6.7 Feasibility CrawfordCITY OF SALINA
AGENDA SECTION: Consent
NO. 6
NO. 7
REQUEST FOR COMMISSION ACTION
0ATE
10/24/83
OR I G I NATI NG 0EPARTNIENT:
Engineering
BY: Dean Boyer
TI ME
4:00 P.M.
APPROVED FOR
AGENDA:
BY: ~
This request would allow the filing of the feasibility report for
certain street improvements on East Crawford Street between Marymount
Road and the east city limits.
Please accept the feasibility report as filed by the City Engineer
and dire~t the City Manager to proceed with the preparation of final
plans and specifications for these improvements.
TOTAL PROJECT COST:
$952,937.00
AMOUNT OF FEDERAL AID:
$699,703.00
AMOUNT CHARGEABLE TO PROPERTY: $ 25,323.00
AMOUNT CHARGEABLE TO CITY:
$227,911.00
This project has been approved and is scheduled for a January, 1984,
letting date by the Kansas Department of Transportation. Of the $25,323
to be assessed to property owners, the City will pay $8,008 because the
City owns the Municipal Golf Course property. This leaves approximately
$17,315 to be paid by other property'owners. Presbyterian Manor's
proposed assessment of $4,150 is the largest single amount and the remaining
property owners (31 tracts) will pay approximately $425 per tract.
Some of the property is not immediately adjacent to Crawford; however, owners
are being charged for a side street assessment in accordance with long
established City policy.
;UOTI ON 8Y
COMMISSION ACTION
SECOND BY
TO:
PRELIMINARY ENGINEERING ESTIMATE
AND
FEASIBILITY REPORT
CRAWFORD STREET PAVING
FROM
MARYMOUNT ROAD TO EAST CITY LIMITS
FILE NO. 83-7
OCTOBER - 1983
Dean Boyer, City Engineer
SCOPE OF IMPROVEMENT
This project consists of the curbing, guttering, paving, grading,
compaction, drainage structures and utilities in Crawford Street from
Marymount Road to the east city limits of the City of Salina, Saline
County, Kansas.
ADOPTION OF ASSESSMENT
The assessment with accrued interest to be levied as a special
assessment tax upon the property included within the benefit district
concurrent with the general property tax and shall be payable in ten
(lO) equal annual installments.
The method of assessment shall be based on the adjusted front footage
of each lot of land and without regard to buildings or improvement
of land.
PRELIMINARY CONSTRUCTION ESTIMATE
CRAWFORD STREET IMPROVEMENTS
(MARYMOUNT ROAD - EAST CITY LIMITS)
1. Clearing and Grubbing:
2. Comm. Excavation:
3. Rock Excavation:
4. Rem. of Exist. Struct.:
5. Compact. Earthwork ("AA"):
6. Compact. Earthwork ("B"):
7. Conc. Pavement, 6":
8. Conc. Pavement, 8":
9. Storm Sewer, 18":
10. Storm Sewer, 24":
11. Storm Sewer, 36":
12. Storm Sewer, 12.9 S.F.:
13. Storm Sewer, 16.6 S.F.:
14. End Section, 18":
15. End Section, 24":
16. End Section, 16.6 S.F.:
17. .Sewer Excavation:
18. Curb Inlet (A5-2):
19. Storm Manhole:
20. Curb & Gutter:
21. Field Lab:
22. Mobilization:
23. Fescue Seeding:
1 LS @ $2,000.00
14,092 CY @ 2.50
30 CY @ 20.00
1 LS @ 5,000.00
7,998 CY @ 1.O0
1,234 CY @ 0.50
94 SY @ 25.00
121 SY @ 30.00
214 LF @ 16.00
159 LF @ 20.00
371 LF @ 35.00
648 LF @ 75.00
775 LF @ 90.00
3 EA @ 200.00
1 EA @ 250.00
1 EA @ 1,500.00
2,798 CY @ 7.00
15 EA @ 2,000.00
1 EA @ 2,000.00
7,077 LF @ 8.00
1LS @ 3,000.00
1 LS @ 40,000.00
1,112 LBS@ 2.00
:$
2,000.00
35,230.00
600.00
5,000.00
7,998.00
617.00
2,350.00
3,630.00
3,424.00
3,180.00
12,985.00
48,600.00
69,750.00
600.00
250.00
1,500.00
19,586.00
30,000.00
2,000.00
56,616.00
3,000.00
40,000.00
2,224.00
PRELIMINARY CONSTRUCTION ESTIMATE
Continued
24. Fertilizer (10-20-10): 1,112 LBS@ 0.50
25. Mulching: 2.78 AC @ 200.00
26. Agg. Bitum. Surf. (BM-2): 2,218 TONS@ 25.00
27. Agg. Bitum. Surf. (BM-4): 11,644 TONS@ 20.00
28. Asph. Cement (AC-5): 750 TONS@ 200.00
29. Asph. Tack (SS-IH): 8TONS@ 200.00
30. Cold Plast. Marking (6" W): 2,795 LF @ 1.80
31. Cold Plast. Marking (4" Y): 8,136 LF @ 1.00
32. Cold Plast. Marking (18" Y): 50 LF @ 8.00
33. Cold Plast. Marking (Lt. Arrow): 2 EA @ 125.00
34. Cold Plast. Marking (only): 1 EA @ 250.00
35. Const. Signing: 1 LS @ 5,000.00
* Construction Costs (KDOT):
* Admin. Costs (KDOT):
** Utility Relocation Costs:
** Legal, Admin., Temp. Notes, etc.:
Total Project Cost:
* This item is funded 25% local funds and 75% federal funds.
