the cost-benefit of the investment. Approximately 25% of public streets are inspected each year and pavements are rated based on surface condition (Overall Condition Index/OCI). The OCI helps guide the selection of streets for reconstruction. Best management practices include reclamation, edge mill and overlay, and spot curb/gutter replacement. The adopted overall City-wide OCI goal for local streets is 75-80. The City initiated a Pavement Management Program in 2009, and accelerated the Program in 2013 when the OCI by 2020 was anticipated to be in the mid-60s. The OCI is currently 77 (City-wide). The City’s goal is to include approximately eight miles of streets in the street reconstruction project each year, with the intent of meeting an average system OCI of 79 by 2020. Funding is based on adopted policy where 40% of street and storm sewer costs are assessed to benefitting properties and 60% of the street and storm sewer costs are financed by the City through property taxes. COLLECTOR ROAD REHABILITATION Annual rehabilitation program designed to improve public collector roads that are at the end of their lifecycle or those where routine maintenance costs exceed the cost-benefit of the investment. Approximately 25% of public roads are inspected each year and pavements are rated Page 16 based on surface condition (Overall Condition Index/OCI). The OCI helps guide the selection of collector roads for reconstruction. Best management practices include reclamation, edge mill and overlay, and spot curb/gutter replacement. The adopted overall City-wide OCI goal for local streets is 75-80. The City initiated a Pavement Management Program in 2009, and accelerated the Program in 2013 when the OCI by 2020 was anticipated to be in the mid-60s. The OCI is currently 77 (City-wide). Funding is based on adopted policy where 40% of street and storm sewer costs are assessed to benefitting properties and 60% of street and storm sewer costs are financed by the City through property taxes.  18-03- Kenrick Avenue (173rd Street to North City Limits)- Programmed for construction in 2018. Proposed improvements include reclamation with spot curb/gutter replacement.  19-03- 172nd Street/Kodiak Avenue/175th Street/Judicial Road/168th Street (Orchard Lake loop)- Programmed for construction in 2019. Proposed improvements include reclamation, edge mill and overlay, and spot curb/gutter replacement.  19-04- Klamath Trail (west of Kenwood Trail)- Programmed for construction in 2019. Proposed improvements include reclamation, edge mill and overlay, and spot curb/gutter replacement.  19-05- Hamburg Avenue (Lakeville Boulevard to 202nd Street/CSAH 50)- Programmed for construction in 2019. Proposed improvements include reclamation, widening with concrete curb/gutter and sidewalk along the east side, spot curb/gutter replacement along the west side, and watermain extension. Project includes assessments for the majority of the watermain extension.  20-03- Ipava Avenue (Kenwood Trail/CSAH 50 to 185th Street/CSAH 60)- Programmed for construction in 2020. Proposed improvements include reclamation, edge mill and overlay, and spot curb/gutter replacement.  20-04- Heritage Drive (Dodd Boulevard to Highview Avenue) & Iberia Avenue (202nd Street to Heritage Drive) & Holyoke Avenue (202nd Street to Heritage Drive)- Programmed for construction in 2020. Proposed improvements include reclamation, edge mill and overlay, and spot curb/gutter replacement. Page 17  21-03- 205th Street (Keystone Avenue to Dodd Boulevard/CSAH 9)- Programmed for construction in 2021. Proposed improvements include reclamation, edge mill and overlay, and spot curb/gutter replacement.  22-03- 170th Street (Flagstaff Avenue to Pilot Knob Road/CSAH 31)- Programmed for construction in 2022. Proposed improvements include reclamation, edge mill and overlay, and spot curb/gutter replacement.  22-04- Highview Avenue (175th Street to 160th Street/CSAH 46)- Programmed for construction in 2022. Proposed improvements include reclamation, edge mill and overlay, and spot curb/gutter replacement. CITY/COUNTY COLLECTOR/ARTERIAL ROADWAY IMPROVEMENTS Roadway improvement program designed to improve City/County collector/arterial roadways. Projects may be led by the County or led by the City. If CIP projects are led by the City, all project costs are included in the CIP with a contribution shown from the County for their estimated share of the costs. If CIP projects are led by the County, only the City’s share of the costs are shown in the CIP.  14-10- Kenwood Trail/CSAH 50 (185TH Street to Dodd Boulevard): Expansion/Reconstruction- Programmed for construction in 2017/2018. City and County partnering to reconstruct Kenwood Trail to a 4-lane divided highway to improve roadway operations, make safety improvements and provide for increasing traffic levels. Includes local road construction, including Icenic Way (between Kenwood Trail and Icenic Trail). County will advance fund $3 million of the City’s share of the project costs, with equal $1 million payments made in 2018-2020.  