8.5 Riffel Addition Special Assessments
CITY OF SALINA
REQUEST FOR CITY COMMISSION ACTION
DATE
04/18/2011
TIME
4:00 P.M.
AGENDA SECTION
NO:
ORIGINATING DEPARTMENT:
ITEM
NO:
Page 1
DEPARTMENT OF
PUBLIC WORKS
FISCAL APPROVAL:
BY:
FINAL APPROVAL:
8
5
BY: Daniel R. Stack
BY:
ITEM: Ordinance No. 11-10600
Ordinance No. 11-10600 amending Resolution No. 10-6723 related to the benefit district for public
infrastructure improvements in the Riffel Addition NO.2.
BACKGROUND:
Petition No. 4324 was submitted by Norman Riffel on April 8, 2010, requesting certain water, sanitary
sewer, street, and drainage improvements to serve Riffel Addition NO.2. On April 12, 2010, the City
Commission authorized the project through Resolution No. 10-6723 with a cost not to exceed
$932,537.84. The project has since been built with the total expenditures totaling $977,916.69, or
$45,378.85 more than originally authorized. The project was managed by Mr. Riffel with public
inspection by the City to insure compliance to City standards.
Project
Riffel Addition NO.2
Project No. 09-2766
Property Owners Share
$ 977,916.69
City Share
$ 0.00
Total Cost
$ 977,916.69
One hundred percent (100%) of the costs of the improvements are to be assessed to the benefit
district. The costs of the improvements include construction, inspection, testing, design, plus
administrative and bonding/interest costs.
Mr. Riffel and Mr. Weilert have both signed an amended petition and waiver of assessment
proceedings requesting the additional expenses be added to the special assessment rolls. Mr. Riffel
and Mr. Weilert are the sole owners of the property located in the benefit district and will be
responsible for one hundred percent (100%) of the assessments levied.
FISCAL NOTE:
All costs for the construction of the infrastructure are to be assessed to the benefit district.
Certification of cost is incorporated into the ordinance and will be recorded on the December 2011 tax
roll.
CONFORMANCE WITH STRATEGIC PLAN:
Goal 3: The City will provide the highest quality of services, consistent with governing body direction,
available resources, and staff commitment to quality.
COMMISSION ACTION OR RECOMMENDED ACTION:
City staff recommends the City Commission approve Ordinance No. 11-10600 amending Resolution
No. 10-6723 on first reading.
Enclosures: Ordinance No. 11-10600, Amended Petition and Waiver of Assessment Proceedings,
and final engineering report
Cc: Norman Riffel and Stanley Weilert
AMENDED PETITION AND WAIVER OF ASSESSMENT PROCEEDINGS
TO THE GOVERNING BODY OF THE CITY OF SALINA, KANSAS:
The undersigned, Gointly the "Owners"), hereby states that the Owners are the record titled owner
of 100% of the real estate situated in the City of Salina, Saline County, Kansas (the "City") hereinafter
described (the "Property"), which is all of the property liable for special assessment for the costs of
constructing the following described improvements (the "Improvements"):
The installation of curb & gutter, pavement, grading and drainage for
approximately 1,609 lineal feet of Todd Circle and the associated accel-decel
lanes and median crossover improvements for approximately 850 lineal feet of
9th Street, (the "Street Improvements").
The installation of approximately 122 lineal feet of six-inch water main, 2,229
lineal feet of eight-inch water main, fire hydrants, valves, fittings, service
connections and all appurtenances thereto for water lines within right of way
and/or utility easement (the "Water System Improvements").
The installation of approximately 845 lineal feet of eight-inch sanitary sewer
main, service connections, manholes and all appurtenances thereto for sanitary
sewer lines lying within right of way and/or utility easement, (the "Sanitary
Sewer Improvements").
The installation of approximately 2,017 lineal feet of storm sewer, inlets, and all
appurtenances thereto for storm sewer lines lying within right of way and/or
drainage easement, (the "Drainage Improvements").