** This item is funded 100% local funds.
= 5 556.00
= 556.00
= 55,450.00
= 232,880.00
= 150,000.00
: 1,600.00
: 5,031.00
= 8,136.00
: 400.00
: 250.00
= 250.00
= 5~000.00
$811,249.00
5121,688.00
5 10,000.00
S 10~000.00
$952,937.00
Federal Funds:
Local Funds:
PROJECT FUNDING
5699,703.00
5253,234.00
10% of this amount or 525,323.00 will be chargeable to a benefit district
and $227,911.00 will be city-at-large.
-2-
CRAWFORD STREET IMPROVEMENT
MARYMOUNT ROAD TO EAST CITY LIMITS
FRONT FOOTAGE
AND
DISTRIBUTION OF COST CHARGEABLE TO PROPERTY
BENEFIT DISTRICT
ADJUSTED
FRONT
FOOTAGE
ESTIMATED
COST TO
PROPERTY
Georgetown Addition
Block Two
South 221.48' of Lot 7
Block Five
South 221.21' of Block 5
Block Eight
South 69.19' Lot 5
South 69.19' Lot 6
Lot 7
Lot 8
Lot 9
Lot 10
221.48
221.21
69.19
69.19
138.38
138.38
138.38
138.38
705.07
704.21
220.26
220.26
440.52
440.52
440.52
440.52
Replat of Blocks 4, 10, ll & 12,
Georgetown Addition
B1 ock Five
South 215.81' of Lot 7
South 33.19' of Lot 10
Lot 11
Lot 12
Lot 13
South 33.25' of Lot 14
South 33.25' of Lot 19
Lot 20
Lot 21
Block Six
South 68.83' of Lot 9
Lot l0
Lot ll
Lot 12
Lot 13
Lot 14
Lot 15
Lot 16
215.81
33.19
129.32
160.00
129.32
33.25
33.25
82.50
100.00
68 83
76 14
76 14
76 14
76 14
76 14
76.21
100.00
687.02
105.66
411.68
509.35
411.68
105.85
105.85
262.63
318.34
219.12
242.39
242.39
242.39
242.39
242.39
242.61
318.34
CRAWFORD STREET IMPROVEMENT
Continued
Presbsterian Manor Subdivision
Block One
South 300' of Lot 1
Countrs Hills Addition No. 1
Countrs Hills Addition No. 2
Block One
Lot 2
Lot 3
Lot 4
Block Two
Lot 1
Lot 2
1303.80
290.00
300.00
177.57
243.00
258.00
189.80
4150.55
923.19
955.03
565.28
773.57
821.32
604.21
The north 300' of the east 1211.73'
of the northwest quarter of Section 20,
Township 145, Range 2W, of the 6th PM.
The north 300' of the west 1303.80'
of the northeast quarter of Section
20, Township 145, Range 2W, of the
6th PM.
1211.73
130 3.80
3857.46
4150.43
7954.67
$25,323.00
Cost per front foot of property = $3.18.
,g
i
~0' OIL PIPE-
LINE EE&EMENT
7
BLOCK FIVE
~o.oo'
N
__ BENEFIT DISTRICT
Match 3.
Benefit District 1.
N
MAIqOR
EAST
SUBDIVISION
2d U/E ~
CRAWFORD
BENEFIT DISTRICT
Match 4 Benefit District 2
Match 1.
BENEFIT DISTRICT
N
COUNTRY
HILLS
ADD.
NO I
g
2
COUNTRY
L .... ~OO'_
243'
UFA
HILLS
£ASTRI :)GE:
4
359 I~'
II
I II
i
i II
II
,' II
II
II
9
Benefit District 3
Match 2
BENEFIT DISTRICT
Benefit District 4