15-12- 202nd Street/CSAH 50 (Holyoke Avenue to Cedar Avenue/CSAH 23): Expansion/Reconstruction- Programmed for construction in 2019. City and County partnering to reconstruct 202nd Street to a 2-lane divided highway to alleviate congestion, make safety improvements and provide for increasing traffic levels. Includes roundabout at 202nd Street/Holyoke Avenue intersection, traffic signal at 202nd Street/Cedar Avenue intersection, dedicated turn lanes at intersections, a pedestrian underpass and trails. County awarded Federal FAST Act funding in the amount of $3.2M for 2020. Roadway construction impacts grades along CSAH 50, allowing us to re-orient existing park Page 18 playfields to maximize the use of the property, as well as to address existing drainage, access, and parking issues. Bond funding is anticipated for this project.  18-06- Kenyon Avenue (¼-mile South of 162nd Street to 162nd Street): Expansion- Programmed for construction in 2018. Proposed improvements include expanding Kenyon Avenue to an urban 2-lane undivided roadway to make safety improvements and provide for increasing traffic levels.  18-09- 179th Street (½-mile West of Pilot Knob Road to Pilot Knob Road/CSAH 31): Extension- Programmed for construction in 2018. The Dakota County West-West Corridor Preservation Study, Phase II – refinement of Preferred System Plan (East-West Plan), identifies preservation corridor alignments for future east-west roadway connections. The Pleasant Hills development includes the construction of 19th Street (future CSAH 9). This roadway is identified as Alignment “B” in the East-West Plan. The Dakota County 2030 Transportation Plan includes a policy in which the County will participate in the engineering and construction costs for constructing future County transportation facilities to County standards.  20-05- 210th and 215th Street/CSAH 70 (West City Limits to Holyoke Avenue): Expansion- Programmed for construction in 2020. City and County partnering to expand 210th/215th Street to a 4-lane divided highway to alleviate congestion, make safety improvements and provide for increasing traffic levels. The current estimates are based upon a 55%-45% cost split with Dakota County. Proposed improvements and potential funding (i.e. City share of total project costs capped at 25% if reclassified as principal arterial) subject to results of Countywide principal arterial system planning study (2018 completion date), and future grant opportunities. Bond funding is anticipated for this project.  20-06- Kenrick Avenue (1/8th-mile West of Kensington Boulevard to Kenrick Avenue): Realignment- Programmed for construction in 2019. Proposed improvements include realigning Kenrick Avenue from existing 210th Street intersection to existing Kenrick Avenue termini 1/8th mile west of Kensington Boulevard to improve intersection geometrics and operations, make safety improvements and provide for increasing traffic Page 19 levels. The proposed improvements are anticipated to be completed in conjunction with adjacent development. CITY/COUNTY TRAFFIC SIGNAL/ROUNDABOUT/ATMS/INTERSECTION IMPROVEMENTS  15-12- 202nd Street/CSAH 50 (Holyoke Avenue to Cedar Avenue/CSAH 23): Roundabout- See above description under ‘City County Collector/Arterial Roadway Improvements’ section.  16-17- 162nd Street and Kenyon Avenue/Buck Hill Road: Traffic Signal- Construction in 2017. County advanced City’s share of the project costs; payment due in 2018.  17-03- 160th Street and Pilot Knob Road: Advanced Traffic Management Systems- Programmed for construction in 2018. City and County partnering to install advanced traffic management systems (ATMS) along the 160th Street (CSAH 46) and Pilot Knob Road (CSAH 31) corridors to improve traffic signal operations. Project includes a) fiber installation (interconnectivity); b) traffic signal modification (flashing yellow arrows); and c) traffic monitoring camera installation. CSAH 46 intersections include Ipava Ave., Lac Lavon Rd., Highview Ave., Galaxie Ave., Foliage Ave. and Flagstaff Ave. CSAH 31 intersections include 170th St. and Dodd Blvd. Federal Funding provides 80% of construction cost. The remaining cost is split 55/45 between the County and the cities of Apple Valley and Lakeville.  18-04- Dodd Boulevard and Heritage Drive/Icenic Trail: Roundabout- Programmed for construction in 2020. City and County partnering to construct a ¾ intersection at Dodd Boulevard and Heritage Drive/Icenic Trail intersection to improve intersection operations, alleviate congestion, make safety improvements and provide for increasing traffic levels.  18-05- Dodd Boulevard/CSAH 9 and Flagstaff Avenue: Roundabout- Programmed for construction in 2019. City and County partnering to construct a roundabout at Dodd Boulevard/Flagstaff intersection to improve intersection operations, alleviate congestion, make safety improvements and provide for increasing traffic levels. Page 20  18-08- Dodd Boulevard/CSAH 9 and Glacier Way: Traffic Signal- Programmed for construction in 2018. Proposed improvements include a traffic signal to improve intersection operations, alleviate congestion, make safety improvements and provide for increasing traffic levels. The proposed improvements are anticipated to be completed in conjunction with adjacent development.  