The Owners hereby further state that the Owners have received a copy of the Statement of Final
Costs and Assessment Roll Certification relating to the Improvements, which have been prepared by or on
behalf of the City.
After being advised of the Owners' right to a public hearing and other matters related to the
Improvements, the Owner hereby agrees to the following:
L Amendment of Resolution 10-6703 to increase the total estimated cost of the
Improvements to nine hundred seventy-seven thousand nine hundred sixteen dollars and
sixty.nine cents ($977,916.69).
2. Waiver of formal notice of and the holding of a public hearing by the governing body of
the City for the purpose of considering special assessments against the Property;
2. Consent to the levy of special assessments against the Property in the amounts hereinafter
described (the "Special Assessment") by appropriate proceedings of the governing body
of the City;
3. Waiver of the thirty (30) day period after publication of the assessment ordinance of the
City to contest the levy of the Special Assessment;
5. Consent that the City may immediately proceed to issue its general obligation bonds to
finance the costs of the Improvements in accordance with K.S.A. 12-6aOl et seq.
The petitioners certify, under oath, that they have no financial interest in any property with
delinquent special assessment anywhere within the city of Salina.
RIFFEL DEVELOPMENT CO., INC.
r87~h~/'b~~
Norman D. Riffel, President
LEGAL DESCRIPTION OF PROPERTY OWNED WITHIN THE PROPOSED
IMPROVEMENT DISTRICT:
Lots 1 through 3, Block 1, and Lots 1 and 2, Block 2, all in the Riffel Addition
No.2, in the City of Salina, Saline County Kansas.
f\r\~
STATE OF"KANShS )
(Y'O.rlc )
-SALI~OUNTY )
1, the undersigned Notary Public, hereby certify that the sigpature appearing above is genuine and
that this document was signed before me on this ~ay of ~f)l Ctl.j , 20~. ,
; ,
\JD^l~'>l)
Notary Public
.......-...-........-
-.~~~
tiQ.l~~lU)B
@), BERENICE FLORES ~
Notary Public. Arizona .
MarIcopa County
. My Comm. Expires Jun 18. 2013
My appointment expires:
The petitioners certify, under oath, that they have no financial interest in any property with
delinquent special assessment anywhere within the city of Salina.
S & B MOTELS, INC.
t\ (11A ) P?r '
Stanley R. Weilert, CEO
LEGAL DESCRIPTION OF PROPERTY OWNED WITHIN THE PROPOSED
IMPROVEMENT DISTRICT:
Lot 3, Block 2, Riffel Addition No.2, in the City of Salina, Saline County
Kansas.
STATE OF' KANSAS )
)
SALINE COUNTY )
Monica SoutID'
9{ptaty PuDfk
SmteOf!lZ
!MyJ?pt.~: I... 7/3/ :lJ!/Lf
I, the undersigned Notary Public, hereby certify that the sigl1ature appearing above is genuine and
that this document was signed before me on this I day of Sr1.Nu;.o)'\ A I ,20-l-l-.
"j) ;l
!
My appointment expires:
)7/Z3/Z0ft!
