HomeMy WebLinkAboutResolution No. 2006-04SUBSTITUTE
Suggested by: Council
CITY OF KENAI
RESOLUTION NO. 2006-04
A RESOLUTION OF THE COUNCIL OF THE CITY OF KENAI, ALASKA, DIRECTING THE
CONTINUATION OF THE PROJECT ENTITLED "MC COLLUM AND ALIAK DRIVES
PAVING DISTRICT" AND DESIGNATING WHAT IMPROVEMENTS ARE TO BE
INCLUDED IN THIS PROJECT.
WHEREAS, the Council directs the City Administration to continue with this project;
and,
WHEREAS, the following is a list of major improvements that are scheduled to be
completed under this project:
1. Excavation, backfill, and grading
2. Leveling course
3. Drainage improvements
4. Asphalt paving
4. Topsoil and seeding
5. Signage and traffic control; and,
WHEREAS, the Council finds the improvements are necessary and of benefit to the
properties to be assessed; and,
WHEREAS, the City Council approved policy for this particular local improvement
district will be the cost is to be allocated on a square footage basis, extending one lot
deep adjacent to improvements to a maYimum of 300 feet of depth; and,
WHEREAS, the petition filed by the property owners on September 16, 2005 for this
project was signed by the owners of fifty percent (50%) or more of the properties which
wili benefit by the proposed improvement; and,
WHEREAS, an account will be kept of all costs of the improvements anc1 that after all
costs are known, the City Manager shall prepare an assessment ro11 for the
improvements; and,
WHEREAS, Resolution No. 2003-02, dated January 2, 2003, set tYie property owners'
assessment rate at fifty percent (50%); and,
WHEREAS, the city Council rescinds the property owners' fifty percent (50%)
assessment rate and "grandfathers in" the former twenty-five percent (25%)
assessment rate for this project only because the original petition was submitted to the
City on October 21, 2002 before Resolution No. 2003-02 was approved; and,
Substitute Resolution No. 2006-04
Page 2 of 2
WHEREAS, all of the above improvements will be done in this area but only twenty-five
percent (25%) of the total completed improvements wili be assessed to the benefited
property owners; and,
WHEREAS, this resolution will be mailed to each property owner adjacent to the
streets designated for improvements; and,
WHEREAS, the property owner's name and address used will be that which is on
record at the Kenai Peninsula Borough on this date, March 2, 2006.
NOW, THEREFORE, BE IT RESOLVED BY THE COUNCIL OF THE CITY OF KENAI,
ALASKA, that the City will continue with the project entitled "McCollum and Aliak
Drives Paving District" and the improvements listed above.
PASSED BY THE COUNCIL OF THE CITY OF KENAI, ALASKA, this 15th day of March,
2006.
~// /~/ lC/ GY~(, ~~C~/
PAT PORTER, MAYOR
A'I`TEST:
' ~,-E~~=~~9~ic~~~-a--'
Carol L. Freas, City Clerk
clf
Approved by Finance:
CG
~
0
N
N
.C
V
L
~
~
^
J
'W^
vJ
O
I.~L~
n.
Y
Q
J
Q
Z
~
~
J
J
O
Uc
G
.{7
~ C~
N ~M .(h .
(") ~ C~
p
N
'S
~
~ ~
~
.
Z
~.V ~
p^~.
C'> YI
~
V ~
m Y~.
~ F-'
V`- ~: V ~
M Y~~..[") ~
~
V
M
P
M
P
C']
'' V~
~:[7 Q .
C ~' V
('] IM
C ~~
[7 ,.
,-
~
~ ~ ~ ~ ~~~ ~ ~ ~ ~~ ~ ;~ ~, ' ~
3
~0',30° wz
z`d
z
~O;
~°
3°'~u
~
3
~
'3w
~ I3
'3 ' a
J"~.M Z~M
~
~"JV
~V'
~ll
Cl
~-11~,e-N
e-
•-.-
~2'
N~..,~.-
:~tp~'~ oz
JW
~.~ F- ~[o
~..~ o]"" U' W M n W ~n K N~', ~Y c~ ~ u: ~ N CL K ,
~ I-I ~ Z ~ F-I~ 1- ~ F-Iv F Y
~ oi
~~N °i
~~ ~ Z ~ m
~ m Z
m } m F Z
~ m~ ~~ Z~~Z ~ Z~iN O
~a
~F- m o
o~
p
F. z,,F z~,~ ~ ~ i-
~ v
~ p O
o ~ O
o ~ c
O O,
o ~-~.o ¢¢
o O c
C
o O
o m
o~
o m~o n~
o ~v~y~ O
U' 2
~ O ^'
', '' ~ I
O~
0
~ O J~.O J~ X~.R
Z ~~ W ~.v1
3
~ ~~
' W
N MN ~i.0 ~ F
O
~ N~ ry C1 O(n N d' Q
m O(n
~N~ Z Nw ZI~ O d'
~ 0
O ~
0 .,o ~ IL u..
~
W Z,~ Z .Z 2
O 0 o '.o N
o
~ n vl ~^ t0 J. ~
o ~ J~w t1ll ~ o]'iZ 2 0
Q
(J ~
LL
N~ 2~md'~~
2~
OzOZ ~-W ~Vf ^ ~2.
O~' r~'
O~ ^n"~.~LZ
~
O OF OF ~N~ O~IVO ~NION ONI~ O~a'
W
~
Z.t1
Y ~
ZW2W20=~.2~
Y
~
Y
ZW~
Z~i
ZW;.
ZW~ O
.O_
2WIZ11p O_
ZW. O
ZW ON
Z~~ OQJ
Z~ ONOWI
2~-2Y pW~~
Z}:Z QCZ~
-
,
._
~
,
~ Y ~ F-~Y O
-_ -.._
Y Z(~
Y N
..__
Y Y'
_
Y Y
_-._
Y Y~Y Y Q
Y Y
Y Y
Y o~l N
Y U' yf
Y(21'i
Y ~i
y pjY O)d
a ~~
e- '- N '
rn
~
! -_' ,
'_-
.