18-10- 179th Street and Flagstaff Avenue: Roundabout- Programmed for construction in 2018. City and County partnering to construct a roundabout at 179th Street/Flagstaff intersection to improve intersection operations, alleviate congestion, make safety improvements and provide for increasing traffic levels. The proposed improvements are anticipated to be completed in conjunction with Developer-installed extension of 179th Street to Pilot Knob Road.  22-06- Ipava Avenue and 165th Street: Traffic Signal- Programmed for construction in 2022. Proposed improvements include a traffic signal to improve intersection operations, alleviate congestion, make safety improvements and provide for increasing traffic levels. Project includes a traffic signal, dedicated turn lanes and pedestrian ramp improvements. UTILITY PROJECTS U-1- Sanitary Sewer Trunk System Improvements- The Comprehensive Sanitary Sewer Plan anticipates the extension of sanitary sewer trunk facilities to accommodate anticipated growth. Timing of future sanitary sewer trunk facilities depends on the growth rate and location of planned community development. U-2- Lift Station Rehabilitation- The City has 20 sanitary sewer lift stations which pump sewage from low lying areas to gravity lines. The pumps, motors, and other equipment within each lift station are periodically inspected and rehabilitated to ensure uninterrupted service. The expected service life for a lift station is approximately 15-20 years but can vary. Each lift station is scheduled for inspection and rehabilitation every 15 years. Lift station #10 rehabilitation is scheduled for 2020 and total costs are estimated at $500,000. U-3- Sanitary sewer system inflow/infiltration repairs- Several miles of the sanitary sewer system are inspected each year for damage to the pipes that would result in inflow (direct entry of storm water) and infiltration (ground water seeping into the sewer) within the sanitary sewer Page 21 system. This additional water increases stress on the wastewater treatment facilities thereby resulting in higher sanitary sewer rates for Lakeville customers. Additionally, exceeding the City’s calculated peak flow can result in the imposition of surcharge by MCES, the minimum surcharge would be $216,000 per year for five years. The Utilities Division endeavors to reduce the inflow and infiltration by initiating repairs such as manhole structure sealing, cured in place pipe lining, and the replacement of manhole covers. U-4/U-5- Well Construction/Well Collection Pipe- The construction of wells to provide adequate water supply to accommodate existing and anticipated growth is based on the City’s Water Supply Plan. Final decisions on construction timing will depend on population demand and water needs. Locations will be based on data provided in the Water Supply Plan. The Minnesota Department of Health requires the City to amend its Wellhead and Source Water Protection Plan in order to receive permits to construct future wells. New wells are planned to be constructed in 2020 (well #23) and 2022 (well #24). There is also a well collection pipe planned for 2020. U-6- Watermain Trunk System Improvements- The Comprehensive Water Plan anticipates the extension of watermain trunk facilities to accommodate anticipated growth. Timing of future watermain trunk facilities depends on the growth rate and location of planned community development. U-7- Well & Pump Rehabilitation- The City’s wells provide water for the distribution system which operates on demand, 24 hours a day, 7 days a week. Starts and stops based on demand puts the motors and pump components under tremendous stress. Additionally, being constantly exposed to water can corrode pipes and other well components. Periodic inspection and maintenance, with replacement as needed, ensures the efficient operation of the wells and water system at maximum pumping capacity. Rehabilitation is scheduled every 8 to 10 years for each well depending on its type. The year with the highest estimated costs is 2020, which includes $360,000 for well and pump rehabilitation on six different wells. U-8- Tower & Reservoir Maintenance- Inspections of the interior and exterior of water towers are used to determine the timing and extent of any required maintenance. Periodic cleaning of the tower exteriors removes dust and dirt that collects over time that can reduce the life of the coating system. Interior and exterior coatings on water towers protect the metal structure from corrosion and maintain the quality of the treated water passing through to residential, industrial, Page 22 commercial, and institutional customers. The service life of the towers and reservoirs can be extended through periodic inspection and necessary maintenance. The 2019 estimated costs include repainting of the tower by the Central Maintenance Facility (CMF). The 2022 estimated costs include cleaning and inspection of the following towers: Michaud Park, Holyoke, Dakota Heights, Fairfield, Airlake and CMF. U-9- Water meter replacement- The Utilities Division replaces residential and commercial water meters that reach the end of their service life. The Utilities Division currently schedules approximately 1,000 meter replacements per year based on the age of the meter and to stay on a 20 year replacement schedule. Being able to change out water meters at the end of their service life is important to managing the water system and monitoring water use for reporting to the Department of Natural Resources. Replacement of meters is done by Utilities Division staff. XX-02- Sanitary Sewer Rehabilitation- The sanitary sewer system in areas