STATEMENT OF FINAL COSTS
Riffel Addition No.2
Item # Description Quantity Unit Unit Cost Extension
1 Excavation 10192 CY 2.95 30,066.40
2 Compaction 2194 CY 1.20 2,632.80
3 Concrete Pavement, 8" 4985 SY 38.25 190,676.25
4 Entrance Pavement, 81t 633 SY 41.52 26,282.16
5 Curb & gutter 3015 LF 11.50 34,672.50
6 Sewer Pipeline, 811 845 LF 35.37 29,887.65
7 Sewer service pipeline, 4" 242 LF 27.87 6,744.54
8 Sanitary Sewer Manhole, 4 ft. dia 4 LF 3,966.40 15,865.60
9 Sewer tees, 811 x 41t 6 LF 80.40 482.40
10 Water Pipeline, 81t 2,229 LF 19.30 43,019.70
11 Water Pipeline, 61t 122 LF 13.94 1,700.68
12 Fire hydrant & valve assembly 6 Ea 3,108.80 18,652.80
13 Resilient gate valve, sr' 1 Ea 1,018.40 1,018.40
14 Tapping valve, 81t 2 Ea 964.80 1,929.60
15 Tapping sleeve, 12" 2 Ea 1,768.80 3,537.60
16 Steel casing, 16" 334 LF 22.51 7,518.34
17 Boring 334 LF 128.64 42,965.76
18 Tee, 8"x 6"x 8" 6 Ea 278.72 1,672.32
19 1" Saddle tap 0 Ea 230.48 0.00
20 Corporation stop, I" 0 Ea 230.48 0.00
21 Shutoff valve, 1" 0 Ea 187.60 0.00
22 Copper water line, I" 0 LF 12.86 0.00
23 Type AS-2 curb inlet 8 Ea 4,824.00 38,592.00
24 Type AS-3 curb inlet 2 Ea 5,360.00 10,720.00
25 Manhole, stormwater, 6 ft 2 Ea 3,216.00 6,432.00
26 Storm pipe, 18" RCP 33 LF 32.16 1,061.28
27 Storm pipe, 241t RCP 48 LF 36.45 1,749.60
28 Storm pipe, 30" RCP 459 LF 48.24 22,142.16
29 Storm pipe, 36" RCP 158 LF 58.96 9,315.68
30 Storm pipe, 421t RCP 782 LF 81.47 63,709.54
31 Storm pipe, 481t RCP 537 LF 100.18 53,796.66
32 End section, 24" RC 2 Ea 482.40 964.80
33 End section, beveled 42" RC 8 Ea 1,072.00 8,576.00
34 End section, beveled 48" RC 1 Ea 1,179.20 1,179.20
35 Special trench compaction 684 LF 4.50 3,078.00
36 D50-6" rock 98 SY 53.60 5,252.80
37 Erosion control 1 LS 6,400.00 6,400.00
38 Erosion control maintenance 1 Ea 1,200.00 1,200.00
39 Temporary traffic control 1 Ea 750.00 750.00
40 Seeding and mulching 5 Ea 1,520.00 7,600.00
41 Strapping 11 Ea 428.80 4,716.80
42 Construction staking 1 LS 17,210.00 17,210.00
CO# 1 S Turn Lanes, 8" 1,325 SY 38.25 50,681.25
CO#I&2S Pavement marking, 4" white paint 1,728 LF 1.50 2,592.00
CO#I&2S Pavement marking, 4" broken paint 810 LF 1.60 1,296.00
CO#1 S Turn lane arrows 8 Ea 250.00 2,000.00
CO#1 S Traffic control 1 LS 4,500.00 4,500.00
CO#IS Saw cut asphalt edge 1,350 LF 2.50 3,375.00
CO#I&2S Remove existing pavement marking 1,430 LF 1.00 1,430.00
CO#1&2S Earthwork - turn lanes 1 LS 1,500.00 1,500.00
CO#2S Glass beads 3,968 LF 1.34 5,317.12
CO#2S Removal of wash-out pit & sign 1 LS 975.00 975.00
CO#2S Doweling to existing concrete pavement 1 LS 2,850.00 2,850.00
CO#l U Dewatering operations 1 LS 8,300.00 8,300.00
CO#l U Concrete wash-out pit 1 LS 750.00 750.00
CO#l U Water fittings 624 Lb 5.00 3,120.00
CO#l U Manhole extensions 8 LF 300.00 2,400.00
CO#l U Extra depth sewer 845 LF 6.00 5,070.00
CO#1 U FIowable fill 18 CY 75.00 1,365.00
CO#1 U Remove & replace asphalt street I LS 800.00 800.00
CO#l U Remove & replace sidewalk 1 LS 1,200.00 1,200.00
CO#2U Strapping 7 Ea 225.00 1,575.00
CO#2U Adjust manhole 1 Ea 800.00 800.00
SUB-TOTAL: $825,668.39
CONTRACTOR INTEREST & ORIGINATION FEES 11,060.07
CITY EXPENSES (4%) (12-6aOl(d)) 33,026.74
DEVELOPER EXPENSES (engineering, testing, inspection, etc.) 85,868.45
TEMP NOTE, INTEREST, BONDING & ISSUE 22,293.05
TOTAL: $977,916.69
ASSESSMENT ROLL CERTIFICATION
The undersigned having been designated by the City of Salina, Kansas (the "City"), to determine
the amounts of the respective assessments and to prepare the proposed Assessment Roll therefor in
connection with certain internal improvements heretofore authorized by the City Commission, hereby
reports that each and all of said respective assessments have been detennined to be as shown on the
schedule below.