.
d
i 4~
~ ~O t0 h (~
O'1 T m ~ N
~ ~
~-
°
[O ^
(D
rn
~
(91 (D
!
m~ rn (O
~
m ~D tD
~
~
~ '-
M ~'~ ~
n
rn
_.
m rn m rn
_. _
_._
w
~.
~
_-
m_
___ rn
m m .
rn _
m
o~
m
m ~
~
- ~
h
i. m m I
m
O]
w .
.
. . , . _... '_-.__. . _...._ -_..
a
F
-
`/>. Y
Q Y Y Y. Y
Q~. Q 4'
Q Y
Q ~
LL YI
Q Y Y Y.
~
~ Y Y Y~.. Y n~'~...
.
.
.__ _ ~
..._- _
____
.
Q
.....
Q
' Q
_- .-
Q
'__- "
C
_
Q
Q
___ Q
Q
. - Q, Q
~ . -
-
-
--
Z
I ~
c~
o, z,
z
j .. Q a ~. . . . ~. ;
, ~' z ~,
. ~n ~~
~ ~ ~~~
0
., Q. . I
F z. Z~. z~. ~ Z ~. Z. ¢ Q ¢~~~ 4 Q ¢ ¢~. Q~~ 6~~
¢ ¢', ¢
-
i..~
w W O W
O~
O Z:
W 2
W Z~~ 2
LL'
W 2
W Z Z~. Z .
L'~ Z ..
Z~~ Z
U.
..Y
Y Y U Y
U~-
m .
Y.
Y .
Y~
Y
Y w
Y W
Y~ w ~. W
~ W.
Y
...__. ..... . .. ._ :_ ___. .
_<_. ___-_'_ _
_ Y
..__ }, Y
:
__ Y'..
_-
K
"'__
-__
. ~. . . ', , '~, ~~. .
~ ~ ~~ W' , #! ~ ~ I I
. , , .,
~ a ~',,. o ~.. o ..,, ~,
. >
Z ~"
~I ~
~., ~ rc.
O~ ~
~.
~ ~ I
~: ~
p~ '~,
~ :
~'~~ ~, . ~.~
~~ JI ~ ~
Y
Q
h-
~,
~I
~
~~;
`~
,
~
.
~
~.
~. .
.
~
.
M
J ~ ,
~
~ ~ y. ~.: J' . ~I
O
m
,
<o
~''.
~ M N.
O; O
,. O
~
~ Y
. ~ ~I
O ~
O ' ~
N
O' ~
O 2: ~~
O' ~ l
~
¢ ,
M,. m
w
, x X
,. U
U m, ~. i
U ~ K'.
.
~ U a ',.
U V v
',
'
~ O
p~ ~ O:
~''~ ~
. ~
Z' .
~: U
~ U
~.
m'
Q '.
' U X
'~ ~ xi X
m
~ .
v ~
°
o
o ~.
w
I ~
~o
~o ~,
~
<o ~
a m' o~ m~~ m
Q' ~ °a v' n
a
,- v
c~ O
..
o
0
0 n
a~~
. . . ~o . _. _ m a~. ~ v I °~. d I a
'
Q , ~ ,
o;
~
.. , w , Zi
~ . ' ~ , O' LL ~ ~'
Z .
. N =.~ , ~, '. ~ ,
~~ d 0~
J. r
~'
' ~
~',
~ ~
~~I
LL Q. Y. ~
~ di ~ ~.
~ N,
W,,
~ Q ~'
U. = Q
~~~ w:
F-
WI
O
.,
~
¢'.
~~~..
U
w U.
~~' Z
O
¢
U ~ a. m' ~i T ~ ~
m
~ w ~y: i a
,,
~
, 2",
~ w,. w w~
~
~: .
~ _!,
v~
~ .
aj ~;
~
Z~~' Z
W
~' ~
Mi J
3
G -' Z w ~
,. '~ w,'~. ,
~. rL m; rL'
' F ,
a,,
~ = a V'~ C~i >-
. °. ~ w~.
v}i ¢ Z ~ 3. °c~ LL = w v~
~ ~ Q =, Z', U
~ .
~s, ~ ~a ~ w o ~' ~ W' ~ 3 ° ~ ~ ,
~ ~ ~ a
~. U ¢ Wi. ~" ¢'.
I
~ a, S~ M~
I-~. p ~'~ F. Q ~
Q yl. a~ _ ~,,
'
~ ,
-i. Z
Zi, ~ ~,. =
(n W'
. Q YI ,.
I Q U,',, W~, 2 [l1~~. W ~ ¢l' ~
..
3
w
., rc
J >
_
'' .
rr;
¢~
o;
Z, .
~'~ m~
~
'
m~~
~
~'~.
ai ~ Z,
m "! Z J
O
U
w..,
m cL' U F~
w
Y
~~
o
O
O
o
.
K
¢~
o
~
¢
a
~~
a I
w ~
p~
~
'_
~ ,..
-_
___ r ~
.
•_.._ ___
'__.'_
_ w~.
`_ C7
-_- 0~ C7;
,__ ___
.-__
-._'_
.
~
~
K ~.
CC ~
~ ~'. O ~
CL:
^~
~'
~
~
~Y~i CL~ ~
K
~
K~::
~ f
I I
~.
~
~
, . O ~ O, ~: ~ ~ p i ~
~ ~ ~~ ~ ~~ ~'~: ~j ~ ~',
~,, ~'. ~ ~i ~ K
~ ~
J ~ ~ ~ ~~
J Ji J J~~ ~
J~ .
~,
~~ ~ .
~',. .
~ .
I
J
O .
J J'~, J JI
O O,
O O
_1
O J
J JI
J J; J~
_1 J J
J. ~1
J J
J J
J ~I ~.