around the City is subject to breaks, root intrusion, and cracking. Rehabilitating these portions of the sewer infrastructure is important to maintaining a closed system and reducing the potential for inflow and infiltration. Specific sections of the sanitary sewer system will be evaluated in conjunction with planned street reconstruction projects and repairs or replacement will be programmed based on that evaluation. XX-02- Water Main Replacement- Portions of the City’s distribution system will be evaluated in conjunction with street reconstruction projects. All water main replacement is based on the history of breaks in a particular area, quality of the pipe, and an evaluation of soils. This may mean replacing up to 10% of the water main in each reconstruction area annually, installing corrosion protection, and replacing bolts elsewhere within the project area. ENVIRONMENTAL RESOURCES PROJECTS NR-1- Water Quality Assessments: Management program designed to promote and protect public water resources including lakes, streams and wetlands. Annual assessment strategies include, but are not limited to, aquatic plant surveys, fish surveys and water monitoring/sampling. Page 23 NR-1- Water Quality Treatments: Management program designed to manage, promote and protect public water resources including streams and wetlands. Best management practices implemented, based on Water Quality Assessment results, include are not limited to, barley straw, chemical treatments to control curlyleaf pondweed, Eurasian milfoil and nutrients, mechanic removal of non-native aquatic plants and fish management. NR-2- County Road Storm Water Infrastructure: County Road storm water infrastructure (i.e. catch basins, culverts) repairs, typically coordinated with County Road roadway rehabilitation projects, as established by a Joint Powers Agreement. NR-2- Storm Water Infrastructure: Maintenance program designed to manage, preserve and protect public storm sewer infrastructure assets. Annual best management practices (i.e. inlet/outlet repair, sediment removal, pipe improvements) implemented to maintain storm water conveyance and extend life/minimize life-cycle costs. Focus on Minnesota Pollution Control Agency (MPCA) Municipal Separate Storm Sewer System (MS4) permit compliance. NR-3- Storm Water Basins: Rehabilitation program designed to manage, preserve and protect public storm water basin system assets. Annual best management practices (i.e. emergency overflow/easement maintenance, sediment removal, slope restoration) implemented to extend life/minimize life-cycle costs. Focus on Minnesota Pollution Control Agency (MPCA) Municipal Separate Storm Sewer System (MS4) permit compliance. NR-4-Storm Sewer Trunk System Infrastructure: Extension of new storm sewer trunk facilities to accommodate anticipated growth. Construction dependent on the growth rate and location of planned community development. NR-5- Water Quality Best Management Practices: Construction of new storm water management facilities consistent with Black Dog Watershed Water Management Organization (BDWMO), Dakota County Soil and Water Conservation District (DCSWCD) and Vermillion River Watershed Join Powers Organization (VRWJPO) watershed restoration and protection strategies. Funding intended as cost-share to meet BDWMO, DCSWCD, VRWJPO partnership or grant matching requirements. Best management practices include, but are not limited to, filtration/infiltration systems, mechanical storm water/sediment separators, rain gardens and water conservation/reuse strategies. Federal Clean Water Act, Minnesota Pollution Control Page 24 Agency (MPCA) Municipal Separate Storm Sewer System (MS4) and Total Maximum Daily Load (TMDL) compliance. NR-6- Forestry: Maintenance program designed to manage, preserve and protect public prairie, upland and woodland assets. Annual best management practices (i.e. chemical treatments for emerald ash borer and oak wilt, controlled/prescribed burns, harvesting) implemented to extend life/minimize life-cycle costs. XX-02- Storm Water Infrastructure – Street Reconstruction: Construction of new storm sewer facilities, coordinated with City’s Street Reconstruction and Collector Rehabilitation projects, to provide storm water rate control, storm water volume reduction or storm water quality improvements. Best management practices include, but are not limited to, filtration/infiltration systems, mechanical storm water/sediment separators, rain gardens and water conservation strategies. PARKS PROJECTS P-1- Parks Major Maintenance Projects- Includes general maintenance projects, maintenance of buildings, park shelters and ground, fields and open spaces (examples- re-shingle park shelters, replace signs, replace rubber floors, seal park parking lots, resurface basketball and tennis courts, etc). P-2- Parks Administrative Projects- The Park Dedication Fund budget provides appropriations for a number of activities including planning, design and feasibility reports for park projects such as Antlers Park Master Plan, East Community Park Master Plan, Legacy Park, Cedar Crossing Park and Avonlea Master Plan. It also includes appraisal and professional fees for the review of park dedication fee analysis for commercial and industrial properties. P-3- Park Development Developer credits: Represents credits associated