Dated December _, 2010
CITY OF SALINA, KANSAS
By:
Name:
Description of Prooertv
All in the City of Salina, Saline County,
Kansas:
Amount of
Assessment
Lot 1, Block 1 in the Riffel Addition No.2
Lot 2, Block 1 in the Riffel Addition No.2
Lot 3, Block 1 in the Riffel Addition No.2
Lot 1, Block 2 in the Riffel Addition No.2
Lot 2, Block 2 in the Riffel Addition No.2
Lot 3, Block 2 in the Riffel Addition No.2
Total =
94,787.82
94,995.86
97,358.43
140,677.22
422,966.33
127,131.03
$977,916.69
FILE NO. 09-2766
FINAL ENGINEERING REPORT
PETITION NO. 4324
RIFFEL ADDITION No.2
STREET, DRAINAGE, and UTILITY IMPROVEMENTS
TODD CIRCLE & SOUTH 9TH STREET
December 30, 2010
Daniel R. Stack, P.E., City Engineer
1
SCOPE OF WORK
The installation of curb & gutter, pavement, grading and drainage for approximately 1,609 lineal feet of
Todd Circle and the associated accel-decellanes and median crossover improvements for approximately
850 lineal feet of 9th Street, (the "Street Improvements").
The installation of approximately 122 lineal feet of six-inch water main, 2,229 lineal feet of eight-inch
water main, fire hydrants, valves, fittings, service connections and all appurtenances thereto for water
lines within right of way and/or utility easement (the "Water System Improvements").
The installation of approximately 845 lineal feet of eight-inch sanitary sewer main, service connections,
manholes and all appurtenances thereto for sanitary sewer lines lying within right of way and/or utility
easement, (the "Sanitary Sewer Improvements").
The installation of approximately 2,017 lineal feet of storm sewer, inlets, and all appurtenances thereto for
storm sewer lines lying within right of way and/or drainage easement, (the "Drainage Improvements").
(collectively, the "Improvements").
BENEFIT DISTRICT
Riffel Addition No.2
Lots 1 through 3, Block 1, and Lots 1 through 3, Block 2, all in the Riffel Addition No.2
City of Salina, Saline County, Kansas.
(the "Improvement District").
The following lot is excluded from the Improvement District because it is not a developable
lot and therefore is not benefitted by the Improvements: Block 2 Lot 4 is dedicated as a
drainage easement and detention pond on the plat.
ADOPTION OF ASSESSMENT
The assessment with accrued interest to be levied as a special assessment tax upon the property included
with the benefit district concurrent with the general property tax and shall be payable in fifteen equal
annual installments.
Each lot in the Improvement District shall be assessed equally per square foot.
APPORTIONMENT OF COST
Cost Chargeable To Private Property:
One hundred percent (100%) of the total cost of the Improvements shall be assessed to the Improvement
District and no portion of costs shall be paid by the City at Large.