~I O- ~
O' d
N
w OI O O~ O O~ O O l
~-
U -
U U U U
~ o
V
U
U
U
U
O ¢ a Z
N
N
~ ._
~ `~ ~ ~
.
2 ,
~
~~
~
~~
~~,~
~
~ .
~
~
~
i
J
' J',
~ W
_._ .__ -. .
. _ . _
.. i
....._ QI Q G
;_ Y
O'
'
4 O ',. a O ~ l
. _~ ._
V
~
~ ._ N_ O . - d' O O
W O O ... .._ ~
-.. ~ ~
_... _O _
_ _._~ ~_ _-_
<OI Oi
W
U'
~ ~°n v~ °a~.- °v °a~~ ° ~,' °ml m°~ a°>! o~. o N
0 M i
0: o ol ol oi °o
Q O
~ O O'~ O O I
N N: 4'1 tn~ O
t O O O O'~. O O O ~~, ~ ~ I ^'
~ ~' ~
d
..
V .
C C < P
•_ ..._ n
O 4~.
Y~~.
~. 4n
V~~.
' N
P
_ tnl. 1fJ
C.. P
- 4~.
V' ~.
P h;
VI
V ~
I~
[I'~ R'
. ~I
C'i ~
O
Z
~-
N M''~,
P~ N (O, (~' W'
Oo `
0~.. '- _.-
.(V- .
p]- 'Q
. .._.YJ (OI _r..
f~l
oJ.i -
._ m
~
0
0
N
U
~
m
a
~
J
E
O
U
~
~
0
0
N
N
S
V
4
c~
C
1
~
J
0
W'^
VI
n.
ON
6i.
~
Y
Q
J
~
Q
~
J
J
~
v
~
~ '~ ~ ~ ~ ~
oz IQ~o= ~ ~ '~
-~ W ~. W h C~ ~'
<+Pi ~ ti ~ O'~ Z ~~CL ~~:K v~;~ ~
~n O O <n r,~n o ~~.Z t-'~.Z F-~~~..z ~
~ LL~ ~~.~ p.~ ~~:`~° O''.to- ~iF o
O~ r, C~'~ U p.~r m,~ ml,r m
zz~5~~.20ZW n'~.ht~i~~~.~rn:nN
YO~O'",L-LL.F `~F~'O W....O W~,~~a ~~
~'z ~
z O y a~,Z M Z O¢.2 Q~2 Q~.z w
Y C ~ tA ~. Y.- Y ~ W~~, Y-~ ~ Y-~'~ Y Y
__... _._._ _. -_.__ _....
m
ol
rn~,'. o`Di' o°i', m: m,'~. m
m~ a~ m'. m~~ m~~. m
C'... ¢ Z~ 4 ¢ ¢
' Y
j
Q Q Z! Q Q Q
Wi W W W W W
Y~. Y a. Y. Y. Y
~I
~
, ~
U;
~' I
F.
,,, ~'. N I K''. CL
ro'. ~~.. ~'' ~,, O
rv..'~. Q ~'.. m Q,. G
o' Q LL o< Q
m~ a m ~ M
o,, o a, o o, o
n.'~. c: a~ o~.. o
z ~
o'' _
~ w
_ ~ r~
~, w, m
m,,
U,,. ~.., J~'. J
Z,, = 3'. w
m ~ ~ r~': _
~~' ~I Qf U
Uj p~, ~I p~, ~I ~
z', ¢', `°' z' ~„ m
oi ~` ° ~, ~' o
~ w, w~ o ~, ~
Q, UI I-. -~. Z Q
Z~ Z~, Qi Q. ZI ~
ri ~' 3', wl o °
- _ , . _- -- ----
~'
x ~~~ . ~~ ~~~.
~'~~ . . . ,,.
a~ rc'! ~',~,~ ~I ~I ~
~` o, O-: 0, ~~~.. ~
QI Y Y~~ Y~~. YI Y
Z~,,, Q Q'~~. Q~ Q~ Q
Y,..~~ Q Q"~,.,~. Q~~ Q'~ Q
oJ ~n. mll m} rl n
c~.. o~ o~~ o~ ol o
oi o o' o
m:
_. ___- _._- - T'_. - _:. _
oi ~n, v~, co~ ~n~~~ n
N' N N
O' O: O'" O~ O'i O
w m~ m~ ml rn
~' o. o~. o. o. o
uJl tn ~~~. h N: h
C~ V~ V'.. V. <' C
___ ._. . _ _..... ..
N', N N- N~ N~I N
~
0
0
~
_
r
~
~
a
C
E
0p
()
U
~
} "V'lla9e cvit~t a Past Gc~ wit~i a Fcct~c~'e"
$~~;~ , 210 Fidaigo Avenue, Kenai, Alaska 99611-7794 „~
~~"°~a Telephone: (907) 283-7535, Ext. 236 / FAX: (907) 283-3014 ~''~~~
~ ~.. _ ~,_-~--
__.-__ __ _ .. _ ..."~ 1992
t~reciyaf ~~~~~~~T7~
KENAI,ALRSKA U
~
TO: Rick Koch, City Manager
Cary Graves, City Attorney
Larry Semmens, Finance Director
Carol Freas, City Cierk
FROM: Keith Kornelis, Public Works Manager ~:_..--
DATE: March 9, 2006
SUBJECT: McCollum/Aliak Paving LID - Substitute Resolution No. 2006-04
For Council Meeting 3/15/06
A. Attached is the comparison spreadsheet and Pre-Engineering Preliminary
Assessment Roll for the following five options:
OPTION NO. 1
A1.) The local improvement district cost will be allocated on a linear footage
basis adjacent to the improvements.
OPTION NO. 2
A2.) The Iocai improvement district cost wiil be allocated on a square footage
basis extending one lot deep adjacent to improvements in the subdivided
area and up to 150 feet of depth in unsubdivided residential areas.