with new development when the park dedication requirement is fulfilled through a land dedication. P-4- Future Park Land Acquisition- Park dedication funds are used to purchase future park land. P-5- Trail Improvements- The City retained a third party to evaluate the condition of all trail segments and provide recommendations for maintenance. Based on these recommendations, Page 25 staff has developed a plan for either overlaying or reclaiming trail segments, along with crack filling and fog sealing of trails. P-5- Trail Lighting – Currently there are a number of segments that do not have trail lighting. The proposed CIP includes trail lighting in areas such as East Lake Community Park Trail system, Donnelly Greenway, Summerlyn Park/Greenway along with Cherry Hill Greenway. P-5- Trail Connectivity – Park dedication funds are used to cover the costs of connecting trail segments that are currently not connected. P-6- Park Improvements- The Park Improvement Fund provides funding for replacement and upgrades to items such as Aronson building (restroom expansion), playgrounds and other park amenities. P-7- Avonlea Community Park- The Parks, Trails and Open Space Plan identifies the acquisition of land along the Cedar Ave corridor for community play fields. Currently the City owns 40.98 acres of property that was acquired through the development of the Avonlea Development. The City has until June of 2020 to purchase an additional 26.06 acres from the developer at a secured fixed price per acre. The specific amenities for the community park will be identified through the Master Planning process that is proposed to be completed in 2018. The purchase of this land will be partially offset by the $950,000 of 2016 land sale proceeds, which were put into the park dedication fund specifically for this purpose. P-8- Avonlea Lineal Park/Trail/Lights Phase I – The Parks, Trails and Open Space Plan calls for a neighborhood park in the Avonlea Development and surrounding areas. This park is proposed to be lineal in nature with pockets of amenities following a trail/greenway area. P-9- Antlers Community Park Improvements – City Staff is currently working with WSB and Associates regarding the creation of the Antlers Park Master Plan proposed to be completed in the fall of 2017. Once completed, the Master Plan will identify the improvements and additional amenities proposed to be included in the community park. Construction of the park is proposed to be completed in 2019 pending available funding. Bond funding is anticipated for phase I of the project. P-10- Cedar Crossing Park- The Parks, Trails, and Open Space Plan calls for a neighborhood park in the area serving Cedar Crossing, Cedar Landing, and Linden Ridge neighborhoods along with the Country Lane Townhomes. The park will be approximately 6-7 acres in size. Page 26 P-11- Pleasant Hill Park – The Parks, Trails and Open Space Plan calls for a neighborhood park in the area serving Kenridge, Autumn Meadows and Pleasant Hill developments. The park will be approximately seven acres in size. P-12- Ritter Farm Park Cabin Improvements – Currently, a relocated log cabin exists on a foundation at Ritter Farm Park. Plans are to demolish the existing two story Environmental Learning Center on site and convert the cabin into the new Environmental Learning Center in 2020. P-13- Outdoor Performance Stage – The Parks, Trails and Open Space Plan indentifies an amphitheater/outdoor performance stage that should be considered constructed as a park destination amenity. The Parks, Recreation and Natural Resources Committee also recommends the construction of an outdoor performance stage in our parks system. An outdoor performance stage may be identified as part of the master planning process for one of the community parks. However, if this doesn’t occur, a placeholder for the construction of the outdoor performance stage is proposed in 2021. P-14 Fitness Challenge Course- The Parks, Recreation and Natural Resources Committee recommends the construction of a Fitness Challenge Course in the parks system where participants could complete against one another or against a clock. A Fitness Challenge Course may be identified as part of the master planning process for one of the community parks or could possibly be constructed into a neighborhood park. P-15- King Park Improvements- Improvements to King Park include installation of irrigation systems on four fields along with field and trail lighting, and installation of a drain tile system. The project will increase the playability, safety and overall quality of the fields and will allow for additional games to be played at the facility. Lakeville Baseball Association (LBA) has and will continue to donate funds for the lighting project. P-16- East Community Park Phase II – Plans are to complete a Master Plan for the park in 2018 with the construction proposed to be completed in 2021 pending available funding. Once completed, the Master Plan will identify the improvements and additional amenities proposed to be in the community park. Bond funding is anticipated for this project. P-17- Legacy Park- The Parks, Trails and Open Space Plan calls for a neighborhood park in the area serving the Legacy, Crescent Ridge and Berres Ridge Developments. Page 27 P-18- Steve Michaud Soccer field drain tile