2
Petition No. 4324
Riffel Addition No.2 to the City of Salina
Final Cost of Improvements
Item # Description Quantity Unit Unit Cost Extension
1 Excavation 10192 CY 2.95 30,066.40
2 Compaction 2194 CY 1.20 2,632.80
3 Concrete Pavement, 8" 4985 SY 38.25 190,676.25
4 Entrance Pavement, 8" 633 SY 41.52 26,282.16
5 Curb & gutter 3015 LF 11.50 34,672.50
6 Sewer Pipeline, 8" 845 LF 35.37 29,887.65
7 Sewer service pipeline, 4" 242 LF 27.87 6,744.54
8 Sanitary Sewer Manhole, 4 ft. dia 4 LF 3,966.40 15,865.60
9 Sewer tees, 8" x 4" 6 LF 80.40 482.40
10 Water Pipeline, 8" 2,229 LF 19.30 43,019.70
11 Water Pipeline, 6" 122 LF 13.94 1,700.68
12 Fire hydrant & valve assembly 6 Ea 3,108.80 18,652.80
13 Resilient gate valve, 8" 1 Ea 1,018.40 1,018.40
14 Tapping valve, 8" 2 Ea 964.80 1,929.60
15 Tapping sleeve, 12" 2 Ea 1,768.80 3,537.60
16 Steel casing, 16" 334 LF 22.51 7,518.34
17 Boring 334 LF 128.64 42,965.76
18 Tee, 8"x 6"x 8" 6 Ea 278.72 1,672.32
19 1" Saddle tap 0 Ea 230.48 0.00
20 Corporation stop, 1" 0 Ea 230.48 0.00
21 Shutoff valve, 1" 0 Ea 187.60 0.00
22 Copper water line, 1" 0 LF 12.86 0.00
23 Type A5-2 curb inlet 8 Ea 4,824.00 38,592.00
24 Type A5-3 curb inlet 2 Ea 5,360.00 10,720.00
25 Manhole, stormwater, 6 ft 2 Ea 3,216.00 6,432.00
26 Storm pipe, 18" RCP 33 LF 32.16 1,061.28
27 Storm pipe, 24" RCP 48 LF 36.45 1,749.60
28 Storm pipe, 30" RCP 459 LF 48.24 22,142.16
29 Storm pipe, 36" RCP 158 LF 58.96 9,315.68
30 Storm pipe, 42" RCP 782 LF 81.47 63,709.54
31 Storm pipe, 48" RCP 537 LF 100.18 53,796.66
32 End section, 24" RC 2 Ea 482.40 964.80
33 End section, beveled 42" RC 8 Ea 1,072.00 8,576.00
34 End section, beveled 48" RC 1 Ea 1,179.20 1,179.20
35 Special trench compaction 684 LF 4.50 3,078.00
36 D50-6" rock 98 SY 53.60 5,252.80
37 Erosion control 1 LS 6,400.00 6,400.00
38 Erosion control maintenance 1 Ea 1,200.00 1,200.00
39 Temporary traffic control 1 Ea 750.00 750.00
40 Seeding and mulching 5 Ea 1,520.00 7,600.00
41 Strapping 11 Ea 428.80 4,716.80
42 Construction staking 1 LS 17,210.00 17,210.00
CO#lS Turn Lanes, 8" 1,325 SY 38.25 50,681.25
CO#1&2S Pavement marking, 4" white paint 1,728 LF 1.50 2,592.00
CO#1&2S Pavement marking, 4" broken paint 810 LF 1.60 1,296.00
3
CO#IS Turn lane arrows 8 Ea 250.00 2,000.00
CO#IS Traffic control 1 LS 4,500.00 4,500.00
CO#IS Saw cut asphalt edge 1,350 LF 2.50 3,375.00
CO#I&2S Remove existing pavement marking 1,430 LF 1.00 1,430.00
CO#I&2S Earthwork - turn lanes 1 LS 1,500.00 1,500.00
CO#2S Glass beads 3,968 LF 1.34 5,317.12
CO#2S Removal of wash-out pit & sign 1 LS 975.00 975.00
CO#2S Doweling to existing concrete pavement 1 LS 2,850.00 2,850.00
CO#IU Dewatering operations 1 LS 8,300.00 8,300.00
CO#IU Concrete wash-out pit 1 LS 750.00 750.00
CO#IU Water fittings 624 Lb 5.00 3,120.00
