|
<br />CenteIVile, Minnesota
<br />Capital Improvement Plan - Inventory
<br />Our File No. 61603131
<br />
<br />Legend:
<br />
<br />1.) Costs include 10% Contingencies and 30% Engineering, Legal, Administrative, Etc
<br />2.) School and Park Frontage is included in Residential Frontage
<br />3.) All curb and gutter was removed and replaced on Reconstructed Streets
<br />4.) 10% 01 the curb and gutter was removed and replaced on Mill/Overlay Streets. Some streets for mill and overlay may require more curb and gutter replacement, and this can be dealt with in individual feasibility reports.
<br />5.) Curb and Gutter improvements are proposed to be paid 75% Property owner, 25% by the City. The curb and gutter improvements include removal, replacement, driveways, draintile, and s Curb each side Curb each side
<br />$0.00 $38. 1 0
<br />6.) Total Street Cost per foot (X) - Curb and gutter cost per foot ($76.20) = Street cost to assess (V). (V) is divided by 2 for two sides 01 the street and then multiplied by 25% to reflect property owners cost.
<br />7. ) Table reflects 100% 01 street costs be assessed to Commercial/Industrial properties and 25% to Mulli-family.
<br />8.) Note: Streets with '" indicate ones that would be mill/overlay but bumped up to reconstruct due to utility issues.
<br />9.) Nole: Streets with .... indicate ones that are reconstruction (by rating or utility issues) and wil/ have standard concrete walk removed/replaced. Some 01 these streets have concrete base that will be removed with reconstruction
<br />
<br />Property Owners (75%)
<br />$28.58
<br />
<br /> Ex. Width Proposed Residential, Calculation Pavement Road Last Curb & Residential,
<br /> Street CIL Back-to- Width back- Park, School Area Road Rank Rank Constructed Maintenance Gutter Street Total Park, School City
<br />vear Name From To Length (ft) Bake (ft.) to-back (ft.) FrontaQe (sQ. ft.) Tvpe .lPASE8) _(pASER.l Year YearfTvpe Tvpe Cost/LF Street Cost Cost
<br />2003 Mound Trail 850' east at City limits West City limits 850 25.0 33.0 3260.0 28,050.00 7 ton 1 1 1997 2002/Seal Coat Surm 1 58.48 134,711.79 126,701.72 8,01 0.08
<br />2003 Pel/ier Circle Peltier Lake Drive CDS(N) 180 32.0 32.0 329.0 5,760.00 7ton 1 3 214.55 38,619.00 15,092.46 23,526.54
<br />
<br />2004 72nd 1/2 Street Unity Avenue Twin Lake Ave 360 33.0 33.0 598.0 11,880.00 7 ton 7 3 1991 Surm 4.50 1,618.40 0.00 1,618.40
<br />2004 72nd Street Unity Avenue Brian Drive 1050 33.0 33.0 2100.0 34,650.00 7 ton 7 6 1990 Surm 4.50 4,720.33 0.00 4,720.33
<br />2004 73rd Street Mill Road 20th Avenue N 2710 37.0 37.0 7098.0 100,270.00 7 ton 7 6 1992, 1993 1999/Seal Coat Surrn 5.06 13,705.83 0.00 13,705.83
<br />2004 Beaver Pond Way 200' S at Hunters Trail CDS(N) 700 33.0 33.0 1400.0 23,100.00 7 ton 7 9 2000 Surm 4.50 3,146.89 0.00 3,146.89
<br />2004 Brian Drive CSAH14 300' N 01 73rd Street 2670 37.0 37.0 5340.0 98,790.00 7 ton 7 7 1988 -1992 Surm 5.06 13,503.53 0.00 13,503.53
<br />2004 Brian Way Brian Drive CDS lS) 950 32.0 32.0 1900.0 30,400.00 7 ton 7 7 1988 2001/Seal coat Surm 4.50 4,270.78 0.00 4,270.78
<br />2004 Cardinal Drive 20th Avenue N Robin Lane West 525 32.0 32.0 880.0 16,800.00 7 ton 7 7 1983 Surm 4.50 2,360.17 0.00 2,360.17
<br />2004 Clear RidQe Mill Road CDS(N) 1260 35.0 35.0. 2520.0 44,1 00.00 7 ton 7 7 1987 Surm 4.78 6,018.43 0.00 6,018.43
<br />2004 Deer Court Hunters Trail CDS(N) 400 33.0 33.0 800.0 13,200.00 7 ton 7 9 2000 Surm 4.50 1,798.22 0.00 1,798.22