installation- Improvements to Steve Michaud Park include the installation of drain tile system in soccer fields 8 and 9. The project will increase the playability, safety and overall quality of the fields. The fields are prone to becoming saturated and unplayable during periods of continued or heavy rains. These conditions have forced the closure of the fields during tournaments and regularly scheduled games. In addition, the increase in soil moisture has had a negative impact on the turf conditions and an increase in turf stress. The installation of a sport field drain tile system will minimize or eliminate these negative conditions and allow for consistent field conditions and playability. "J "J #I "J #I #I "J "J "J"J !H!H #I "J #I #I !H #I #I "J #I #I #I #I #I #I #I #I #I #I #I 220TH ST W 220TH ST WKAPARIAAVEHUMBOLDTRD45679 219TH ST WHIGHVIEWAVE HAMBURGAVECEDARAVELAIGLEAVE45675 2 17TH ST W HUMBOLDTRD218TH ST WHANOVERAVEGRE N ADAAVE215TH ST W KEOKUKAVEKENRICKAVE215TH ST W JUNIPERWAY JACQUARDAVEISO T OPE TRL214 T H ST WI NUITLN 215TH ST W IDAHOAVE214TH ST W IMBLERTRL DODDBLVDHYTRAIL CIR HYTRAILCT HUMBO L D T CT HYA LITEDRHOLYOKEAVE456770 HEYWOODAVEHAYESAVE214TH ST WHEMLOCKAVE 215TH ST W 214TH ST W KESWICK LOOP S KENRICK CT ISTRIACTIVORYLN IXONIALN211TH ST W ITALY A V E INSPIRATIONPATHISTRIAPATH211THSTW 213TH ST W 212TH ST W INSELLNILAVISTAWAY 212TH ST WHYACINTHAVE HONEYCOMBPATHHUMMING BIRD LN HYTRAIL CIRIBISAVE HON EYCOMBWAY213THST W HERON W A YLAKEVILLE BLVDHAMBURGAVE GLADEAVEGATEWAYDR210TH ST W 456770 §¨¦35 KENRIC K A V E KENBRIDGE CT KENSINGTONBLVD210TH ST W 209TH ST W JURY CTJUN C OTRLJUNECTJAMESWOODCTJENKINSWAY JAMESTOWNAVEITAMI TRLIXONIAAVEITERIAVE 209THSTW 210TH ST WITALYAVEISLEAVEIRANAVEINDEPENDENCE AVEILLINOISPATH HURLEYCTH U N TSVILLET RL211TH ST W HYDRA CTHYSONPATH 208THSTW UPPER 209TH ST W 209TH ST W 208THSTREETCTHOLIDAYAVE208THSTW 210TH ST W 210TH ST W GROMMETAVEGREENWOODGREENWOODAVEHARTFORDWAYGU THRIEDR BRUTUS D RCAESAR STCLEOPATRADRCTGO ODHUE WAYGLADEAVE MACBETH CIRSHAKES P E A R E B LVDJULIETDR L U C E R N E T R L LAREDOPA T HKEYSTONEAVE207TH ST WKEO K U K AVEKENRICKAVEKAISER CT KAFTAN CTKEARNEYPATHKAISERWAYJASMINECIRJUPITERAVEJUT L A N D PLJAGUAR T E R JUNC O CTJUSTIC ECTJ U S TICEPATHJAG U ARAVE208TH ST W 207TH ST W IN D IA C IRISLECIR206THSTW UPPER205THSTW ITERIAVEIDAHOAV EINDEPENDENCECTINDIAAVE2 07TH ST WIDALIAAVE HURLEY AVE207T H CT WICELANDAVEIBEXAVEHULLAVEUPPER 206TH ST W UPPER208THSTW HOLTAVEHOWLANDAVE208 TH ST W HOLLINSAVEHOLIDAYAVEHERSH E YAVELOWER208THST W H A R R O W C TH E L E NALNHAZELWOO D TRLHAMPSH IRE WAY H A R TFORDWAY GUNNI S ONDR A NTHONYDRCEDARAVEGATEWAYDR FURYCTGARRI S ONLNG EMI N ITRLF RUI TWOODPATH ROMEO DR FROSTCT205TH ST W KENSFIELDTRLKAISER CIR JUPITERPATHKALMEADOWCTKENSINGTONCT JUPITERCIRJURAT R LJUNOCTJUPI T E RCT 2 0 5 T H S T W JA S MIN E P A T HJAVELINCIRJUNOTRL UPP ER205THST W 20 5THCT W JADECIRUPPER206THST W IRONRIDGEPATH ISLANDVIEWCIR IDAHOCTIMPATIENSWAY 204TH ST W INDEPENDENCEAVE207THST W ICEFALLT R L ICEFALLWAY205THSTW 206TH ST W 205TH ST W HUGHESAVEHART F ORD WAY HAMPTONAVECT 205TH ST W 205TH ST W 456723 GATEWAY CTLAREDOAVE204THSTW 20 3 R D S TWKENSINGTON W AY 2 0 2 NDSTW JUP ITERWAY 204T H S T WICALEE P A T H INDIO PA TH203RDSTW 202ND ST W KENWOODTRL 203RDST W IBERIAAVEHERITA G E D RHUNTERCT 456750 C IRHEATHAVE 202ND ST WHAMBURGAVEKENRICKAVEITALYAVE201STSTWIPAVAAVEICENICTRL ID E A L WAY DODDBLVDIDEALIC A VEH O Y A C T HOMESTEADCTHOLTAVEHOMEFIRE WAYH OLISTER LN HIGHVIEWAVEHEXHAMWAYHIAWATHACT200TH ST W HARVESTDRH ARNESS AVE200TH ST W 197TH ST W JASMINEAVEJER S EYAVEJAVAPATH JAGUARAV E 199 T H STW198THCTW ITHACACIRITA S CALN ITERIPL IRELAND WA Y 1 9 8 TH ST W IRISWAY HAZEL NUT AV E198THSTW ITEA AVEIBE RISAVEI DEALICAVEITEAAVEHAZELNUTCT HOLYOKEAVEHOLDI NGFORDWAYHOLLOWAYLN 198TH S T W 1 9 9 T H CT W 195TH ST W JUNOTRL UPPER 196THW AYWJASPERCTJ ASPE R TER456750ITERICTWJADELNIREDELLCT ITERILN I REL ANDPLHORNBEAMAVE194TH ST W 19 7 T H STW1 9 6 THSTW HOLTCTHAZ ELNUTAVE1 97TH ST W 195TH ST W HI B B IN G W AY197TH S T W HIGHVIEWAVEHENNING AVE RITTERT RL194TH ST W IR ELANDCTITERIAVEIRELANDWAYINGL ESIDECTINDIANA AV E HILLCRESTAVEHUXLEYAVEIMPALAAVEINDORATRLICICL E AVEHEA RTHCT 194 T H ST W 193RDSTW HU N TINGTONAVEH I LLDALEAVEHALOAVEORCHARD T R L JORDANTRL JORDANCTSJORDANCTNKENWOO D WAYJEWELPAT H ITERI A V E 192ND ST W ITTABENA WAY ISMAYCIRIS M AYCT ISMAY P A TH INNDALE DR INNDALE D R 1 9 1 S T S T W I NMANCTINMANTRLINCAAVEHOLY O K E A VEHILLDALEAVE HIMALAYAAVEHARAPPAAVECEDARAVEKATRIN ECTKANABECTRLO R C H A R D C TKABOTCOVELN 456750 1 8 8 T H S T W JAVELIN WAY JEWE L C T JAYHAWKCTI RETON WAYIRVONAAVEIROQUOISWAY IRONRIVERTRLIRO NRIVER CT 190TH ST W I NLETROAD1 90TH ST W IBARRATRLHYLAAVEIDENAVEI DENWAY 189TH ST WHUX LEYAVEHOUSTON WAY HUNTLEY TRLHUNTLEYTRLHOLL A N D D R HIGHVIEWAVE190TH ST W 190TH ST W KN O LLW OOD CIR §¨¦35 KENRICKAVEKALEWAYKAL MAR TRL KALMA RP ATH KANA BECCTKABERA TRLKALMARCTJORDA NCIRJONESBORO CT 1 88 TH ST WJOPLIN A VEJ A S MINEWAYJASPER WAY JAVELIN AVE I RENI CAVE 188TH ST W IR V INEWAYIROQUOISLNINCA AVEIPAVAAVE HUXLEY AVE 187TH ST W 188TH ST W 456723 JUSTICEWAY LAKEFORESTDRLANSFORDPATHLAFA Y E TTE W A YKERRVILLETRLKENYONAV E 185TH ST W KENRICKAVEORCHARDTRL 456760 KACHINAC T KENWOODTRLJASPERPATHJ AMAICAPATHJASPERCT JAMAIC A CT JAVA TRL JAMBEAUCTJAEGERPATH 185TH ST W IRVINE TRL J UDIC I ALWA