CO#IU Manhole extensions 8 LF 300.00 2,400.00
CO#IU Extra depth sewer 845 LF 6.00 5,070.00
CO#IU Plowable fill 18 CY 75.00 1,365.00
CO#IU Remove & replace asphalt street 1 LS 800.00 800.00
CO#IU Remove & replace sidewalk 1 LS 1,200.00 1,200.00
CO#2U Strapping 7 Ea 225.00 1,575.00
CO#2U Adjust manhole 1 Ea 800.00 800.00
SUB-TOTAL: $825,668.39
CONTRACTOR INTEREST & ORIGINATION FEES 11,060.07
CITY EXPENSES (4%) (12-6aOl(d)) 33,026.74
DEVELOPER EXPENSES (engineering, testing, inspection, etc.) 85,868.45
TEMP NOTE, INTEREST, BONDING & ISSUE 22,293.05
TOTAL: $977,916.69
4
Petition No. 4324
Riffel Addition No.2 to the City of Salina
Final Cost of Street Improvements
Todd Circle
Unit
Item# Item Quantity Unit Cost Extension
1 Excavation 10,192 CY 2.95 30,066.40
2 Compaction 2,194 CY 1.20 2,632.80
3 Concrete Pavement, 8" 4,985 SY 38.25 190,676.25
4 Entrance Pavement, 8" 633 SY 41.52 26,282.16
5 Curb & gutter 3,015 LF 11.50 34,672.50
38 Erosion control maintenance 1 LS 1,200.00 1,200.00
39 Temporary traffic control 1 LS 750.00 750.00
40 Seeding and mulching 5 LS 1,520.00 7,600.00
42 Construction staking 1 LS 9,325.00 9,325.00
CO#IS Turn Lanes, 8" 1,325 SY 38.25 50,681.25
CO#I&2S Pavement marking, 4" white paint 1,728 LF 1.50 2,592.00
CO#I&2S Pavement marking, 4" broken paint 810 LF 1.60 1,296.00
CO#IS Turn lane arrows 8 Ea 250.00 2,000.00
CO#IS Traffic control 1 LS 4,500.00 4,500.00
CO#IS Saw cut asphalt edge 1,350 LF 2.50 3,375.00
CO#I&2S Remove existing pavement marking 1,430 LF 1.00 1,430.00
CO#I&2S Earthwork - turn lanes 1 LS 1,500.00 1,500.00
CO#2S Glass beads 3,968 LF 1.34 5,317.12
CO#2S Removal of wash-out pit & sign 1 LS 975.00 975.00
CO#2S Doweling to existing concrete pavement 1 LS 2,850.00 2,850.00
SUB-TOTAL: 379,721.48
CONTRACTOR INTEREST & ORIGINATION FEES 2,240.39
CITY EXPENSES (4%) (12-6aOl(d)) 15,188.86
DEVELOPER EXPENSES (engineering, testing, inspection, etc.) 42,934.23
TEMP NOTE, INTEREST, BONDING & ISSUE 10,252.48
TOTAL: $450,337.43
5
Petition No. 4324
Riffel Addition No.2 to the City of Salina
Final Cost of Utilities Improvements
Unit
Item# Description Quantity Unit Cost Extension
6 Sewer Pipeline, 8" 845 LF 35.37 29,887.65
7 Sewer service pipeline, 4" 242 LF 27.87 6,744.54
8 Sanitary Sewer Manhole, 4 ft. dia 4 Ea 3,966.40 15,865.60
9 Sewer tees, 8" x 4" 6 Ea 80.40 482.40
10 Water Pipeline, 8" 2229 LF 19.30 43,019.70
11 Water Pipeline, 6" 122 LF 13.94 1,700.68
12 Fire hydrant & valve assembly 6 Ea 3,108.80 18,652.80
13 Resilient gate valve, 8" 1 Ea 1,018.40 1,018.40
14 Tapping valve, 8" 2 Ea 964.80 1,929.60
15 Tapping sleeve, 12" 2 Ea 1,768.80 3,537.60
16 Steel casing, 16" 334 LF 22.51 7,518.34
17 Boring 334 LF 128.64 42,965.76
18 Tee, 8"x 6"x 8" 6 Ea 278.72 1,672.32