<br />2004 Gateway Circle 20th Avenue N CDSl.El 475 37.0 37.0 950.0 17,575.00 7 ton 7 9 1999 5.06 2,402.31 0.00 2,402.31
<br />2004 GranQe View Clear Ridge CDS 440 33.0 33.0 880.0 14,520.00 7 ton 7 7 1987 Stnd 4.50 1,978.04 0.00 1,978.04
<br />2004 Hunters Trail Cenlerville Road Beaver Pond Way 1125 33.0 33.0 2250.0 37,125.00 7ton 7 9 2000 Surm 4.50 5,057.50 0.00 5,057.50
<br />2004 Mill Road Peltier Lake Drive Main Street 2500 24.0 24.0 5000.0 60,000.00 7 ton 7 6 1979 1999/Seal Coat Bit 3.37 8,429.17 0.00 8,429.17
<br />2004 Mound Trail CSAH14 850' east 01 west City limits 2480 25.0 25.0 3260.0 62,000.00 7 ton 7 6 1978 2002/crack seal 3.37 8,361. 73 0.00 8,361.73
<br />2004 Old Mill Road 73rd Street 300' N of Revoir 1250 37.0 37.0 2500.0 46,250.00 7 ton 7 7 1993 1999/Seal Coat Surm 5.06 6,321.88 0.00 6,321.88
<br />2004 Quebec Street 73rd Street Old Mill Road 1060 330 33.0 2023.0 34,980.00 7 ton 7 3 1993 1 999/Seal Coat Surm 4.50 4,76529 0.00 4,765.29
<br />2004 Revoir Street Old Mill Road CDS (E) 1200 33.0 33.0 2400.0 39,600.00 7 ton 7 8 1995 1999/Seal Coat Surm 4.50 5,394.67 0.00 5,394.67
<br />2004 Robin Lane North W Robin Lane 20th Avenue N 525 32.0 32.0 1050.0 16,800.00 ?ton 7 7 1983 4.50 2,360.17 0.00 2,360.17
<br />2004 Robin Lane South 20th Avenue N W Robin Lane 525 32.0 32.0 1050.0 16,800.00 7 ton 7 6 1983 0412 4.50 2,360.17 0.00 2,360.17
<br />2004 Robin Lane West N Robin Lane S Robin Lane 500 31.5 31.5 1000.0 15,750.00 7 ton 7 7 1983 B412 4.21 2,107.29 000 2,107.29
<br />2004 Steven Lane Mill Road Clear RidCle 510 35.0 35.0 1020.0 17,850.00 7 ton 7 8 1987 Surm 4.78 2,436.03 0.00 2,436.03
<br />2004 Twin Lakes Ave 73rd Street 72nd 1/2 Street 670 330 33.0 1301.0 22,110.00 7 ton 7 3 1991 2001/Seal coat Surm 4.50 3,012.02 000 3,012.02
<br />2004 Unity Avenue 72nd Slreet COS(N) 700 33.0 33.0 1400.0 23,100.00 7 ton 7 6 1990/1991 4.50 3,146.89 0.00 3,146.89
<br />
<br />2004 RC Dupre Road 400' N at Center St 200' S 01 Center St 660 37.0 37.0 1206.0 24,420.00 7 ton 1 3 1987 Surm 174.73 115,321.38 49,320.78 66,000.60
<br />2004 RC Fox Run Brian Dr CDS 1370 32.0 32.0 2582.0 43,840.00 7 ton 1 3 1988 Surm 158.48 217,123.72 100,350.87 116,772.84
<br />2004 RC Hayfield Road Peterson Trail Mill Road 740 32.0 32.0 1381.0 23,680.00 7 ton 1 3 1988 0412 1 58.48 117,278.50 53,673.34 63,605.17
<br />2004 RC Heritage Street Centerville Road Lamotte Drive 625 24.0 33.0 1220.0 20,625.00 7 ton 1 1 1970's no curb 214.55 ., 134,093.75 55,965.98 78127.78
<br />2004 RC Houle Circle Peterson Trail CDS 660 32.0 32.0 1151.0 21.12000 7 ton 1 3 1988 0412 158.48 104,599.75 44,734.26 59 865.49
<br />2004 RC Lamotte Drive HeritaQe Street West City limits 1150 23.0 33.0 2216.0 37,950.00 7 ton 1 2 1970's Bit 214.55 .. 246,732.50 101,656.23 145 076.27
<br />2004 RC Peterson Trail CSAH14 73rd Street 2100 32.0 32.0 3820.0 67,200.00 7 ton 1 3 1988 0412 158.48 332,817.37 1 48,466.43 184,350.94
<br />2004 RC Prairie Drive Mill Road CDS lE) 1300 32.0 32.0 2305.0 41,60000 7 Ion 1 3 1988 1999/Seal Coat I 0412 158.48 206,029.80 89,585.111 116,444.69
<br />2004 RC Shad Avenue Fox Run CSAH 14 1320 32.0 33.0 2480.0 43,560.00 7 ton 1 2 1987 1991/Seal Coat 1 Bit 214.55 .. 283,206.00 113,766.90 169,439.10
<br />
<br />.. Higher Cost tor New Curb
<br />
<br />j
<br />
<br />
<br />20th Avenue N
<br />Center Street
<br />Center Street
<br />
<br />Du re Road
<br />NCDS
<br />CDS S
<br />
<br />
<br />345
<br />34.5
<br />34.5
<br />
<br />
<br />2002/crack seal
<br />1999/Seal Coat
<br />1999/Seal Coat
<br />
<br />
<br /> .