YSJUSTI C E WA Y LANDFORDPATHL A MARLNKEY WESTCTLAKEFORESTCIR JULY CTJARLCT 1 83RD ST W JANNEVA RCT1 8 2N D S T W JACQUA R DPATHJACQUARDCT IXONIAAVEIRONS T O N E W A Y 183RD ST W IR V INELNITALYAVE183RDCTW IM AGERY L N183RDSTW HYDE P A R K AVEH YD RA CIRIC O N C T GOLDFIN CH WAY182ND ST W GREYHAVE NPATHGLENBRIDG E AVE GLASSFERNLNGLANSHAWAVEG LADSTONETRLGLACIERWAYJU D IC IALW AYNJUDICIALRDKINGSWAYPAT H LANESBORO CT L A MARCT179TH TRL W KINDREDCIRKEYS T ONE PATH KI NDREDC TKETTLERIVERCT179THSTWKINDLECT KENRICKAVE181ST ST W JUBILEE W A YJUREL CT JUREL CIR JURE L WAY JA G U A R PATHINGRIDCTJASMINECT JAVELINCT JAY C TJAGUARCIR 180THSTW J A C Q U A R DPATHI TALYAVEIREGLENPATH IMPALA PAT HIRALN IKARIATRLIDAWOODPATHHICK O R Y T R LICONTRL 1 7 9 T H ST W HY DRANGEALNHY D RA CT H I C K ORYTRLDODDBLVDGR EENGABLESTRL GLEAMING CT 181ST ST W FULDATRL FULDACIRFULL E R T ON CTFLUSHING 179T H S T W UPPER179THSTW F I E LDFAREWAYUPP E R 1 7 9 T H ST WFIELDCRESTAVE PILOTKNOBRDEQUINOX AVE EMBERSAVELANCASTERCTLAYTON PATH LAYT O N CT K I NGS WOODCI RLAKEOAKCIRLAKECOVE CIR KINGSBURYCIRKEYSTONE A V EKETCHIKANCTKEOKUKAVE177THS T W KE T CHI KANTRLMICHEALRD17 8THSTW JUBILEECIR JUNIPER PAT H JUNELLEPATH U PPER178THSTWJALISC OWAYJASPERCT JAGUARPATH JAMAICACIRJAGUARCTIXONIAAVEJALIS COCT ITEN CT N ISLETO NCTITENCTSISL E A VE17 8 T HSTW IRONSCTICELAND T R LIKARIACTIDALIAPATH 178TH STWIMPALAPATH IBERIACIR177TH S T W ICON T R LICOSA ST HYDE P A R K AVEHI CKOR Y C T HOLLYBROOK TRLHI L L WO O DAVEHIBISCUSAVEH E ID E L B E R G W A Y HAVER H IL LCIRHEMLOCKAVE45679 1 7 9 T H ST W GLASGOWWA Y178THSTW 179TH ST WFORMOSA CT GALERY D R GERDINEPATHFREIBURGCIRFLORALPAR K C IRFRANCONIACTFORMOSAAVEFONTINAPATHFORTUNETRLHILLSCT FLINTAVEFIREBIRD PATH FIELDING W A YFLINTAVE 17 8 T H S T W FLAIRCIRFIELDC R E S TAVEFIREBIRD CT EXIRAAVEEXLEYAVE178THST W EVELETHAVEWEVENFALLAVEW177THSTWEXETERAVE179THSTW E N I G MA WAYLANDMARKCTJUNEBERRYCT 175TH ST W K O D IAK CTKE T T ERIN G T R L SHIRLEYLNJEFFREYRDSHIRLEYCIRANITALNRICKYLNTHOMASRDJOSIERD ANNELN K E NRIC K A V E1 7 5 T H C TW JONQUILAVE175TH ST W JAVACTNJASMINEAVEJA V ACTS176T H STW J ALISCOLNJERSEYWAY1 76THCIRW 1 7 7 T H C I R WJACOBITECTJAGUARPATH IXONIACTIT ALY P A TH176THC T WISLE T O N A VE175TH ST W IN L A N DCTIDLEWOODCTIONIAPATHIN LANDLOOP176TH STWILLINOISCT IONIACTIDLEWOOD CIR H Y A C INTHCTI CELANDCT 175TH ST W IBERIAAVE176TH ST WHYACINTHWAYHORSESHOEWAY HYACINTH CT HUMMINGBIRDHONEYSUCKLEAVEHAZE LCTHEIDELBERG WAY 175TH ST W HAVENAVEHAYESAVEHALIFAXPATHGROVEA VEGOODLANDCTGOLDENVIEWAVEGOODLANDPATH 175TH ST W GLAC I E R WAYCEDARAVEGLASG O W A V E177THSTW G ILLETT EWAYGLACIE R WAYFREEPORTWAY GAND ERLNFORTUNE TRLGAGECTGAGE AVEFOXBOROCT FIRE L I G HTWAYFOXBOROLNFREEPORTCTFOREST ST FLAGSTAFFAVEW175TH ST WFONTANAPATH FINESSE TR LFI VEOAKSDR FIELDFAREW A YFIESTAAVE FAIRISLE PATH FAIRFAX AVE 176TH ST W COUNTRYVIEWTRL EVELETH CT EUROPAAVEW 175THSTW 176TH ST WLIBERTYBEACHCTJU DICIALR DKODIAKAVE KIRBENAVE172ND ST W ST EVENLNKENYONAVEKENRICKCIRKENYONAVE173RDST W J OY A VEJ E FF E R S O N CT JOYC T 173RDCT W J OPLINAVE173RD ST W JASPERCTJASPERTRL JASM I NE CT173RDSTW I T H A CAC TJADECTJ A DETERUPPER 173RD CT W ITHACALNIXONIAPATHIPSWI C H W A Y173RD ST W INLAND CIR 1 7 3 R D ST W IDLEWOOD WAYIPAVAAVE 172ND ST W H O M E STEADTR L AVE172ND ST HIBISCUSAVEHICKORY CTHEYWOODCTHOLLANDAVE174THSTW 17 3 R DSTW1 7 4 T H C T W 173RD S T W HARD I N G LN174TH ST W HARRINGT O NWAYGOODHUEAVE173RDCIRGREENVIEWCIRGREENTREE PATHGREENTREEAVE GOLDENRODAVEGETTYSBUR G W AYDODDBLVDGERD I N E P AT H 1 74TH ST W 175TH ST W FRENCHAVEGALLECT173RD ST W FOLSOM PATH F O LIA G E A V E1 73RD STW FISH E RCTFIRMANCTFIRE SID E LNFAR ADAYLN FINCHPATH 1 7 5 T HSTW FAIRGREENAVEFARADAYCTFALCONAVENORTHCRE E KLNFAIRMEADOW WAY N O RT HC R E E K D R EUCLIDAVE173RD ST W ETHELTONAVEEASTWOODAVEEAGLEVIEWDR1 7 0 T H S T W KINGSCTKINGSPL 45675 170TH ST W K ENY O N A V E JORD A N CTJO N A THANCTJONQUI L AVE 170THCTW JAY BELLCTJAS P ERLNJ A V ELINCT1 7 0 T H S T W JACKPINECT171STCTWJACKPINE T RLJ A CKRA BBI TP A THJA C K S O NTRL172ND ST W ISANTICT171ST ST W ISLETONAVEHUNTINGTON P ATHHOPEWELLCTHOLLYH O C K C T HERSHEYCTHIGHVIEWAVE HARBOR CT HAMILTONCT HEMLOCKCTHAMILTON DR HAYESAVE172ND ST W HANNIBALCTGRENADIERAVE1 71ST ST W UPPER 171ST ST W G LENCO ECIRGEORGETOW N WAYGLENWOODAVEGLENCOEAVE170TH ST W LOWER 17 0THCTW GEORGETOWNCTGANNONCT GALLEO N C IR F R A N CHISE WAYGAGEAVEGAGEWAYGANNON WAYFRASERPATHFL ORIDACTFORFARCTFRAZERPATH FORBESCTFIELDCREST CT FIRESTONE PATH FIRESTONE CIR FAIRMEADOW WAYF I R T R EE PL 170TH ST W F A I R H A V E N C T FAIRH ILLAVEFAIRHAVENAVEEVERESTPATH FAIRMONTAVE170TH ST W EVENTIDE WAY172ND ST W EMBER SAVEENCINAPAT H 456731 EAGLEVIEW WAY EAGLEVIEW LN 170TH ST WLIONSCTLANGLEYAVELAKEVIEWCT168THSTW LAKE HILLSCT K LAMATHTRL KENMORE CT168THSTW KLAMATHTRL KENMOREDRKENRICKAVEJON Q U I L T R L169 THSTWJOPLINWAY JASPERCIRJAVELINAVE JALISCOTERWJONRAYCTJ A SPER PATH JAL ISCOTEREJACKPINEWAY 170TH ST WJAGUARPLJACKSONV ILLE C TJACKPINET RL I NNSBROOKCIRISOSCELESAVEISLAND AV E IRE DALEPAT HISLA NDTERILLINOISAVEIDESCIRINNSBROOK D R HUTCHINSONCTINTERLACH E N B LVDIVY WOODCTIRONWOO D C IRHUBBARD TR LH UDSONCIR INTERL A C H E N B L V D 168TH ST W INTERLACHENCT169THCTW HERSH E Y C T 1 6 9 THSTWHAMILTONDR G R E E N LANDP AT H 1 7 0 T H STW GLENCOECTU PPER167THST W GERDINEPATHGARLANDWAY 1 6 8 T H ST W G ARCIA WAY GANNON