OPTION NO. 3
A3.) The local improvement district cost will be aliocated on a square footage
basis extending one lot deep adjacent to improvements to a maximum of
300 feet of depth.
OPTION NO. 4
A4.) The local improvement district cost will be allocated on a square footage
basis extending one lot deep adjacent to improvements to a maximum of
150 feet of depth.
OPTION NO. 5
A5.) The local improvement district cost will be aliocated on a shared-equally
basis.
Memo to Rick Koch, City Manager
Page 2
March 9, 2006
B. I suggest using Option 3 in Resolution No. 2006-04. i have based this on the
attached Property Owner's Recommendation Summary Charts which
summarizes the owners' recommendations.
C. Attachment showing the location of the L.ID and property owners.
City Council and property owners should be aware of:
I have deleted 399 McColfum Drive (lot owned by Falkenberg) from the
preliminary assessment role. The existing pavement on McCollum Drive
ends on the south edge of Magic Avenue. I have also reduced the Grace
Brethren share of the LID by taking out the area that is paved next to them.
2. I have assumed that the easements and other land that needs to be
dedicated for right of way will be dedicated. 1 also assumed that Aliak, from
McCollum to the Spur, would be a 100-foot ROW and that McCollum would
be a 66-foot ROW. Therefore, I have reduced the affected property owner's
share of the ~ID appropriately.
There are many dimensional discrepancies between the KPB GIS maps and
various individual plats in this area. We will have a surveyor draw a complete
and accurate plat of this area and give the city an accurate square foot figure
for each property that is included in the LID. These accurate figures will be
used in the finai assessment role.
4. If Aliak were extended east with a 50-foot ROW, Government Lot 53 would be
affected. I have not included this lot in the LID because their access is off the
Kenai Spur Highway. It has never been included in this LID.
5. The Kenai Lions Club has requested the city pay their share of the LID
because they are a non-profit organization and their fot is too smal( to build on
(7,405 square feet).
This is a complicated LID, but I think if we discuss and decide on one item at a time, it
will become much clearer. Everyone at the "Property Owner's Cost Allocation Meeting"
was in favor of continuing with this LID project.
KK/jet
COMPARISON
OF DIFFERENT
OPTIQNS
of project costs
6elow costs are only estimates based on estimated square footage and linear footage.
The final cost wi11 be based on the actual square footage or Iinear footage.
The final cost will be based on the actual cost for the total compieted project.
~D OPTION # 1 OPTBON #2 OPTION # 3 OPTION # 4 OPTION
# OWNER _ LINEAR FEET 1 LOT IN SUB 1 LOT OR 1 LOT OR # 5
150° IN UNSUB 300' 150' Fnual
5 WERNER
-
6
7 KPB
.
HOLMES, MARK
8 HOLMES,SCOTT ~
9 WRIGHT
'0 SCHMIDT
;, ~FERRE~L _-(
,2 WHITESIDE
13 QUADE
14 WILCOX
15 GRACE BRETHREN
i6 RAPP
17 MARQUIS _~
18 HUGHES
3,431
4,28fi
a,ass
4,286
18,003
1,715
1
4,286
3,117
3,429
5,144
3,569
Z,9S1 2
424 . 4
215 4
, , ,6:
16.950 32 513 23 970 ``4 6:
3,039 4,611 d 9Aa~ e a.
t,S12 1,474 2,562 4,6:
1.812 1;474 2,562 4,6:
1,$12 1,474 2,562 4.6~
1,812 1,474 2,562 4.6:
1,695 1,378 2,397 4,6V
1,695 1,378 2,397 4,65
2,455
19,755
2,455 4,596
16,066
4,996 3,472
14,8~8
3,472 4,65
, , ~,gs
4.65
1,695 7,378 2,397 4,65
1,637 1,331 2,314 4,65
6,137 4,991 ~ 4,629 4,65
994 8p8 ~ ans d ati
ross
of
7,423 6,037
5,143 4,183
1,637 1
331
1,695 ,
t
378
,
1,750 . 111.75a
447
A
Prepared by Keith Komelis 3/7/2008
OPTBON # 1
LINEAR FEET BASED
--- MCCOLLUM & ALIAK PAVING 2005 LID
,
, Option # 1 - , _--
(
PRE-ENGR.PRELIMINARY ASSESSMENT ROLL LINEAR FEET BASED
-- -
_ -----
Property Owners pay 25 % of project costs
__ '***`**Based on property owners paying proportionaily based on linear footages*******
--- _
T. _ Below costs and linear footages are estimates
- - --- --
___ - --
Final cost will be based on the actual cost and LF of the project
__ Properties to be a
- ssessed: See Property Owners S pread Sheet
~
I
,
, -
ID Linear % of KPB KPB Ass. 25% KPB 100% of 25% of
# OWNER Feet Total Ass. $ Plus Imp. Plus Imp. Est. $ Est.$
1 ! FALKENBERG Deleted '
2'STUART
- ---- - 132.07'
~ 0.030702 93,600 I 107,324 '
---- -- 26,831 ',
--- 13,724 i 3;431
3 ESPY ~5.00! -
0.038357, 84,200 ' 101,346 ', 25,336 ' 17,146 I 4,286
4 RHODES
_ 5~WERNER 165.OOi
~; 165.OOi 0.038357~ 89,000 I 106,146 i
0.038357', 103,300 ~ 120,446 ! 26,536 ';
30,111 ' 17,146 '
17,146 ' 4,286
4,286
61KP8 ~' _ 693.OOj 0.161099', 84,000 i 156,011 ! 39,003 ' 72,011 ' 18,003
T HOLMES, MARK 66.00 0.015343' 35,000 ' 41,858 ' 10,465 I 6,858 ' 1,715
8,HOLMES, SCOTT 99.99' 0.023244i 110,500 ! 120,890 ' 30,223 10,390 I 2,598
91WRIGHT 99.991 0.023244i 95,000 ~I 105,390 26,348 I 10,390 ' 2,598
10:SCHMIDT 99.99!