19 1" Saddle tap 0 Ea 230.48 0.00
20 Corporation stop, 1" 0 Ea 230.48 0.00
21 Shutoff valve, 1" 0 Ea 187.60 0.00
22 Copper water line, 1" 0 LF 12.86 0.00
23 Type A5-2 curb inlet 8 Ea 4,824.00 38,592.00
24 Type A5-3 curb inlet 2 Ea 5,360.00 10,720.00
25 Manhole, stormwater, 6 ft 2 Ea 3,216.00 6,432.00
26 Storm pipe, 18" RCP 33 LF 32.16 1,061.28
27 Storm pipe, 24" RCP 48 LF 36.45 1,749.60
28 Storm pipe, 30" RCP 459 LF 48.24 22,142.16
29 Storm pipe, 36" RCP 158 LF 58.96 9,315.68
30 Storm pipe, 42" RCP 782 LF 81.47 63,709.54
31 Storm pipe, 48" RCP 537 LF 100.18 53,796.66
32 End section, 24" RC 2 Ea 482.40 964.80
33 End section, beveled 42" RC 8 Ea 1,072.00 8,576.00
34 End section, beveled 48" RC 1 Ea 1,179.20 1,179.20
35 Special trench compaction 684 LF 4.50 3,078.00
36 D50-6" rock 98 SY 53.60 5,252.80
37 Erosion control 1 LS 6,400.00 6,400.00
41 End section toe wall & strapping 11 Ea 428.80 4,716.80
42 Construction staking 1 LS 7,885.00 7,885.00
CO#lU Dewatering operations 1 LS 8,300.00 8,300.00
CO#lU Concrete wash-out pit 1 LS 750.00 750.00
CO#lU Water fittings 624 Lb 5.00 3,120.00
CO#lU Manhole extensions 8 LF 300.00 2,400.00
6
CO#1 U Extra depth sewer 845 LF
CO#IU Plowable fill 18 CY
CO#1 U Remove & replace asphalt street 1 LS
CO#1 U Remove & replace sidewalk 1 LS
CO#2U Strapping 7 Ea
CO#2U Adjust manhole 1 Ea
SUB-TOTAL:
CONTRACTOR INTEREST & ORIGINATION FEES
CITY EXPENSES (4%) (12-6aOl(d))
DEVELOPER EXPENSES (engineering, testing, inspection, etc.)
TEMP NOTE, INTEREST, BONDING & ISSUE
TOTAL:
7
6.00
75.00
800.00
1,200.00
225.00
800.00
5,070.00
1,365.00
800.00
1,200.00
1,575.00
800.00
$445,946.91
$8,819.68
$17,837.88
42,934.23
12,040.57
$527,579.26
Petition No. 4324
Riffel Addition No.2 to the City of Salina
Property Ownership
Property Description
Riffel Addition No.2
Block 1
Property Owner
Lot I
Riffel Development Co.
Inc.
Riffel Development Co.
Inc.
Riffel Development Co.
Inc.
Lot 2
Lot 3
Block 2
Lot I
Riffel Development Co.
Inc.
Riffel Development Co.
Inc.
S & B Motels, Inc.
Riffel Development Co.
Inc.
Lot 2
Lot 3
Lot 4
Riffel Addition No.2 to the City of Salina
Distribution of Assessment
Lot size,
Property fe Streets Utilities Total
Description
Block 1
Lot 1 93,401 43,650.45 51,137.37 $94,787.82
Lot 2 93,606 43,746.26 51,249.61 $94,995.86
Lot 3 95,934 44,834.23 52,524.20 $97,358.43
Block 2
Lot 1 138,619 64,782.84 75,894.38 $140,677.22
Lot 2 416,778 194,778.94 228,187.40 $422,966.33
Lot 3 125,271 58,544.72 68,586.31 $127,131.03
Lot 4" NA N N $0.00
Totals 963,609 450,337.43 527,579.26 $977,916.69
"This lot is excluded from the Improvement District because it is not a
developable lot and therefore is not benefitted by the Improvements.
Block 2 Lot 4 is dedicated as a drainage easement and detention pond on
the plat.
8