WAY167THCTW 16 8T HCTW G A L E N A A V E 169TH ST WLOWER169THST W168THSTW FLORIN AVE FL O U N D E R C T W FIELDCRESTAVE169TH ST W FIRESTON E W AY FIRESTONEPATHFAIRHILLAVEFESTAL AVE EVENING TERFAIRHILLCTEXPERTCTFARRAGOTRL E N FIELDWAY169TH ST ENFIELDPATH C T 167THSTW ED INB URGWAYENCHANTEDCTEAST L AKE DR 16 7 T H ST W A S TERBILTL NDREAMLNDRAFTH ORSE BLVD169TH ST W 168THST WDYNAMI C D RDRAFTH O R SE CT 16 8THSTW DIAMONTEPATH167THSTW LINC HPATHJUDICIALRDKLAMATHTE RKLAMATHCT166TH ST WKENOSHAAVEK E N R E E L A V E UPPER 167TH ST WL OWER 167TH ST WK E N WO O D T R L 166THSTWJOP L I NP ATH1 6 7 TH STWKENTU CKYAVEJACANACT167THSTWJAGUARA V EJERSEYAVEJONQUILAVEJACARANDAWAY167T H CTW JA C KD AWPATHJACAMARWAY166THSTW I R WI NT ONCI RIRWIND ALECTI R E DA LE CT I RWINDA LEWAYIMPERIALCIRINDIGORDIMPERIALCTIMPERIALWAY HUTCHINSONDRINTERLACHENBLVDHYLANDCTHOU STON AVEHORIZONAVEGUNFLINTCTHEARTHS IDECT HEARTHSIDE WAYHAVELOCK CT166TH CTWHARWELL CT166THST W H A R W E L L AVE HALLMARKPATHGR I N N E L L C T E GRINNE L L W AY16 5 TH ST W GREISENAVEUPPER 167TH CT WGLADIOLAAVE 165TH ST W 167TH CTW 166THCTWGENESEE A V E W 167TH ST W GANN O N A V E FR A N C H IS E C T167TH ST W F RA NCHISEAVEG A L A X I E WA Y FR AZERWAY 165TH CT W 166TH S T WFORBESA VEFLOUNDERAVEFLORINAVEUPPER167THST W F L AGSTAFFWAYWFOLIAGEAVE167TH ST F I NESSEWA Y FIRESTO N E C T FALLBROOKDRFIELDCRESTAVEFISHINGAVEF A L L BROOKCTFESTALA VE FALKIRKTRL FALKIRKCIREVENTIDEWAY ENGLISHPATHENDEAVORLN16 6 T H STWDODDLN F A L K IRKTRL ELMCREEKCTLNEAGLEVIEWDRE A S TLAKETRLEARLYDAWNTRLEASTLAKEDR DRAFTHORSEBLVDDUL U T HT RL DIAMONTECT 163RDSTWLI NCHAVEL AIG L EAVEK NOLLS PATHKLAMATHTRLKINGSLEYCTKI NGSW O O D D R 164TH S T W163RDSTW KENORA WAYKE NWORTH L N §¨¦35 JEWELAVEK E N RICK AV EKEN R ICKL OOPJAZZCT JARRETTCIRJ A VA CIR JARREAU CTJAVARICT JAVAL N 1 6 3RDST W JAT O SCIRJ AMISONPATHITASCATRL165TH ST W IPAVAAVE163RD STW HILLSCT CRY S T A LHILLSDRCR YSTAL HUDSONCTIRISCT163RDSTW HYLANDCIRHOLBROOKCT HOMINYCIR HOLBROO KAVEHILLSID ECTGRIFFON TR L G UNFLINT T RL HIL LSBORO CT G RIFFON L NHAVELOCKWAY H A V E L O C KWAYGRIFFONCTHA RMONYPATHHA R V A R D DRHEATHCT GRINNEL L CIR GREENBRIARLNGRENOBLE AVE G R I NNELLAVEG RIFFONTRL G R E E N B RIAR C T GLENGARYCTGLENOAKSRD GER MA NECTGL A DIO L A AVEUPPER 164T H ST W GAR N E R AVE UPPER 163RD ST W U P P E R 1 6 4TH ST W G A N NON A V EGENESEE CTG ERDINE PATH164THSTW 163RDCTW UPPER 163RD CT W 165TH S T W FERNANDOWAY164THSTW FIN DLAY WAYFI NCHWAYFI S HINGWAYF A R C R Y W A Y FAIRGREE N A V E FANN IN G C TFANTASIAAVE ENDEAV ORCT 16 5 TH ST W ELM C R EEKLNPILOTKNOBRDE Q U ES TR IANTRLENVOYW AY ELKHORNTR L EQUESTRIAN T R L 1 6 5TH S T W162NDCTWLINCHAVE162NDSTWJUDICIALRD162NDSTWKRAFTONAVEKNOLLSPATH KE N D A L E DR KEYSTONE CT KENOR A C TDUPONTA VEK E N N A R D C TKENTTRLKENYON AVE B U C K H I L L R D JOPLINAVEJOP LINWAYOAKCURV JAMAICAAVE162ND ST W OAK S H O R E DR161ST S T W UPPER 161ST ST W 456746 LO G A R T O L N JACQUARAAVEIN G L E W O ODDR16 1 S T S T W CRYSTA LHILLSLN161S T S T W HYLANDAVE HU DSONAV EINVER NESSWAYHOMINYCTHURONCTHURONPATHHURONCIR HOMINYPAT HHIG H VIEW AV E HARVARD L NGUNFLINTCIR HARVA R DDRHAWTH ORNP ATH HARVARDCT HARMO NYTRL GRINELLAVE GODS ON CIR GOODVIEW TRLGROVETRLGOODVIEWCIR GOODVI EWCTGOODVIE W WAY 162ND ST W GODSON DR GLENOAKSCT 161ST ST W 163RDST WGAUNT L E T CTGARRETT UPP E R 162 N D ST W FRANCHISEAVE16 1 S T ST W 16 2 N DS T W FLAGSTAFFCTS163RDSTW 162ND CT FLORIDA WAY FINLANDAVE161ST ST W FISHINGAVE1 6 2 N D S T EXCELSIORCIREXCELSIOR CTEXCELSIORDR162NDSTW DO D D LN EX C ELW AYD ODD BLVD 162ND ST WESTATELNESTATECT 162ND ST WESTATELN ELMHURSTLNEAGLEVIEWDR162ND S T W DIAMOND PATHOAKSHOREDRS 157 T H S TEI N G L E W O O D C T ISLE T O N W A Y GLACIERAVEPATH456746 F O L I A GECT LOWER 161ST ST W 160TH ST W Lake Marion Orchard Lake GooseLake Kingsley Lake EastLake Lee Lake Vall e yLake Legacy Park King ParkImprovements Roundabout Dodd Blvd& Glacier WayTraffic Signal 160th Street & PilotKnob Road TrafficSignal Improvements TrafficSignal 160th Street &Pilot Knob Road TrafficSignal Improvements 160th Street & PilotKnob Road TrafficSignal Improvements 160th Street & PilotKnob Road Traffic SignalImprovements CedarCrossing Park Antler's CommunityPark Park Mitigation Cedar Ave/CR 50Traffic Signal Avonlea Park Dodd Blvd. andFlagstaff AvenueIntersection Improvement 202ndSt W & HolyokeAve Roundabout Intersection Improvement Well 23Construction PleasantHill Park Lift Station #10Rehabilitation Avonlea Park EastCommunityPark Well 24 Construction Ipava Avenue and 165thStreet IntersectionImprovement 2018 StreetReconstructionCIP Kenwood TrailReconstruction 2018 StreetReconstruction CIP 2019 StreetReconstructionCIP 2019 StreetReconstructionCIP 2019 StreetReconstructionCIP 202ndStreetReconstruction 2019 StreetReconstruction CIP CR 70 (210th/215thStreet) Reconstruction 2020 StreetReconstructionCIP 2020 StreetReconstruction CIP 2021 StreetReconstructionCIP 2020Street ReconstructionCIP 2021 StreetReconstructionCIP 2021 StreetReconstructionCIP 2022 StreetReconstructionCIP 2022StreetReconstruction CIP RitterFarm Park Michaud Park 2018 - 2022Capital Improvement Projects ² 0 1 20.5 Miles P:\Projects\2017\Engineering\CIP (2018-2023).mxd Date: 7/18/2017 Collector Rehabilitation Parks & Recreation"J Transportation#I Utility!H Local Street New Construction/Widening 2018 2019 2020 2021 2022 2023