I OA23244' 11,200 ' 21,590 i 5,398 ! 10,390 ' 2,598
11',FERRELL ,
' 93.34 0.021698' 65,800 ' 75,499 ! 18,875 !^ 9,699 2,425
12;WHITESIDE 93.34' OA21698! 66,3Q0 ' 75,999 19,000 9,699 ' 2,425
131QUADE i 208.78I
- 0.048534~ 11,200 i 32,895 ' 8,224 21,695 i 5,424
14 WILCOX -
~i
16 RqPpE BRETHREN
~271 g1
~ I
54023
0.063187; 112,400 140,644
_-T
0.121554i 114,100 ~ 168,435
0.032599 10,t001 24,672 35,161 !
~~_
42,109 i
6,1681 28,244 ~
- ~
54,335
14,572 7,061
13,584
3,643
17,MARQUIS
-- -..-- 138.45 0.032185 89,000 103,387
- - -- 25,847 ' 14,387 3,597
18'HUGHES
~ 129.OOi 0.029988' 62,700 ' 76,105 : 19,026 ', 13,405 : 3,351
19 FOSS
_ '~165.00~ 0.0383571 78,100 I 95,246 '
- -- 23,811 !
-- 17,146 ~ 4,286
20
IKENAI ~IONS CLUB I
120.001
0.0278961 700 ~ 13,169 i -
3,292 '
12,468 I
3,117
1
21;SZA60 ' 132.OOi 0.030685' 68,700 82,416 , 20,604 13,716 ; 3,429
221PETERSON 198.00 0.046028 197,600 ', 218,175 ~
54,544 ' _
20,575 I 5,144
23,LORENZO
24~WILBERT _ 137.40i
I 130.00! 0.031941'' 73,000 ' 87,278 ''
0.030221 16,300 '' 29,809 ' 21,819
7,452 i 14,278 ',
13,509 I 3,569
3,377
25IBREHM 135.43
I 0.031483,' 92,900 I 106,973 '
--- _ 26,743 I 14,073 ' 3,518
-~-----
I _
TOTAL
~-__ __ 4,301.71
~__ i
~, 1.000000~ I
~~
~ I 447,000 I
_
j 111,750
Administration 3,000 Muni Match Grant ( 75%) j 335,250
' Right of Way Issues
Engr. Design (10%)
E rng Inspection (7%) 0 ~
-1 36 000 '
25 000 ' Property Owners (25%)
' -- i
TOTAL ~
~ 111,750
447,000
'Construction ' 363,000 I
- I T
- - --
TOTAL 447,000 - '
A-1
Prenared hv Kaifh Knmalic 3/7/9nna
Option # 2
SF 1 lot deep in Sub.
150 ft deep in Unsub.
-._- MCCOLLUM & ALIAK PAVING 2005 ~ID
, ~ Option # 2 ;
PRE-ENGR. PRELIMINARY ~4SSESSMENT ROLL (SQUARE FOOT BASED)
___ 1__LOT IN SUBDNlDED & 150 FEET DEEP IN UNSUBDIVIDED
____ Property Owners pay 25 % of project costs
-- - -- -
***t***Based on property owners paying proportionally based on square footage***"'**
------ .
____ Below costs an d square footages are estimates
Final cost wiil be based on the actual cost & SF of the projecf.
Properties to be assessed: See Property Owners Spread Sheet
-
-
, , ~ ~
ID Square % of KPB KPB Ass. 25°/, KPB 100°/, of 25%
# OVIINER ACRE Feet Total Ass. $ Plus Imp. w/ Imp. Est. $ Est.$
1IFALKENBERGDeleted ~
2 STUART
0.90, 39,204
0 047071 93,600 114,641_ 28,660 I 5,260
3~ESPY_ ~ 9,223, 0.059100 84,200 I 110,618 27,654 ' 26,418 6,604
4iRHODES 1761 76,666' 0.092050 89,000 , 130,146 32,537 ' 41,146 I 10,287
5!WERNER ~ 0.51' 22,216' 0.026674'', 103,300 ': 115,223 I 28,g06 11,923 i 2
gg1
6~KPB
7~-OLMES
MARK I 2.9 6,324':
~- 0
52
22 0.151674i 84,000 ~ 151,798 ~ 37,950 '
' 67,798 I ,
16,950
,
' .
i
,651,
- 0.02719T 35,000
, 47,157 ; 11,789 ' 12,157 ' 3,039
8,
HOLMES, SCOTT ~
0.3ti 13,504' 0.016213' 110,500 ! 117,747 i 2g,437 ' 7,247 ' 1,812
91WRIGHT , 0.31~ 13,504'
' 0.016213I 95,000 102,247' 25,562, 7,247: 1,812
10'SCHMIDT I 0.31,
13,504' 0.016213' 11,200 ' 18,447 '' 4,612 i 7,247 I 1,812
11, FERRELL 0.31 ~ 13,504! 0.016213I 65,800 ! 73,047 ! 18,262 ' 7,247 ~ 1,812
12;WHITESIDE T 0.29i 12,632! 0.015167'i 66,300 ~ 73,080 18,270 6,780 - 1,695
13 QUADE 0.29i 12,632' 0.015167', 11,200 ! 17,980 ' 4,495 ' 6,780 'i 1,695
14jWIl.COX 0.421 18,295 0.021967i 112,400 122,219', 30,555 ' 9,819 ; 2,455
15iGRACE BRETHREN ' 3.38' 147,233' 0.176778; 114,100 ! 193,120 ; 48,280 ' 79
020 i 19
755
16!RAPP
-~ ~0.42' 18,295
- 0.021967i 10,100 ', 19,919 ' 4,980 ' ,
9,819 ,
455
17'MARQUIS 0.29~ 12,632 0.015167', 89,000 95,780 ' 23,945 6,780 i 1,695
18!HUGHES T 0.28! 12,197' 0.014644 62,700 ' 69,246! 17,312 6,546 i 1,637
19 Fi OSS 1.05j 45 738! 0.054916~ 78,100 ' 102,648 25,662 24,548 ' 6,137
20iKENAI LIONS C~UB ~.17i 7,405' OA08891 I 700 ', 4,674 ', 1,169 ' 3,974 ' 994
21ISZA60 I 0.85~ 37,026' 0.0444561 68,700 ; 88,572 i 22,143 ' 19,872 ' 4,968
22iPETERSON 1271, 55,321' 0.066423i 197,600 i 227,291 ' S6,823 ' 29,691 ; 7
423
231LORENZO
' ' 0.88 8,333', 0.046025; 73000 I 93,573' 23,393 20,573 j ,
5,143
24
',WILBERT , 0281~ 12,197': 0.014644i 16,300 22,846 ', 5,712 ' 6,546 1,637
25 BREHM I 0.29j 12,&32I Q.015167' 9T900 99,680 i 24,920 6,780 '
- 1,695
1
~ - ~
TOTAL 19.12~ 832,867 1.000000! ~
818 !