<br />2006 BrianCt Brian Dr CDS South 475 33.0 33.0 950.0 15,675.00 7 ton / 7 8 1997 2002/Seal Coat Surm 4.50 2,13539 0.00 2,135.39
<br />2006 Brian Drive 300' N of 73rd Street CDS North 850 33.0 33.0 1700.0 28,050.00 710nf 7 9 1998 2002/Seal Coat Surm 4.50 3,821.22 0.00 3,821.22
<br />2006 Brian Drive Brian Ct EaQleTrail 650 36.0 36.0 1300.0 23,400.00 7 ton 7 9 1997 2002/Seal Coat Surm 5.06 3,287.38 0.00 3,287.38
<br />2006 Brian Drive EaqleTrail CDS(S) 330 33.0 33.0 660.0 10890.00 7 ton 7 10 1998 surm 4.50 1 ,483.53 0.00 1,483.53
<br />2006 Cottonwood Court CSAH14 CDS(S) 980 33.0 33.0 1960.0 32,340.00 7 ton 7 9 1997 1999/Seal coal Surm 4.50 4,405.64 0.00 4,405.64
<br />2006 Deer Pass Drive 20th Avenue N eDS1N) 800 32.0 32.0 1600.0 25,600.00 7 ton 7 9 1999 Surm 4.50 3,596.44 0.00 3,596.44
<br />2006 Dupre Road Centerville Road Pheasant Lane 1600 37.0 37.0 1206.0 59,200.00 9 ton 7 10 2001 Surm 5.06 8,092.00 0.00 8,092.00
<br />2006 Dupre Road CSAH14 400' N 01 Center St 2800 37.0 37.0 5600.0 103,600.00 7 ton 7 8 1997 2002/Seal Coat Surm 5.06 14,161.00 0.00 14,161.00
<br />2006 Eagle Trail 200' W 01 Brian Dr Brian Drive 200 330 33.0 400.0 6,600.00 7 ton 7 10 1998 2002/Seal Coat Surm 4.50 899.11 0.00 899.11
<br />2006 EaQle Trail Brian Drive CDS fY'J) 900 33.0 33.0 1800.0 29,700.00 7 ton 7 10 1998 2002/Seal Coat Surm 4.50 4,046.00 0.00 4,046.00
<br />2006 Eaqle Trail Dupre Road 200' W at Brian Dr 2730 33.0 33.0 5460.0 90,090.00 7 ton 7 8 1997 2002/Seal Coat Surm 4.50 12,272.87 0.00 12,272.87
<br />2006 Grouse Hollow Dupre Road CDSJEl 360 33.0 33.0 720.0 11,880.00 7 ton 7 10 2001 4.50 1,618.40 0.00 1,618.40
<br />2006 Lakeland Circle CSAH14 CSAH 1 4 2800 33.0 33.0 5600.0 92,400.00 7 Ion 7 8 1997 2002lSeal Coat Surm 4.50 12,567.56 0.00 12,587.56
<br />2006 Mallard Way Dupre Road CDS-.1I'!l 650 33.0 33.0 1300.0 21,450.00 7 ton 7 10 2001 4.50 2,922.11 0.00 2,922.11
<br />2006 Meadow Circle Meadow Lane CDS fY'J) 800 . 32.0 32.0 1600.0 25,600.00 7 ton 7 9 1998 2002/Seal Coat Surm 4.50 3,596.44 0.00 3,596.44
<br />2006 Meadow Court Meadow Lane CDS(S) 475 32.0 32.0 950.0 15,200.00 7ton 7 9 1998 2002/Seal Coat Surm 4.50 2,135.39 0.00 2,135.39
<br />2006 Meadow Lane Centerville Road Dupre Road 1270 32.0 32.0 2540.0 40,640.00 7 Ion 7 9 1998 2002/Seal Coat Surm 4.50 5,709.36 0.00 5,709.36
<br />
<br />1fCX-7
<br />
<br />1:\616\61603131 \Designlstreets sorted by rank.xls
<br />
<br />6/25/2003
<br />
|