----i
- 447,000 ~ 111,750
I T
Administration 3,000 :
I Muni Match Grant (75%) I 335,250
;Right of Way Issues
~ ~
20,000 Property Owners (25%) I 111,750
Engc
Design (10%) i 36,000 TOTAL 447,000
; Engr. Inspection (7%) 25,000 , ~~ I- i
A-2
o.e..,,.,.a ~.,, U,,:a~. ~,...._~:_ „".,,,,,,,
OPTION # 3
1 LOT OR 300'
MCCOL~UM & ALIAK PAVING 2005 ~ID
, -- --- Option # 3 ---- -
PRE-ENGR. PRELIMINARY ASSESSMENT ROLL (SQUARE FO OT BAS ED
- ___ 1 LOT OR 300 FEET DEEP
__ -
Property Owners pay 25 % of project costs -
_"'******Based on property owners paying proportionally based on square footage*******
_ Below costs and square footages are estimates
Final cost will be based on the actual cost & SF of the project.
____ Properties to be assessed: See Property Owners Spread Shxet
ID Square °/a of KPB KPB Ass. 25% KPB 100% of 25% of
# OWNER ACRE Feet Totai Ass. $ Plus Imp. w/ imp. Est. $ Est.$
1 FALKENBERG Deleted ; ~
2 STUART , 0.90 39,204 0.038282! 93,600 i 110,712 27,678 ! 17,112 4,278
_ 31ESPY
4iRHODES , 1.13! ____49223 0.048065; 84,200 , 105,685 '. 26,421 ,
1.76j 76,666, 0.074862I 89,000 ' 122,463 ~' 30,616 ' 21,485 I
33,463 ~ 5,371
8,366
51WERNER I 0.51~ 22,216, 0.021693'I 103,30 9 7' 28,249 ' 9,697 2,424
6iKP8 ' 684' 297950! 0.290940l' 84,000 214,050 ` 53,513 ' 130,050 32,513
7 HOLMES, MARK
--r-- --
S HOLMES, SCOTT 0 971 42 253' 0.0412591 35,000 ' S3,443 , 13,361 i
0.31~ 13,504i 0.013186i 110,500 r 116,394 ' 29,099 ' 18,443 ~
5,894 I 4,611
1,474
A-3
Prororari hv {Ccifh llnrnclic zi~i~nna
OPTION # 4
1 LOT OR 150'
' MCCOLLUM & AUAK PAVING 2005 LID --1
_! -
..-
- _ -------
Option # 4
-
- -
-
----
-
'
i
-
PRE-ENGR_PRELIMINARY ASSESSMENT RO --
LL (SQUARE FOOT BASED)
_----- - 1 LOT OR 150 FEET D
_ - - - _ EEP
_ __ ---
Property Owners pay 25 % of project costs ---
-- - - - --- - -
**"`****Sased on property owners a
p
--- - -- - - - ----
g.~,,.«.~
in ro ortionall based on s uare foota e
Y..9 p_.P _-- y - ~-
_____ Below costs and square footages are estimates -
_ Final cost will be based on the actual cost and SF of the project
- --- Properties to be assessed: See Property Owners S read Sheet
- -- ---
P
- --
~~ _
---- Square % of KPB
---- KPB Ass. 25% KPB 100% of 25% of
# OWNER
ACRE
Feet
Total Ass. $ -
w/ Imp. -.
Plus Imp. -_.
Est. $
Est.$
t iFALKENBERG Deleted ' '
--- --- ~
- _ --- -
RT
-
-_
93 600
- -
1
- --
108,478 '
-
- --
27,119 :
--~
14,878 :
-
3,719
3 ESPY
-- ---- 0 57, 24,829,
-- --.- -- 0.042
60
84,200
- - -
103 045_
-
25,761 ~
18,845
4,711
4RHODES
-- ; 064 27878~
- ----. 0.047337, 89,000 110,160 _
27,540' 21,160~ 5,290
5 WERNER ; 0 51 22,216', 0.037722; 103,300 _120,162 ' 30,040 ' 16,862 i 4,215
7 ~-
1
1i 1 1
a _4 23,970
iHOLMES, MARK 0 52 _
22,65 0.038462
35_000 52
92 3,048 ~ ~17,89z
l 4~298
8 HOLMES, SCOTT
- 0.31 13,504'
-
'--~--- 0.022929I 110,500
~ _
- 120,749 30,187 i 10,249 i 2,562
?~WRIGHT
--
0.31' 13,504'
0022929 95,000
_ -
105,249' --
26,312'
10,249.
2,562
~ SCHMIDT
-
,^ 0.3t _ 13,5041
0.022929i 11,200
-----
21,449 ' _
-
5,362 i
10,249 ;
2,562
11 FERRELL
---- -
, 0.31, 13,504I
-
0 0229291 65,800
-- ---- ---
76,049
-- -- -
19,012 -
10,249 ;
2,562
12jWHITESIDE
. 0.29' 12,632!
0021450: 66,300
75,888 ---
18,97
2 588I
2,397
13iQUADE
- - 0.29i 12,632i
-* --- 0.021450' 11,200
--- - 20,788 ' 5,197 ! 9,588 i 2,397
14'WILCOX
0.42' 18,295'
0.031065! 112,400 _
126,286 ' -
31,572 ; -
13,886 j
3,472
15iGRACE BRETHREN
-- ' 1.80; 78,408
_ - -
- 0.133136 114,100
- 173,612 ' 43,403 ! 59,512 '' 14,878
16 RAPP i
0.42' 18,295
--- ;
0.031065 10,100
---- - --
23,986 ' --
S,997 ,
13,886 I
3,472
17~MARQUIS
- ---- -
0.29 12,632I
---- -
OA21450 89,000
- ~--- -
98,588 ' --r
24,647 ! -
9,588 I
2,397
18~HUGHES
028 12 197
OA20710 62,700 -
71,957 -._-:;
17,989 ; ---
9,257
2,314
19IFOSS 0.56 24,394 0.041420! 78,100 96,615 24,154 i 18,515 4,629
20iKENAI LIONS CLUB
~ 0.17' 7,405; 0.012574i 700 ' 6,321 ' 1,580 I 5,621 1,405
21 ISZABO
T
0 45 19,602
~
0.0332841 68 700
83,578
20,894
~
14,87g j
- 719
3
22 PETERSON
~ ~_ 0 68'
29,621~ _
0.050296" 197 600 ' --
220,082 -
55,021 --
22,482 i ,
5,621
23
~ LORENZO _
0 47 20 4731 0.0347631 73 000 -
88,539 22,135 15,53 3,885
24'WILBERT 0.28! 12,19T 0.020710 16,300 25,557 ' 6,389 ' 9,257 2,314
25IBREHM ' 0.29': 12,632I OA21450! 92,900
--
-- 102,488 ',
-- 25,622 ~I
-- 9,588 ; 2,397
,
I r
- - ~- -
! TOTAL
_ 13.52I 588,931
~ _ _ 0
-
j
447,000 '~
111,750
,; il i i --
Administration 3,000 Muni Match Grant ( 75%) I 335,250
Right of Way issues
~En
D
i
10°/ 20,000 ~
6 Property Owners (
- _
25%)
- - 111,750
gr.
es
gn (
a) 3
,000
-~ i
-
T i
I
Engr. Inspection (7%) 25,000 TOTAL 447
000
C structinn I~ 3F3 (1M ,~ i ...._ ~. --- --T -- ,
A-4
Pr'anarari hv l(cifh Ilnrnolic 4nMnna
OPTION # 5
SHARED EQUALLY
- MCCOLLUM & ALIAK PAVING 2005 LID
- --- - ---
, ~ ---
;
PRE-ENGR.PRE~IMINARY ASS ESSMENT ROLL (SHARED EQUALLY
---- - _.. _
___ ____ P
roperty Owners pay 25
-- _
% of project costs
--
--
-..._. ___ __
.. _ -
*******Based
----
on property owners paying equa
------ -- - --- _
lly- $111,750 / 24 =$4,656 each****'**
-- -- -
Beiow costs are estimates - finai cost
--------._.- _ ._ --
will be based on the actual cost of the project.
-_ _---
Pro perties to be assessed:
----- See Property Owners S
--__ _ -- -- pread Sheet
---
'
i -T
~ -- -
ID
-- ----
- Each % Of
_._- - KPB KPB AsS.
---- 25% KPB 100% Of 25% Of
#
OWNER
Lot Totai
Ass. $
Pius Imp. -
Plus Imp.
Est. $
Est.$
1! FALKENBERG Deleted ~
---
2 STUART
-- . - 1 ea. i 0.041667I
-
93,600 '
112,225
---- ---
28,056 '
-
18,625 I
4,656
3', ESPY -
1 ea., 0 041667, -
84.200 : -
102,825 ' ---
25,706 i -
18,625 '
4,656
4! RHODES
- 1 ea' 0.041667'
- 89 000 '
--- 107,625 26,906 I 18,625 ' 4,656
-
5'WERNER
- -
__1ea.i0.041667j
103,300
- --
t21,925'
----- -
30,481I
18,625'
4,656
6'~KPB
1 ea.! 0.041667'
84,000 i --
102,625 --- -
25,656 ',
18,625 I
4,656
7jHOLMES, MARK 1 ea.~0.041667 35,000 ' S3,625 13,406 ', 18,625 i 4,656
8',HOLMES, SCOTT t ea. 0.041667, 110,500 ; __ 129,125 32,281 . 18,625 ' 4,656
9iWRIGHT _ _ 1 ea.'~ 0.0416671 95,000 ' 113,625 28,406 - 18,625 I 4,656
10 SCHMIDT 1 ea.! 0 041667' 11,200 ! 29,825 ' 7,456 ' 18,625 ' 4,656
111FERRELL
1 ea. 0.041667:
T '
65,800
~
84,425
21,106 I
_ -
18,625 i --
4,656
12'WHITESIDE
--_- --- 1 ea., 0.041667
--
-- 66,300 ! 84,925
-- 21,231 ' 18,625 4,656
13 QUADE -
1 ea.i 0.041667i 11,200 I 29,825 ' 7,456 25 : 4,656
14 WILCOX 1 ea.i10.041667 112,400 ~ 131,025 32,756 I 18,625 ', 4,656
15 GRACE BRETHREN __, 1 ea.l 0.0416671 114,100 _ 132,725 ', 33,181 ', 18,625 ', 4,656
16iRAPP 1 ea.~ 0.041667 10,100 I 28,725 ____
7,181 ; 18,625 I 4,656
17!MARQUIS 1 ea.l 0.0416671 89,000 ' 107,625 26,906 ' 18,625 4,656
18;HUGHES ; 1 ea.i 0.0416671 62,700 81,325 20,331 ', 18,625 i 4,656
19!FOSS 1 eaj 0.04166T 78,100 i 96,725 ' 24,181 18,625 4,656
201KENAI LIONS CLUB 1 ea. 0.041667; 7~0 ; 19,325 ' 4,831 i, 18,625 ! 4,656
21;SZA80 ' 1 ea.~0.041667~ 68,700 87,325'! 21,831 , 18,625 i 4,656
22', PETERSON 1 ea. i 0.0416671 197,600 ' 216,225 ' 54,056 ' 18,625 ! 4,656
23 LORENZO _ ' 1 eal~ 0.041667i 73,000 ~ 91,625 ' 22,906 18,625 ' 4,656
24',WILBERT 1 ea.i 0.04166T~, 16,300 i 34,925 ', _
8,731T 18,625 ! 4,656
25 BREHM
- t_ea.'1 0 041667~_
--
-- 92,900 '
---__ 111,525 27,881 j 18,625 : 4,656
TOTAL _
~ ~ 24 total I 1.000008; 447,000 I 111,751
~ ' I
'Administration
3,000 I _
Mu
~i Match Grant (
75%) _
,
335,250
' Right of Way Issues
~Engc Design (10°/a) ' 20 000 '
36,000 I Property Owners (25°/o)
--- y-
' i 111,750
'Engr. Inspection (7%) I 25,000 ' TOTAL - - 447,000
Construction ' 363,000 '
1-
~
TOTAL 447,000 -
A-5
Preoared bv Keith Kornelis 3!7/2006
~',2 0 ~~~~- ~-y Dur.v ~2 s
h'~'c o n~ n~ ~'N v~t i c o~
aS~~S
/F
Tfs ~ 5
dPT/aN
!S Co,v ri.~uc ~ T~7 P ~/D
Co.w,nC'R!T
Pi~.eEp
~ riil IIII ~I~
~ ~
~ l il ~~
~ ~ 'I' I ~~
~ (~i~l
1 I ll II
o
J ~~,~ ~ ~~
~/•~'~'SPO.vS`~
OG T ox ~
B-1
t~~~- .3/8~0~
~~'
~v
~~~~ ~~ ~~
~'
ti~ ~
~
OPTioal ~° ~ y~
// ~ // S/~/ /
~
~ ° '~ ~~~
~
~ I ~~ r
~ ir
e~ ~l i
~ //
~ i iii ~/
a
~o s s o i
C onvn6~vr
~~~~~~ i ~-/ Du~.~~S .E~~"co,
// ~'~~~~.vsG s ~ rs ~" o~ o'Z Y
~s/~s
B~2 .~,G - 3f8/oG
~ ~ o ~ ~ ~
~ \ -v
.~..~ r(~ Y Q p` ~ Q ~J ,/.{° ~v ~ ~ a° fD
. p~ ~~ N i-+ .- ~4 _
_i
`t y ~ S'VUViILM' g1:3.SOH .
-~ J~, Z~. o~, a~, .-
`~ s
~~o ~'')sor Neor .-LOO N
:~9 9tC
o~c o
~ 6~ ~. ~~~ ~ N~ aooMn
~(O •- z ~ (~j ~,.~ ~p ~ .- e ~c ryi ~[ ~.~ ~,
s ~ %~;,o u,,c '
~. a~~ N~~ 2 J (
~ ~ Q
r~ ~~ 1 r~~p
,r~ ~ ~,~ ~ r~ Z
o ~ ' Q o
~ ' ~ ~A3~v Nna _(1
s
~ O ~ o`- 2~' N`,3 `~ No~c ~e~oe• cOac
~ ~ ~ , ~
e o \ ~~
o `(O~ . ~,( ' ` ~' ' ^ ~•~ r .- ~ ~.
" ~ , !y, 4 g
i f ~' '. ~ ~ ~' N ~-
~~ ~~~ ~ ~
~ ~ ~ i r
Ca 1 ~ r~c n nu~;
~ ' O ~ ~ : re
I ~:f
~ ~ U~t( ~~ Q
p V'.N1H:~
~ s's, ~ z ~ W u~~ v~~, -~ S /~
~ " N3Q2~d
~(O ~ ~ P ~ o ~ ~ ~:c Deoc
~ . ~l ~ i r,~ QI .-
T ~
~7~ ~O ~ ~ ~ ~ ~ ~
¢os ws °°s -L'n. .- F `. ~ A
`J M ~ t °' ^ - ~c
d`~ r~is~vvdvr a P oo.
r~ ~ '
sw roy ~~ ~
~ sx ~
~ ~J ~ Z ~
(o'J ~ o g Q• ~W~ =N g m
~^ R '^
v C~ w~ Q "P a•
~ ~ % V ' ~Y ~ ~ Q ~ s w a -^' - _ ' - - / ~
H .- ~
J scs ~p~. ~ o ~ 4 ct~ 3 O ~ y. ym 3 ~ O ~~ ~
N /~ l ~~
V I I ~~ 7W ~~Y ~ • I
~ ~
~ L ~or ~^'1
~~ y /
A~or 4„
O~ O ; L.C. F'-e ~ /(~, " t0~ ~ N6E ~
~ ~ ~ Y'v ~
~
~ --- - ~ _ O~~ _ ~~ N J N Q ~
~ O °-O ~ ~ N ~', _~ ~
- ~ a o ~ e~ ~ V~
- - -- W /' ~ `v t~
~ `~ - -
~ C
N nP
O
<' M
N g
A ~_Z N n